Home

Corpay Reports Third Quarter Financial Results

Revenue and adjusted EPS growth both 14%1, organic revenue growth 11%

Completed AvidXchange Investment and Alpha Group acquisition

Corpay, Inc. (NYSE: CPAY), the corporate payments company, today reported financial results for its third quarter ended September 30, 2025.

"Our third quarter results finished ahead of our expectations for both revenue and adjusted EPS,” said Ron Clarke, chairman and chief executive officer, Corpay, Inc. “Additionally, third quarter 2025 organic revenue growth was 11%, supported by our Corporate Payments segment growing 17%. We've closed both the AvidXchange investment and Alpha Group acquisition, and currently expect to complete the Mastercard investment in our cross-border business before year end,” concluded Clarke.

Financial Results for Third Quarter of 2025:

GAAP Results

  • Revenues increased 14% to $1,172.5 million in the third quarter of 2025, compared with $1,029.2 million in the third quarter of 2024.
  • Net income2 was $277.9 million in the third quarter of 2025, a slight increase compared with $276.4 million in the third quarter of 2024.
  • Net income per diluted share2 increased slightly to $3.91 in the third quarter of 2025, compared with $3.90 per diluted share in the third quarter of 2024.

Non-GAAP Results1

  • Organic revenue growth1 was 11% in the third quarter of 2025.
  • Adjusted EBITDA1 increased 14% to $676.7 million in the third quarter of 2025, compared to $594.7 million in the third quarter of 2024.
  • Adjusted net income1,2 increased 14% to $405.2 million in the third quarter of 2025, compared with $354.5 million in the third quarter of 2024.
  • Adjusted net income per diluted share1,2 increased 14% to $5.70 in the third quarter of 2025, compared with $5.00 per diluted share in the third quarter of 2024.

"Total company organic growth improved 500 bps year over year, almost doubling, to 11% in the third quarter, led by improvement in our Vehicle Payments segment and specifically our U.S. Vehicle Payments business,” said Peter Walker, chief financial officer, Corpay, Inc. “Our Corporate Payments segment continued to deliver strong organic revenue growth of 17%, inclusive of a 100 basis point drag from float revenue compression due to lower interest rates,” concluded Walker.

Updated Fiscal Year 2025 Outlook:

"We are raising our 2025 outlook as a result of our third quarter beat, the continued benefit of improved foreign currency rates and the inclusion of our recently closed acquisition and investment. Our continued execution with strong sales performance and excellent cost discipline gives us confidence in our ability to achieve our 2025 outlook, and it sets us up well as we look to 2026,” concluded Walker.

For fiscal year 2025, Corpay, Inc.'s updated financial guidance1 is as follows:

  • Total revenues between $4,505 million and $4,525 million;
  • Net income between $1,130 million and $1,150 million;
  • Net income per diluted share between $15.88 and $16.08;
  • Adjusted net income between $1,503 million and $1,523 million; and
  • Adjusted net income per diluted share between $21.14 and $21.34.

Corpay’s guidance assumptions are as follows for the fourth quarter:

  • Weighted average U.S. fuel prices equal to $3.07 per gallon;
  • Fuel price spreads lower than the 2024 average; and
  • Foreign exchange rates equal to the October 2025 forward curves.

Corpay’s guidance assumptions are as follows for the 2025 fiscal year:

  • Interest expense between $395 million and $415 million;
  • Approximately 71 million fully diluted shares outstanding;
  • An effective tax rate of approximately 25.5% to 26.5%; and
  • No impact related to acquisitions or divestitures not closed.

As always, guidance may change in the future based on several factors and therefore may not reflect actual results.

Conference Call:

The Company will host a conference call to discuss third quarter 2025 financial results today at 5:30 pm ET. Hosting the call will be Ron Clarke, chief executive officer, Peter Walker, chief financial officer and Jim Eglseder, investor relations. The conference call will be webcast live from the Company's investor relations website at http://investor.corpay.com. The conference call can also be accessed live over the phone by dialing (833)-316-2483 or (785)-838-9284; the Conference ID is CORPAY. A replay will be available one hour after the call and can be accessed by dialing (844)-512-2921 or (412)-317-6671 for international callers; the replay conference ID is 11160203. The replay will be available through Wednesday, November 12, 2025. Prior to the conference call, the Company will post supplemental financial information that will be discussed during the call and live webcast.

Forward-Looking Statements:

This press release contains forward-looking statements within the meaning of the federal securities laws. Statements that are not historical facts, including statements about Corpay’s beliefs, assumptions, expectations and future performance, are forward-looking statements. Forward-looking statements can be identified by the use of words such as “anticipate,” “intend,” “believe,” “estimate,” “plan,” “seek,” “project” or “expect,” “may,” “will,” “would,” “could” or “should,” the negative of these terms or other comparable terminology.

These forward-looking statements are not a guarantee of performance, and you should not place undue reliance on such statements. We have based these forward-looking statements largely on preliminary information, internal estimates and management assumptions, expectations and plans about future conditions, events and results. Forward-looking statements are subject to many uncertainties and other variable circumstances, such as risks related to our ability to successfully execute our strategic plan, manage our growth and achieve our performance targets; the impact of macroeconomic conditions, including any recession or economic downturn that has occurred or may occur in the future, and whether expected trends, including retail fuel prices, fuel price spreads, fuel transaction patterns, electric vehicle, retail lodging price, foreign exchange rates and interest rates trends develop as anticipated and we are able to develop successful strategies in light of these trends; our ability to attract new and retain existing partners, fuel merchants, and lodging providers, their promotion and support of our products, and their financial performance; our ability to successfully manage the derivative financial instruments that we use in our Cross-Border solution to reduce our exposure to various market risks, including changes in foreign exchange rates; the failure of management assumptions and estimates, as well as differences in, and changes to, economic, market, interest rate, interchange fees, foreign exchange rates, and credit conditions, including changes in borrowers’ credit risks and payment behaviors; the risk of higher borrowing costs and adverse financial market conditions impacting our funding and liquidity, and any reduction in our credit ratings; our ability to successfully manage our credit risks and the sufficiency of our allowance for expected credit losses; our ability to securitize our trade receivables; the occurrence of fraudulent activity, data breaches or failures of our information security controls or cybersecurity-related incidents that may compromise our systems or customers’ information; any disruptions in the operations of our computer systems and data centers; the international operational and political risks and compliance and regulatory risks and costs associated with international operations; the impact of international conflicts, including between Russia and Ukraine, as well as within the Middle East, on the global economy or our business and operations; the impact of changes in global tariff and trade policies and potential retaliatory actions by affected countries; our ability to develop and implement new technology, products, and services; any alleged infringement of intellectual property rights of others and our ability to protect our intellectual property; the regulation, supervision, and examination of our business by foreign and domestic governmental authorities, as well as litigation and regulatory actions, including the lawsuit filed by the Federal Trade Commission (FTC); the impact of regulations and related requirements relating to privacy, information security and data protection; derivative and hedging activities; use of third-party vendors and ongoing third-party business relationships; and failure to comply with anti-money laundering (AML) and anti-terrorism financing laws; changes in our senior management team and our ability to attract, motivate and retain qualified personnel consistent with our strategic plan; tax legislation initiatives or challenges to our tax positions and/or interpretations, and state sales tax rules and regulations; the risks of mergers, acquisitions and divestitures, such as our recent acquisition of a partnership interest in AvidXchange and acquisition of Alpha, including, without limitation, the related time and costs of implementing such transactions, integrating operations as part of these transactions and possible failures to achieve expected gains, revenue growth and/or expense savings from such transactions; our ability to remediate material weaknesses and the ongoing effectiveness of internal control over financial reporting, as well as the other risks and uncertainties identified under the caption "Risk Factors" in the 2024 Form 10-K filed with the Securities and Exchange Commission (“SEC”) on February 27, 2025 and subsequent filings with the SEC made by us. These factors could cause our actual results and experience to differ materially from any forward-looking statement made herein. The forward-looking statements included in this press release are made only as of the date hereof and we do not undertake, and specifically disclaim, any obligation to update any such statements as a result of new information, future events or developments, except as specifically stated or to the extent required by law. You may access Corpay’s SEC filings for free by visiting the SEC web site at www.sec.gov.

About Non-GAAP Financial Measures:

This press release includes non-GAAP financial measures, which are used by the Company as supplemental measures to evaluate its overall operating performance. The Company’s definitions of the non-GAAP financial measures used herein may differ from similarly titled measures used by others, including within our industry. By providing these non-GAAP financial measures, together with reconciliations to the most directly comparable GAAP financial measures, we believe we are enhancing investors’ understanding of our business and our results of operations, as well as assisting investors in evaluating how well we are executing strategic initiatives. See the appendix for additional information regarding these non-GAAP financial measures and a reconciliation to the most directly comparable GAAP measure.

The Company refers to free cash flow, cash net income and adjusted net income attributable to Corpay interchangeably, a non-GAAP financial measure. Adjusted net income attributable to Corpay is calculated as net income attributable to Corpay, adjusted to eliminate (a) non-cash stock-based compensation expense related to stock-based compensation awards, (b) amortization of deferred financing costs, discounts, intangible assets, amortization of the premium recognized on the purchase of receivables and amortization attributable to the Company's noncontrolling interest, (c) integration and deal related costs, and (d) other non-recurring items, including unusual credit losses, certain discrete tax items, the impact of business dispositions, impairment losses, asset write-offs, restructuring costs, loss on extinguishment of debt, taxes associated with stock-based compensation programs, losses and gains on foreign currency transactions and legal settlements and related legal fees. We adjust net income for the tax effect of adjustments using our effective income tax rate, exclusive of certain discrete tax items. We calculate adjusted net income attributable to Corpay and adjusted net income per diluted share attributable to Corpay to eliminate the effect of items that we do not consider indicative of our core operating performance.

Adjusted net income attributable to Corpay and adjusted net income per diluted share attributable to Corpay are supplemental measures of operating performance that do not represent and should not be considered as an alternative to net income, net income per diluted share or cash flow from operations, as determined by U.S. generally accepted accounting principles, or U.S. GAAP. We believe it is useful to exclude non-cash stock-based compensation expense from adjusted net income because non-cash equity grants made at a certain price and point in time do not necessarily reflect how our business is performing at any particular time and stock-based compensation expense is not a key measure of our core operating performance. We also believe that amortization expense can vary substantially from company to company and from period to period depending upon their financing and accounting methods, the fair value and average expected life of their acquired intangible assets, their capital structures and the method by which their assets were acquired; therefore, we have excluded amortization expense from our adjusted net income. Integration and deal related costs represent business acquisition transaction costs, professional services fees, short-term retention bonuses and system migration costs, etc., that are not indicative of the performance of the underlying business. We also believe that certain expenses, discrete tax items, gains on business disposition, recoveries (e.g. legal settlements, write-off of customer receivable, etc.), gains and losses on investments, taxes related to stock-based compensation programs and impairment losses do not necessarily reflect how our investments and business are performing. We adjust net income for the tax effect of each of these adjustments using the effective tax rate during the period, exclusive of discrete tax items.

Organic revenue growth is calculated as revenue growth in the current period adjusted for the impact of changes in the macroeconomic environment (to include fuel price, fuel price spreads and changes in foreign exchange rates) over revenue in the comparable prior period adjusted to include or remove the impact of acquisitions and/or divestitures and non-recurring items that have occurred subsequent to that period. We believe that organic revenue growth on a macro-neutral, one-time item, and consistent acquisition/divestiture/non-recurring item basis is useful to investors for understanding the performance of Corpay.

EBITDA is defined as earnings before interest, income taxes, interest expense, net, other expense (income), depreciation and amortization, loss on extinguishment of debt, goodwill impairment, investment loss/gain and other operating, net. Adjusted EBITDA is defined as EBITDA further adjusted for stock-based compensation expense and other one-time items including certain legal expenses, restructuring costs and integration and deal related costs. EBITDA and adjusted EBITDA margin are defined as EBITDA and adjusted EBITDA as a percentage of revenue.

Management uses adjusted net income attributable to Corpay, adjusted net income per diluted share attributable to Corpay, organic revenue growth, EBITDA and adjusted EBITDA:

  • as measurements of operating performance because they assist us in comparing our operating performance on a consistent basis;
  • for planning purposes, including the preparation of our internal annual operating budget;
  • to allocate resources to enhance the financial performance of our business; and
  • to evaluate the performance and effectiveness of our operational strategies.

About Corpay

Corpay (NYSE: CPAY), the Corporate Payments Company, is a global S&P 500 provider of commercial cards (e.g, business cards, fleet cards, virtual cards) and AP modernization solutions (e.g., invoice and payments automation, cross border payments) to businesses worldwide. Our solutions “keep business moving” and result in our customers better controlling purchases, mitigating fraud, and ultimately spending less. To learn more visit www.corpay.com.

1 Reconciliations of GAAP results to non-GAAP results are provided in Exhibit 1, 5 and 6 attached. Additional supplemental data is provided in Exhibits 2-4. A reconciliation of GAAP guidance to non-GAAP guidance is provided in Exhibit 7.

2 Net income, net income per diluted share, adjusted net income and adjusted net income per diluted share is amount attributable to Corpay.

 

Corpay, Inc. and Subsidiaries

Unaudited Condensed Consolidated Statements of Income

(In thousands, except per share amounts and percentages)

 

 

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

 

 

2025

 

 

 

2024

 

 

% Change

 

 

2025

 

 

 

2024

 

 

% Change

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues, net

 

$

1,172,480

 

 

$

1,029,197

 

 

14

%

 

$

3,280,177

 

 

$

2,940,158

 

 

12

%

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Processing

 

 

248,761

 

 

 

223,695

 

 

11

%

 

 

709,122

 

 

 

640,305

 

 

11

%

Selling

 

 

117,628

 

 

 

94,160

 

 

25

%

 

 

340,962

 

 

 

283,392

 

 

20

%

General and administrative

 

 

178,611

 

 

 

153,659

 

 

16

%

 

 

512,564

 

 

 

458,698

 

 

12

%

Depreciation and amortization

 

 

93,163

 

 

 

89,546

 

 

4

%

 

 

276,701

 

 

 

258,648

 

 

7

%

Other operating, net

 

 

11,197

 

 

 

5

 

 

NM

 

 

 

11,194

 

 

 

306

 

 

3558

%

Total operating expense

 

 

649,360

 

 

 

561,065

 

 

16

%

 

 

1,850,543

 

 

 

1,641,349

 

 

13

%

Operating income

 

 

523,120

 

 

 

468,132

 

 

12

%

 

 

1,429,634

 

 

 

1,298,809

 

 

10

%

Other expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Other expense (income), net

 

 

1,383

 

 

 

368

 

 

NM

 

 

 

(5,094

)

 

 

7,788

 

 

NM

 

Interest expense, net

 

 

100,035

 

 

 

104,441

 

 

(4

)%

 

 

290,829

 

 

 

288,206

 

 

1

%

Loss on extinguishment of debt

 

 

 

 

 

5,040

 

 

%

 

 

1,596

 

 

 

5,040

 

 

(68

)%

Total other expenses, net

 

 

101,418

 

 

 

109,849

 

 

(8

)%

 

 

287,331

 

 

 

301,034

 

 

(5

)%

Income before income taxes

 

 

421,702

 

 

 

358,283

 

 

18

%

 

 

1,142,303

 

 

 

997,775

 

 

14

%

Provision for income taxes

 

 

143,323

 

 

 

82,021

 

 

75

%

 

 

335,971

 

 

 

240,047

 

 

40

%

Net income

 

 

278,379

 

 

 

276,262

 

 

1

%

 

 

806,332

 

 

 

757,728

 

 

6

%

Less: Net income (loss) attributable to noncontrolling interest

 

 

438

 

 

 

(135

)

 

NM

 

 

 

990

 

 

 

(63

)

 

NM

 

Net income attributable to Corpay

 

$

277,941

 

 

$

276,397

 

 

1

%

 

$

805,342

 

 

$

757,791

 

 

6

%

Basic earnings per share

 

$

3.95

 

 

$

3.98

 

 

(1

)%

 

$

11.44

 

 

$

10.75

 

 

6

%

Diluted earnings per share

 

$

3.91

 

 

$

3.90

 

 

%

 

$

11.28

 

 

$

10.53

 

 

7

%

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

Basic shares

 

 

70,318

 

 

 

69,518

 

 

 

 

 

70,393

 

 

 

70,460

 

 

 

Diluted shares

 

 

71,131

 

 

 

70,901

 

 

 

 

 

71,373

 

 

 

71,976

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NM - Not Meaningful

 

 

 

 

 

 

 

 

 

 

 

 

 

Corpay, Inc. and Subsidiaries

Condensed Consolidated Balance Sheets

(In thousands)

 

 

 

September 30,

2025

 

December 31,

2024

 

 

(Unaudited)

 

 

Assets

 

 

 

 

Current assets:

 

 

 

 

Cash and cash equivalents

 

$

2,005,508

 

 

$

1,553,642

 

Restricted cash

 

 

2,908,885

 

 

 

2,902,703

 

Accounts and other receivables (less allowance)

 

 

2,657,279

 

 

 

2,090,500

 

Securitized accounts receivable — restricted for securitization investors

 

 

1,755,000

 

 

 

1,323,000

 

Prepaid expenses and other current assets

 

 

781,482

 

 

 

806,024

 

Total current assets

 

 

10,108,154

 

 

 

8,675,869

 

Property and equipment, net

 

 

453,101

 

 

 

377,705

 

Goodwill and other intangibles, net

 

 

8,648,072

 

 

 

8,395,109

 

Other assets

 

 

535,510

 

 

 

508,348

 

Total assets

 

$

19,744,837

 

 

$

17,957,031

 

Liabilities and Equity

 

 

 

 

Current liabilities:

 

 

 

 

Customer deposits

 

 

3,501,046

 

 

 

3,266,126

 

Accounts payable, accrued expenses and other current liabilities

 

 

3,109,944

 

 

 

2,671,781

 

Securitization facility

 

 

1,755,000

 

 

 

1,323,000

 

Current portion of notes payable and lines of credit

 

 

546,280

 

 

 

1,446,974

 

Total current liabilities

 

 

8,912,270

 

 

 

8,707,881

 

Notes payable and other obligations, less current portion

 

 

5,821,672

 

 

 

5,226,106

 

Deferred income taxes

 

 

371,959

 

 

 

439,176

 

Other noncurrent liabilities

 

 

519,804

 

 

 

437,879

 

Total noncurrent liabilities

 

 

6,713,435

 

 

 

6,103,161

 

Commitments and contingencies

 

 

 

 

Stockholders’ equity:

 

 

 

 

Common stock

 

 

132

 

 

 

131

 

Additional paid-in capital

 

 

3,937,515

 

 

 

3,811,131

 

Retained earnings

 

 

10,001,747

 

 

 

9,196,405

 

Accumulated other comprehensive loss

 

 

(1,410,151

)

 

 

(1,713,996

)

Treasury stock

 

 

(8,453,552

)

 

 

(8,171,329

)

Total Corpay stockholders’ equity

 

 

4,075,691

 

 

 

3,122,342

 

Noncontrolling interest

 

 

43,441

 

 

 

23,647

 

Total equity

 

 

4,119,132

 

 

 

3,145,989

 

Total liabilities and equity

 

$

19,744,837

 

 

$

17,957,031

 

 

Corpay, Inc. and Subsidiaries

Unaudited Condensed Consolidated Statements of Cash Flows

(In thousands)

 

 

 

Nine Months Ended September 30,

 

 

 

2025

 

 

 

2024

 

Operating activities

 

 

 

 

Net income

 

$

806,332

 

 

$

757,728

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

Depreciation

 

 

90,944

 

 

 

88,902

 

Stock-based compensation

 

 

74,826

 

 

 

80,593

 

Provision for credit losses on accounts and other receivables

 

 

89,841

 

 

 

81,561

 

Amortization of deferred financing costs and discounts

 

 

15,205

 

 

 

5,876

 

Amortization of intangible assets and premium on receivables

 

 

185,757

 

 

 

169,746

 

Loss on extinguishment of debt

 

 

1,596

 

 

 

5,040

 

Deferred income taxes

 

 

(38,503

)

 

 

(18,985

)

Other non-cash operating (income) expense, net

 

 

3,149

 

 

 

572

 

Changes in operating assets and liabilities (net of acquisitions/disposition)

 

 

(541,984

)

 

 

120,860

 

Net cash provided by operating activities

 

 

687,163

 

 

 

1,291,893

 

Investing activities

 

 

 

 

Acquisitions, net of cash acquired

 

 

(154,648

)

 

 

(245,719

)

Purchases of property and equipment

 

 

(148,315

)

 

 

(131,067

)

Proceeds from sale of cost method investment

 

 

14,843

 

 

 

 

Other

 

 

5,198

 

 

 

(1,453

)

Net cash used in investing activities

 

 

(282,922

)

 

 

(378,239

)

Financing activities

 

 

 

 

Proceeds from issuance of common stock

 

 

63,018

 

 

 

184,668

 

Repurchase of common stock

 

 

(282,583

)

 

 

(1,039,248

)

Borrowings on securitization facility, net

 

 

432,000

 

 

 

7,000

 

Deferred financing costs

 

 

(10,827

)

 

 

(8,493

)

Proceeds from notes payable

 

 

750,000

 

 

 

825,000

 

Principal payments on notes payable

 

 

(147,855

)

 

 

(92,625

)

Borrowings from revolver

 

 

6,435,000

 

 

 

7,167,000

 

Payments on revolver

 

 

(7,341,000

)

 

 

(6,743,000

)

Borrowings (payments) on swing line of credit, net

 

 

692

 

 

 

(140,713

)

Other

 

 

(730

)

 

 

16,647

 

Net cash provided by (used in) financing activities

 

 

(102,285

)

 

 

176,236

 

Effect of foreign currency exchange rates on cash

 

 

156,092

 

 

 

(76,414

)

Net increase in cash and cash equivalents and restricted cash

 

 

458,048

 

 

 

1,013,476

 

Cash and cash equivalents and restricted cash, beginning of period

 

 

4,456,345

 

 

 

3,141,535

 

Cash and cash equivalents and restricted cash, end of period

 

$

4,914,393

 

 

$

4,155,011

 

Supplemental cash flow information

 

 

 

 

Cash paid for interest, net

 

$

357,377

 

 

$

369,804

 

Cash paid for income taxes, net

 

$

381,403

 

 

$

264,559

 

 

Exhibit 1

RECONCILIATION OF NON-GAAP MEASURES

(In thousands, except per share amounts; shares in millions)

(Unaudited)

 

 

The following table reconciles net income attributable to Corpay to adjusted net income attributable to Corpay and adjusted net income per diluted share attributable to Corpay.*

 

 

Three Months Ended

September 30,

 

Nine Months Ended

September 30,

 

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Net income attributable to Corpay

 

$

277,941

 

 

$

276,397

 

 

$

805,342

 

 

$

757,791

 

 

 

 

 

 

 

 

 

 

Stock-based compensation

 

 

27,592

 

 

 

28,506

 

 

 

74,826

 

 

 

80,593

 

Amortization1

 

 

70,759

 

 

 

60,883

 

 

 

200,962

 

 

 

175,622

 

Loss on extinguishment of debt

 

 

 

 

 

5,040

 

 

 

1,596

 

 

 

5,040

 

Integration and deal related costs

 

 

15,699

 

 

 

5,071

 

 

 

41,540

 

 

 

16,434

 

Restructuring and related costs

 

 

3,427

 

 

 

2,190

 

 

 

9,557

 

 

 

8,444

 

Loss on disposition of business

 

 

11,171

 

 

 

 

 

 

11,171

 

 

 

 

Other2

 

 

2,171

 

 

 

(399

)

 

 

2,638

 

 

 

7,646

 

Total adjustments

 

 

130,819

 

 

 

101,291

 

 

 

342,290

 

 

 

293,779

 

Income tax impact of pre-tax adjustments at the effective tax rate3

 

 

(34,739

)

 

 

(23,179

)

 

 

(90,195

)

 

 

(70,682

)

Discrete tax items4

 

 

31,201

 

 

 

 

 

 

37,132

 

 

 

 

Adjusted net income attributable to Corpay

 

$

405,222

 

 

$

354,509

 

 

$

1,094,569

 

 

$

980,888

 

Adjusted net income per diluted share attributable to Corpay

 

$

5.70

 

 

$

5.00

 

 

$

15.34

 

 

$

13.63

 

Diluted shares

 

 

71.1

 

 

 

70.9

 

 

 

71.4

 

 

 

72.0

 

1 Includes consolidated amortization related to intangible assets, premium on receivables, deferred financing costs and debt discounts.

2 Includes losses and gains on foreign currency transactions, certain legal expenses, amortization expense attributable to the Company's noncontrolling interest, taxes associated with stock-based compensation programs, a loss on an economic hedge of a foreign-denominated purchase price of an acquisition and a gain on sale of a cost method investment.

3 Represents provision for income taxes of pre-tax adjustments.

4 Represents discrete tax provision recognized in the third quarter of 2025 as a result of legal entity and tax restructuring actions taken by the Company to facilitate Cross Border transactions and discrete non-cash tax provision recognized in the second quarter of 2025 related to the remeasurement of deferred tax assets and liabilities as a result of a tax law change in California.

* Columns may not calculate due to rounding.

 

Exhibit 2

Key Performance Indicators, by Segment and Revenue Per Performance Metric on a GAAP Basis and Pro Forma and Macro Adjusted

(In millions except revenues, net per key performance metric and percentages)

(Unaudited)

 

 

The following table presents revenues, net and revenues, net per key performance metric by segment.*

 

As Reported

 

Pro Forma and Macro Adjusted1

 

Three Months Ended September 30,

 

Three Months Ended September 30,

 

 

2025

 

 

 

2024

 

 

Change

 

%

Change

 

 

2025

 

 

 

2024

 

 

Change

 

%

Change

VEHICLE PAYMENTS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- Revenues, net

$

553.2

 

 

$

506.8

 

 

$

46.4

 

 

9

%

 

$

553.7

 

 

$

504.0

 

 

$

49.7

 

 

10

%

- Transactions

 

223.5

 

 

 

206.7

 

 

 

16.8

 

 

8

%

 

 

223.5

 

 

 

207.2

 

 

 

16.2

 

 

8

%

- Revenues, net per transaction

$

2.48

 

 

$

2.45

 

 

$

0.02

 

 

1

%

 

$

2.48

 

 

$

2.43

 

 

$

0.05

 

 

2

%

- Tag transactions2

 

22.9

 

 

 

21.6

 

 

 

1.2

 

 

6

%

 

 

22.9

 

 

 

21.6

 

 

 

1.2

 

 

6

%

- Parking transactions

 

65.3

 

 

 

61.7

 

 

 

3.6

 

 

6

%

 

 

65.3

 

 

 

61.7

 

 

 

3.6

 

 

6

%

- Fleet transactions

 

120.5

 

 

 

113.3

 

 

 

7.2

 

 

6

%

 

 

120.5

 

 

 

113.9

 

 

 

6.7

 

 

6

%

- Other transactions

 

14.8

 

 

 

10.0

 

 

 

4.8

 

 

48

%

 

 

14.8

 

 

 

10.0

 

 

 

4.8

 

 

48

%

CORPORATE PAYMENTS3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- Revenues, net

$

409.7

 

 

$

321.9

 

 

$

87.9

 

 

27

%

 

$

407.3

 

 

$

349.6

 

 

$

57.7

 

 

17

%

- Spend volume

$

68,225

 

 

$

43,562

 

 

$

24,663

 

 

57

%

 

$

68,225

 

 

$

49,281

 

 

$

18,944

 

 

38

%

- Revenues, net per spend $

 

0.60

%

 

 

0.74

%

 

 

(0.14

)%

 

(19

)%

 

 

0.60

%

 

 

0.71

%

 

 

(0.11

)%

 

(16

)%

LODGING PAYMENTS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- Revenues, net

$

127.0

 

 

$

134.0

 

 

$

(7.0

)

 

(5

)%

 

$

126.7

 

 

$

134.0

 

 

$

(7.4

)

 

(5

)%

- Room nights

 

8.9

 

 

 

10.1

 

 

 

(1.2

)

 

(12

)%

 

 

8.9

 

 

 

10.1

 

 

 

(1.2

)

 

(12

)%

- Revenues, net per room night

$

14.20

 

 

$

13.26

 

 

$

0.94

 

 

7

%

 

$

14.16

 

 

$

13.26

 

 

$

0.90

 

 

7

%

OTHER4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- Revenues, net

$

82.6

 

 

$

66.5

 

 

$

16.0

 

 

24

%

 

$

82.0

 

 

$

66.5

 

 

$

15.5

 

 

23

%

- Transactions

 

375.7

 

 

 

353.3

 

 

 

22.4

 

 

6

%

 

 

375.7

 

 

 

353.3

 

 

 

22.4

 

 

6

%

- Revenues, net per transaction

$

0.22

 

 

$

0.19

 

 

$

0.03

 

 

17

%

 

$

0.22

 

 

$

0.19

 

 

$

0.03

 

 

16

%

CORPAY

CONSOLIDATED REVENUES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- Revenues, net

$

1,172.5

 

 

$

1,029.2

 

 

$

143.3

 

 

14

%

 

$

1,169.7

 

 

$

1,054.2

 

 

$

115.5

 

 

11

%

1 See Exhibit 5 for a reconciliation of Pro forma and Macro Adjusted revenue by segment and metrics, non-GAAP measures, to the GAAP equivalent.

2 Represents total tag subscription transactions in the quarter. Average monthly tag subscriptions for the third quarter of 2025 is 7.6 million.

3 Corporate payments revenue per spend dollar decreased over the prior year due to new payables and cross-border enterprise clients

4 Other includes Gift and Payroll Card operating segments.

* Columns may not calculate due to rounding.

 

Exhibit 3

Revenues by Geography and Segment

(In millions, except percentages)

(Unaudited)

 
 
Revenues, net by Geography*

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

2025

 

%

 

2024

 

%

 

2025

 

%

 

2024

 

%

US

$

575

 

49

%

 

$

542

 

53

%

 

$

1,624

 

50

%

 

$

1,531

 

52

%

Brazil

 

183

 

16

%

 

 

145

 

14

%

 

 

515

 

16

%

 

 

444

 

15

%

UK

 

159

 

14

%

 

 

142

 

14

%

 

 

453

 

14

%

 

 

405

 

14

%

Other

 

256

 

22

%

 

 

199

 

19

%

 

 

688

 

21

%

 

 

561

 

19

%

Consolidated Revenues, net

$

1,172

 

100

%

 

$

1,029

 

100

%

 

$

3,280

 

100

%

 

$

2,940

 

100

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*Columns may not calculate due to rounding.

 
 

Revenues, net by Segment*

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

2025

 

%

 

2024

 

%

 

2025

 

%

 

2024

 

%

Vehicle Payments

$

553

 

47

%

 

$

507

 

49

%

 

$

1,566

 

48

%

 

$

1,511

 

51

%

Corporate Payments

 

410

 

35

%

 

 

322

 

31

%

 

 

1,154

 

35

%

 

 

876

 

30

%

Lodging Payments

 

127

 

11

%

 

 

134

 

13

%

 

 

357

 

11

%

 

 

368

 

13

%

Other

 

83

 

7

%

 

 

67

 

6

%

 

 

203

 

6

%

 

 

186

 

6

%

Consolidated Revenues, net

$

1,172

 

100

%

 

$

1,029

 

100

%

 

$

3,280

 

100

%

 

$

2,940

 

100

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*Columns may not calculate due to rounding.

 

 

Exhibit 4

Segment Results*

(In thousands, except percentages)

(Unaudited)

 
 

 

Three Months Ended

September 30,

 

Nine Months Ended

September 30,

 

 

20251

 

2024

 

% Change

 

20251

 

20242

 

% Change

Revenues, net:

 

 

 

 

 

 

 

 

 

 

 

 

Vehicle Payments2

 

$

553,192

 

$

506,803

 

9

%

 

$

1,565,827

 

$

1,511,142

 

4

%

Corporate Payments

 

 

409,709

 

 

321,850

 

27

%

 

 

1,154,272

 

 

875,725

 

32

%

Lodging Payments

 

 

127,012

 

 

134,023

 

(5

)%

 

 

357,027

 

 

367,695

 

(3

)%

Other3

 

 

82,567

 

 

66,521

 

24

%

 

 

203,051

 

 

185,596

 

9

%

 

 

$

1,172,480

 

$

1,029,197

 

14

%

 

$

3,280,177

 

$

2,940,158

 

12

%

Operating income:

 

 

 

 

 

 

 

 

 

 

 

 

Vehicle Payments2

 

$

265,740

 

$

244,308

 

9

%

 

$

746,098

 

$

712,028

 

5

%

Corporate Payments

 

 

177,456

 

 

136,876

 

30

%

 

 

474,566

 

 

362,143

 

31

%

Lodging Payments

 

 

57,093

 

 

65,501

 

(13

)%

 

 

149,963

 

 

169,169

 

(11

)%

Other3

 

 

22,831

 

 

21,447

 

6

%

 

 

59,007

 

 

55,469

 

6

%

 

 

$

523,120

 

$

468,132

 

12

%

 

$

1,429,634

 

$

1,298,809

 

10

%

Depreciation and amortization:

 

 

 

 

 

 

 

 

 

 

 

 

Vehicle Payments2

 

$

48,235

 

$

50,635

 

(5

)%

 

$

141,537

 

$

150,722

 

(6

)%

Corporate Payments

 

 

30,444

 

 

23,845

 

28

%

 

 

91,197

 

 

65,346

 

40

%

Lodging Payments

 

 

12,600

 

 

12,328

 

2

%

 

 

38,384

 

 

35,923

 

7

%

Other3

 

 

1,884

 

 

2,738

 

(31

)%

 

 

5,583

 

 

6,657

 

(16

)%

 

 

$

93,163

 

$

89,546

 

4

%

 

$

276,701

 

$

258,648

 

7

%

Capital expenditures:

 

 

 

 

 

 

 

 

 

 

 

 

Vehicle Payments2

 

$

31,353

 

$

29,711

 

6

%

 

$

96,948

 

$

88,159

 

10

%

Corporate Payments

 

 

12,217

 

 

9,167

 

33

%

 

 

29,892

 

 

24,024

 

24

%

Lodging Payments

 

 

5,325

 

 

5,012

 

6

%

 

 

15,161

 

 

14,427

 

5

%

Other3

 

 

2,013

 

 

1,888

 

7

%

 

 

6,314

 

 

4,457

 

42

%

 

 

$

50,908

 

$

45,778

 

11

%

 

$

148,315

 

$

131,067

 

13

%

1 Results from Gringo acquired in the first quarter of 2025 are reported in the Vehicle Payments segment from the date of acquisition.

2 The results of our merchant solutions business disposed of in December 2024 are included in our Vehicle Payments segment for all periods prior to disposition.

3 Other includes Gift and Payroll Card operating segments.

NM - Not Meaningful

*Columns may not calculate due to rounding.

Exhibit 5

Reconciliation of Non-GAAP Revenue and Key Performance Metric

by Segment to GAAP

(In millions)

(Unaudited)

 
 

 

Revenues, net

 

 

Key Performance Metric

 

 

Three Months Ended September 30,

 

 

Three Months Ended September 30,

 

 

2025*

 

2024*

 

 

2025*

 

2024*

VEHICLE PAYMENTS - TRANSACTIONS

 

 

 

 

 

 

 

 

 

Pro forma and macro adjusted

 

$

553.7

 

 

$

504.0

 

 

 

 

223.5

 

 

207.2

 

Impact of acquisitions/dispositions

 

 

 

 

 

2.8

 

 

 

 

 

 

 

(0.6

)

Impact of fuel prices/spread

 

 

(9.9

)

 

 

 

 

 

 

 

 

 

 

Impact of foreign exchange rates

 

 

9.4

 

 

 

 

 

 

 

 

 

 

 

As reported

 

$

553.2

 

 

$

506.8

 

 

 

 

223.5

 

 

 

206.7

 

CORPORATE PAYMENTS - SPEND

 

 

 

 

 

 

 

 

 

Pro forma and macro adjusted

 

$

407.3

 

 

$

349.6

 

 

 

$

68,225

 

 

$

49,281

 

Impact of acquisitions/dispositions

 

 

 

 

 

(27.8

)

 

 

 

 

 

 

(5,719

)

Impact of fuel prices/spread

 

 

 

 

 

 

 

 

 

 

 

 

 

Impact of foreign exchange rates

 

 

2.4

 

 

 

 

 

 

 

 

 

 

 

As reported

 

$

409.7

 

 

$

321.9

 

 

 

$

68,225

 

 

$

43,562

 

LODGING PAYMENTS - ROOM NIGHTS

 

 

 

 

 

 

 

 

 

Pro forma and macro adjusted

 

$

126.7

 

 

$

134.0

 

 

 

 

8.9

 

 

 

10.1

 

Impact of acquisitions/dispositions

 

 

 

 

 

 

 

 

 

 

 

 

 

Impact of fuel prices/spread

 

 

 

 

 

 

 

 

 

 

 

 

 

Impact of foreign exchange rates

 

 

0.3

 

 

 

 

 

 

 

 

 

 

 

As reported

 

$

127.0

 

 

$

134.0

 

 

 

 

8.9

 

 

 

10.1

 

OTHER1- TRANSACTIONS

 

 

 

 

 

 

 

 

 

Pro forma and macro adjusted

 

$

82.0

 

 

$

66.5

 

 

 

 

375.7

 

 

 

353.3

 

Impact of acquisitions/dispositions

 

 

 

 

 

 

 

 

 

 

 

 

 

Impact of fuel prices/spread

 

 

 

 

 

 

 

 

 

 

 

 

 

Impact of foreign exchange rates

 

 

0.6

 

 

 

 

 

 

 

 

 

 

 

As reported

 

$

82.6

 

 

$

66.5

 

 

 

 

375.7

 

 

 

353.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CORPAY CONSOLIDATED REVENUES

 

 

 

 

 

 

 

 

 

Pro forma and macro adjusted

 

$

1,169.7

 

 

$

1,054.2

 

 

 

Intentionally Left Blank

Impact of acquisitions/dispositions

 

 

 

 

 

(25.0

)

 

 

Impact of fuel prices/spread2

 

 

(9.9

)

 

 

 

 

 

Impact of foreign exchange rates2

 

 

12.7

 

 

 

 

 

 

As reported

 

$

1,172.5

 

 

$

1,029.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1 Other includes Gift and Payroll Card operating segments.

2 Revenues reflect the positive impact of movements in foreign exchange rates of approximately $13 million, partially offset by the negative impact of fuel price spreads of approximately $7 million and approximately $3 million negative impact from fuel prices.

* Columns may not calculate due to rounding.

 

Exhibit 6

RECONCILIATION OF NON-GAAP EBITDA AND ADJUSTED EBITDA MEASURES

(In millions, except percentages)

(Unaudited)

 
 

The following table reconciles EBITDA, Adjusted EBITDA and Adjusted EBITDA margin to net income from operations.*

 

 

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Net income from operations

 

$

278.4

 

 

$

276.3

 

 

$

806.3

 

 

$

757.7

 

Provision for income taxes

 

 

143.3

 

 

 

82.0

 

 

 

336.0

 

 

 

240.0

 

Interest expense, net

 

 

100.0

 

 

 

104.4

 

 

 

290.8

 

 

 

288.2

 

Other expense (income), net

 

 

1.4

 

 

 

0.4

 

 

 

(5.1

)

 

 

7.8

 

Depreciation and amortization

 

 

93.2

 

 

 

89.5

 

 

 

276.7

 

 

 

258.6

 

Loss on extinguishment of debt

 

 

 

 

 

5.0

 

 

 

1.6

 

 

 

5.0

 

Other operating, net

 

 

11.2

 

 

 

 

 

 

11.2

 

 

 

0.3

 

EBITDA

 

$

627.5

 

 

$

557.7

 

 

$

1,717.5

 

 

$

1,557.8

 

 

 

 

 

 

 

 

 

 

Stock-based compensation

 

$

27.6

 

 

$

28.5

 

 

$

74.8

 

 

$

80.6

 

Other addbacks1

 

 

21.6

 

 

 

8.5

 

 

 

60.4

 

 

 

27.2

 

Adjusted EBITDA

 

$

676.7

 

 

$

594.7

 

 

$

1,852.7

 

 

$

1,665.6

 

 

 

 

 

 

 

 

 

 

Revenues, net

 

$

1,172.5

 

 

$

1,029.2

 

 

$

3,280.2

 

 

$

2,940.2

 

Adjusted EBITDA margin

 

 

57.7

%

 

 

57.8

%

 

 

56.5

%

 

 

56.6

%

 

 

 

 

 

 

 

 

 

1 Includes certain legal expenses, restructuring costs and integration and deal related costs

* Columns may not calculate due to rounding.

Exhibit 7

RECONCILIATION OF NON-GAAP GUIDANCE MEASURES

(In millions, except per share amounts)

(Unaudited)

 
 

The following table reconciles full year 2025 and fourth quarter 2025 financial guidance for net income to adjusted net income and adjusted net income per diluted share, at both ends of the range.

 

 

 

2025 GUIDANCE

 

 

Low*

 

High*

Net income

 

$

1,130

 

 

$

1,150

 

Net income per diluted share

 

$

15.88

 

 

$

16.08

 

 

 

 

 

 

Stock-based compensation

 

 

105

 

 

 

105

 

Amortization

 

 

265

 

 

 

265

 

Other

 

 

88

 

 

 

88

 

Total pre-tax adjustments

 

$

458

 

 

$

458

 

 

 

 

 

 

Income taxes

 

 

(122

)

 

 

(122

)

Discrete tax items

 

 

37

 

 

 

37

 

Adjusted net income

 

$

1,503

 

 

$

1,523

 

Adjusted net income per diluted share

 

$

21.14

 

 

$

21.34

 

 

 

 

 

 

Diluted shares

 

 

71

 

 

 

71

 

 

 

 

 

 

 

 

 

 

 

 

 

Q4 2025 GUIDANCE

 

 

Low*

 

High*

Net income

 

$

323

 

 

$

343

 

Net income per diluted share

 

$

4.60

 

 

$

4.80

 

 

 

 

 

 

Stock-based compensation

 

 

31

 

 

 

31

 

Amortization

 

 

63

 

 

 

63

 

Other

 

$

22

 

 

$

22

 

Total pre-tax adjustments

 

$

116

 

 

$

116

 

 

 

 

 

 

Income taxes

 

 

(30

)

 

 

(30

)

Adjusted net income

 

$

409

 

 

$

429

 

Adjusted net income per diluted share

 

$

5.80

 

 

$

6.00

 

 

 

 

 

 

Diluted shares

 

 

71

 

 

 

71

 

 

 

 

 

 

* Columns may not calculate due to rounding.

 

 

 

Contacts