Skip to main content

Corpay Reports Second Quarter Financial Results

Revenue growth and adjusted EPS growth both 13%1

Announced acquisition of Alpha Group and stablecoin partnerships

Corpay, Inc. (NYSE: CPAY), a corporate payments company, today reported financial results for its second quarter ended June 30, 2025.

"Our second quarter results were slightly ahead of our expectations,” said Ron Clarke, chairman and chief executive officer, Corpay, Inc. “Second quarter 2025 organic revenue growth was 11%, with our Corporate Payments segment growing 18%. Our balance sheet is in great shape as we prepare for the recently announced Alpha Group acquisition. Additionally, we’re very excited about the opportunity to participate in the growing stablecoin and digital currency markets as a result of our existing capabilities in our cross border business.”

Financial Results for Second Quarter of 2025:

GAAP Results

  • Revenues increased 13% to $1,102.0 million in the second quarter of 2025, compared with $975.7 million in the second quarter of 2024.
  • Net income2 increased 13% to $284.2 million in the second quarter of 2025, compared with $251.6 million in the second quarter of 2024.
  • Net income per diluted share2 increased 13% to $3.98 in the second quarter of 2025, compared with $3.52 per diluted share in the second quarter of 2024.

Non-GAAP Results1

  • Organic revenue growth1 was 11% in the second quarter of 2025.
  • Adjusted EBITDA1 increased 12% to $620.6 million in the second quarter of 2025, compared to $554.4 million in the second quarter of 2024.
  • Adjusted net income1,2 increased 13% to $366.4 million in the second quarter of 2025, compared with $325.0 million in the second quarter of 2024.
  • Adjusted net income per diluted share1,2 increased 13% to $5.13 in the second quarter of 2025, compared with $4.55 per diluted share in the second quarter of 2024.

"Total company organic growth improved 500 bps year over year to 11% in the second quarter, driven by improvement in our U.S. Vehicle Payments business,” said Peter Walker, chief financial officer, Corpay, Inc. “Our Corporate Payments segment delivered continued terrific performance driven by our broad geographic coverage and implementations, in addition to completing the integration of the GPS business into our cross border business.”

Updated Fiscal Year 2025 Outlook:

"We are raising our 2025 outlook as a result of our second quarter beat and continued benefit of improved foreign currency rates. Strong sales performance, excellent cost discipline and improving retention in our businesses gives us confidence in our ability to achieve our 2025 outlook,” concluded Walker.

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

  • Total revenues between $4,405 million and $4,485 million;
  • Net income between $1,171 million and $1,211 million;
  • Net income per diluted share between $16.41 and $16.81;
  • Adjusted net income between $1,488 million and $1,528 million; and
  • Adjusted net income per diluted share between $20.86 and $21.26.

Corpay’s guidance assumptions are as follows:

  • Weighted average U.S. fuel prices equal to $3.16 per gallon;
  • Fuel price spreads lower than the 2024 average;
  • Foreign exchange rates equal to the July 2025 forward consensus;
  • Interest expense between $360 million and $390 million;
  • Approximately 72 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.

Conference Call:

The Company will host a conference call to discuss second 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 (800)-445-7795 or (785)-424-1699; 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 11159525. The replay will be available through Wednesday, August 13, 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 the completion of the acquisition of a partnership interest in AvidXchange, and the acquisition of Alpha, including, in each case, the satisfaction of any conditions thereto; 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, 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 automation 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 June 30,

 

Six Months Ended June 30,

 

 

 

2025

 

 

 

2024

 

% Change

 

 

2025

 

 

 

2024

 

% Change

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues, net

 

$

1,102,030

 

 

$

975,710

 

13

%

 

$

2,107,697

 

 

$

1,910,961

 

10

%

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Processing

 

 

238,517

 

 

 

209,199

 

14

%

 

 

460,361

 

 

 

416,610

 

11

%

Selling

 

 

115,777

 

 

 

95,044

 

22

%

 

 

223,334

 

 

 

189,232

 

18

%

General and administrative

 

 

176,994

 

 

 

153,777

 

15

%

 

 

333,953

 

 

 

305,039

 

9

%

Depreciation and amortization

 

 

91,350

 

 

 

84,342

 

8

%

 

 

183,538

 

 

 

169,102

 

9

%

Other operating, net

 

 

2

 

 

 

9

 

NM

 

 

 

(3

)

 

 

301

 

NM

 

Total operating expense

 

 

622,640

 

 

 

542,371

 

15

%

 

 

1,201,183

 

 

 

1,080,284

 

11

%

Operating income

 

 

479,390

 

 

 

433,339

 

11

%

 

 

906,514

 

 

 

830,677

 

9

%

Other expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Other (income) expense, net

 

 

(10,572

)

 

 

4,460

 

NM

 

 

 

(6,477

)

 

 

7,420

 

NM

 

Interest expense, net

 

 

96,872

 

 

 

94,677

 

2

%

 

 

190,794

 

 

 

183,765

 

4

%

Loss on extinguishment of debt

 

 

 

 

 

 

%

 

 

1,596

 

 

 

 

NM

 

Total other expenses, net

 

 

86,300

 

 

 

99,137

 

(13

)%

 

 

185,913

 

 

 

191,185

 

(3

)%

Income before income taxes

 

 

393,090

 

 

 

334,202

 

18

%

 

 

720,601

 

 

 

639,492

 

13

%

Provision for income taxes

 

 

109,012

 

 

 

82,539

 

32

%

 

 

192,648

 

 

 

158,026

 

22

%

Net income

 

 

284,078

 

 

 

251,663

 

13

%

 

 

527,953

 

 

 

481,466

 

10

%

Less: Net (loss) income attributable to noncontrolling interest

 

 

(90

)

 

 

38

 

NM

 

 

 

552

 

 

 

72

 

NM

 

Net income attributable to Corpay

 

$

284,168

 

 

$

251,625

 

13

%

 

$

527,401

 

 

$

481,394

 

10

%

Basic earnings per share

 

$

4.03

 

 

$

3.59

 

12

%

 

$

7.49

 

 

$

6.79

 

10

%

Diluted earnings per share

 

$

3.98

 

 

$

3.52

 

13

%

 

$

7.38

 

 

$

6.64

 

11

%

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

Basic shares

 

 

70,546

 

 

 

70,107

 

 

 

 

70,432

 

 

 

70,934

 

 

Diluted shares

 

 

71,429

 

 

 

71,497

 

 

 

 

71,494

 

 

 

72,516

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NM - Not Meaningful

 

 

 

 

 

 

 

 

 

 

 

 

Corpay, Inc. and Subsidiaries

Condensed Consolidated Balance Sheets

(In thousands)

 

 

 

June 30, 2025

 

December 31, 2024

 

 

(Unaudited)

 

 

Assets

 

 

 

 

Current assets:

 

 

 

 

Cash and cash equivalents

 

$

2,192,849

 

 

$

1,553,642

 

Restricted cash

 

 

3,338,509

 

 

 

2,902,703

 

Accounts and other receivables (less allowance)

 

 

2,601,292

 

 

 

2,090,500

 

Securitized accounts receivable — restricted for securitization investors

 

 

1,639,000

 

 

 

1,323,000

 

Prepaid expenses and other current assets

 

 

987,593

 

 

 

806,024

 

Total current assets

 

 

10,759,243

 

 

 

8,675,869

 

Property and equipment, net

 

 

434,319

 

 

 

377,705

 

Goodwill and other intangibles, net

 

 

8,706,323

 

 

 

8,395,109

 

Other assets

 

 

535,341

 

 

 

508,348

 

Total assets

 

$

20,435,226

 

 

$

17,957,031

 

Liabilities and Equity

 

 

 

 

Current liabilities:

 

 

 

 

Customer deposits

 

 

4,143,205

 

 

 

3,266,126

 

Accounts payable, accrued expenses and other current liabilities

 

 

3,247,947

 

 

 

2,671,781

 

Securitization facility

 

 

1,639,000

 

 

 

1,323,000

 

Current portion of notes payable and lines of credit

 

 

609,617

 

 

 

1,446,974

 

Total current liabilities

 

 

9,639,769

 

 

 

8,707,881

 

Notes payable and other obligations, less current portion

 

 

5,869,083

 

 

 

5,226,106

 

Deferred income taxes

 

 

379,240

 

 

 

439,176

 

Other noncurrent liabilities

 

 

579,955

 

 

 

437,879

 

Total noncurrent liabilities

 

 

6,828,278

 

 

 

6,103,161

 

Commitments and contingencies

 

 

 

 

Stockholders’ equity:

 

 

 

 

Common stock

 

 

132

 

 

 

131

 

Additional paid-in capital

 

 

3,902,867

 

 

 

3,811,131

 

Retained earnings

 

 

9,723,806

 

 

 

9,196,405

 

Accumulated other comprehensive loss

 

 

(1,436,386

)

 

 

(1,713,996

)

Treasury stock

 

 

(8,261,846

)

 

 

(8,171,329

)

Total Corpay stockholders’ equity

 

 

3,928,573

 

 

 

3,122,342

 

Noncontrolling interest

 

 

38,606

 

 

 

23,647

 

Total equity

 

 

3,967,179

 

 

 

3,145,989

 

Total liabilities and equity

 

$

20,435,226

 

 

$

17,957,031

 

Corpay, Inc. and Subsidiaries

Unaudited Condensed Consolidated Statements of Cash Flows

(In thousands)

 

 

 

Six Months Ended June 30,

 

 

 

2025

 

 

 

2024

 

Operating activities

 

 

 

 

Net income

 

$

527,953

 

 

$

481,466

 

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

 

 

 

 

Depreciation

 

 

58,177

 

 

 

58,443

 

Stock-based compensation

 

 

47,234

 

 

 

52,087

 

Provision for credit losses on accounts and other receivables

 

 

62,162

 

 

 

53,485

 

Amortization of deferred financing costs and discounts

 

 

4,842

 

 

 

4,080

 

Amortization of intangible assets and premium on receivables

 

 

125,361

 

 

 

110,659

 

Loss on extinguishment of debt

 

 

1,596

 

 

 

 

Deferred income taxes

 

 

(25,499

)

 

 

(9,675

)

Other non-cash operating (income) expense, net

 

 

(8,700

)

 

 

98

 

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

 

 

272,970

 

 

 

140,462

 

Net cash provided by operating activities

 

 

1,066,096

 

 

 

891,105

 

Investing activities

 

 

 

 

Acquisitions, net of cash acquired

 

 

(154,648

)

 

 

(59,871

)

Purchases of property and equipment

 

 

(97,407

)

 

 

(85,289

)

Proceeds from sale of cost method investment

 

 

14,843

 

 

 

 

Other

 

 

14,572

 

 

 

(1,453

)

Net cash used in investing activities

 

 

(222,640

)

 

 

(146,613

)

Financing activities

 

 

 

 

Proceeds from issuance of common stock

 

 

55,962

 

 

 

100,241

 

Repurchase of common stock

 

 

(90,877

)

 

 

(947,074

)

Borrowings on securitization facility, net

 

 

316,000

 

 

 

102,000

 

Deferred financing costs

 

 

(10,827

)

 

 

(3,176

)

Proceeds from notes payable

 

 

750,000

 

 

 

325,000

 

Principal payments on notes payable

 

 

(98,570

)

 

 

(51,063

)

Borrowings from revolver

 

 

4,490,000

 

 

 

4,153,000

 

Payments on revolver

 

 

(5,357,000

)

 

 

(3,811,000

)

Borrowings (payments) on swing line of credit, net

 

 

24,000

 

 

 

(109,247

)

Other

 

 

(333

)

 

 

2,081

 

Net cash provided by (used in) financing activities

 

 

78,355

 

 

 

(239,238

)

Effect of foreign currency exchange rates on cash

 

 

153,202

 

 

 

(99,493

)

Net increase in cash and cash equivalents and restricted cash

 

 

1,075,013

 

 

 

405,761

 

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

 

$

5,531,358

 

 

$

3,547,296

 

Supplemental cash flow information

 

 

 

 

Cash paid for interest, net

 

$

238,796

 

 

$

237,912

 

Cash paid for income taxes, net

 

$

261,987

 

 

$

185,333

 

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 June 30,

 

Six Months Ended June 30,

 

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Net income attributable to Corpay

 

$

284,168

 

 

$

251,625

 

 

$

527,401

 

 

$

481,394

 

 

 

 

 

 

 

 

 

 

Stock-based compensation

 

 

28,868

 

 

 

27,108

 

 

 

47,234

 

 

 

52,087

 

Amortization1

 

 

64,137

 

 

 

56,881

 

 

 

130,203

 

 

 

114,739

 

Loss on extinguishment of debt

 

 

 

 

 

 

 

 

1,596

 

 

 

 

Integration and deal related costs

 

 

14,452

 

 

 

7,128

 

 

 

25,841

 

 

 

11,363

 

Restructuring and related costs

 

 

3,330

 

 

 

1,872

 

 

 

6,130

 

 

 

6,254

 

Other2

 

 

(6,625

)

 

 

4,433

 

 

 

467

 

 

 

8,045

 

Total adjustments

 

 

104,162

 

 

 

97,422

 

 

 

211,471

 

 

 

192,488

 

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

 

 

(27,840

)

 

 

(24,064

)

 

 

(55,456

)

 

 

(47,579

)

Discrete tax items4

 

 

5,931

 

 

 

 

 

 

5,931

 

 

 

 

Adjusted net income attributable to Corpay

 

$

366,421

 

 

$

324,983

 

 

$

689,347

 

 

$

626,303

 

Adjusted net income per diluted share attributable to Corpay

 

$

5.13

 

 

$

4.55

 

 

$

9.64

 

 

$

8.64

 

Diluted shares

 

 

71.4

 

 

 

71.5

 

 

 

71.5

 

 

 

72.5

 

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 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 Adjusted2

 

Three Months Ended June 30,

 

Three Months Ended June 30,

 

2025

 

2024

 

Change

 

Change

 

2025

 

2024

 

Change

 

Change

VEHICLE PAYMENTS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- Revenues, net

$525.5

 

$510.3

 

$15.2

 

3%

 

$548.4

 

$504.2

 

$44.2

 

9%

- Transactions

222.6

 

207.3

 

15.3

 

7%

 

222.6

 

207.9

 

14.7

 

7%

- Revenues, net per transaction

$2.36

 

$2.46

 

$(0.10)

 

(4)%

 

$2.46

 

$2.42

 

$0.04

 

2%

- Tag transactions3

22.8

 

21.4

 

1.4

 

7%

 

22.8

 

21.4

 

1.4

 

7%

- Parking transactions

67.8

 

63.0

 

4.8

 

8%

 

67.8

 

63.0

 

4.8

 

8%

- Fleet transactions

118.7

 

112.9

 

5.8

 

5%

 

118.7

 

113.5

 

5.2

 

5%

- Other transactions

13.3

 

10.0

 

3.3

 

32%

 

13.3

 

10.0

 

3.3

 

32%

CORPORATE PAYMENTS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- Revenues, net

$391.9

 

$288.5

 

$103.4

 

36%

 

$389.1

 

$330.6

 

$58.4

 

18%

- Spend volume

$58,114

 

$42,879

 

$15,236

 

36%

 

$58,114

 

$48,701

 

$9,413

 

19%

- Revenues, net per spend $

0.67%

 

0.67%

 

—%

 

—%

 

0.67%

 

0.68%

 

(0.01)%

 

(1)%

LODGING PAYMENTS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- Revenues, net

$119.8

 

$122.4

 

$(2.6)

 

(2)%

 

$119.5

 

$122.4

 

$(2.9)

 

(2)%

- Room nights

8.7

 

8.8

 

(0.1)

 

(1)%

 

8.7

 

8.8

 

(0.1)

 

(1)%

- Revenues, net per room night

$13.84

 

$13.97

 

$(0.13)

 

(1)%

 

$13.80

 

$13.97

 

$(0.16)

 

(1)%

OTHER1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- Revenues, net

$64.8

 

$54.6

 

$10.2

 

19%

 

$64.4

 

$54.6

 

$9.8

 

18%

- Transactions

412.6

 

356.7

 

55.9

 

16%

 

412.6

 

356.7

 

55.9

 

16%

- Revenues, net per transaction

$0.16

 

$0.15

 

$—

 

3%

 

$0.16

 

$0.15

 

$—

 

2%

CORPAY

CONSOLIDATED REVENUES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- Revenues, net

$1,102.0

 

$975.7

 

$126.3

 

13%

 

$1,121.4

 

$1,011.8

 

$109.5

 

11%

1 Other includes Gift and Payroll Card operating segments.

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

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

* 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 June 30,

 

Six Months Ended June 30,

 

 

2025

 

%

 

 

2024

 

%

 

 

2025

 

%

 

 

2024

 

%

US

$

541

 

49

%

 

$

507

 

52

%

 

$

1,049

 

50

%

 

$

989

 

52

%

Brazil

 

170

 

15

%

 

 

150

 

15

%

 

 

333

 

16

%

 

 

298

 

16

%

UK

 

148

 

13

%

 

 

133

 

14

%

 

 

294

 

14

%

 

 

262

 

14

%

Other

 

242

 

22

%

 

 

186

 

19

%

 

 

432

 

20

%

 

 

362

 

19

%

Consolidated Revenues, net

$

1,102

 

100

%

 

$

976

 

100

%

 

$

2,108

 

100

%

 

$

1,911

 

100

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*Columns may not calculate due to rounding.

Revenues, net by Segment*

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

2025

 

%

 

 

2024

 

%

 

 

2025

 

%

 

 

2024

 

%

Vehicle Payments

$

526

 

48

%

 

$

510

 

52

%

 

$

1,013

 

48

%

 

$

1,004

 

53

%

Corporate Payments

 

392

 

36

%

 

 

288

 

30

%

 

 

745

 

35

%

 

 

554

 

29

%

Lodging Payments

 

120

 

11

%

 

 

122

 

13

%

 

 

230

 

11

%

 

 

234

 

12

%

Other

 

65

 

6

%

 

 

55

 

6

%

 

 

120

 

6

%

 

 

119

 

6

%

Consolidated Revenues, net

$

1,102

 

100

%

 

$

976

 

100

%

 

$

2,108

 

100

%

 

$

1,911

 

100

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*Columns may not calculate due to rounding.

Exhibit 4

Segment Results*

(In thousands, except percentages)

(Unaudited)

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

 

20251

 

 

2024

 

% Change

 

 

20251

 

 

20242

 

% Change

Revenues, net:

 

 

 

 

 

 

 

 

 

 

 

 

Vehicle Payments2

 

$

525,525

 

$

510,278

 

3

%

 

$

1,012,635

 

$

1,004,339

 

1

%

Corporate Payments

 

 

391,904

 

 

288,479

 

36

%

 

 

744,563

 

 

553,875

 

34

%

Lodging Payments

 

 

119,790

 

 

122,377

 

(2

)%

 

 

230,015

 

 

233,672

 

(2

)%

Other3

 

 

64,811

 

 

54,576

 

19

%

 

 

120,484

 

 

119,075

 

1

%

 

 

$

1,102,030

 

$

975,710

 

13

%

 

$

2,107,697

 

$

1,910,961

 

10

%

Operating income:

 

 

 

 

 

 

 

 

 

 

 

 

Vehicle Payments2

 

$

250,131

 

$

242,025

 

3

%

 

$

480,357

 

$

467,720

 

3

%

Corporate Payments

 

 

161,205

 

 

120,556

 

34

%

 

 

297,111

 

 

225,267

 

32

%

Lodging Payments

 

 

49,576

 

 

56,391

 

(12

)%

 

 

92,871

 

 

103,668

 

(10

)%

Other3

 

 

18,478

 

 

14,367

 

29

%

 

 

36,175

 

 

34,022

 

NM

 

 

 

$

479,390

 

$

433,339

 

11

%

 

$

906,514

 

$

830,677

 

9

%

Depreciation and amortization:

 

 

 

 

 

 

 

 

 

 

 

 

Vehicle Payments2

 

$

46,027

 

$

49,765

 

(8

)%

 

$

93,302

 

$

100,087

 

(7

)%

Corporate Payments

 

 

30,594

 

 

20,698

 

48

%

 

 

60,752

 

 

41,501

 

46

%

Lodging Payments

 

 

12,960

 

 

11,965

 

8

%

 

 

25,784

 

 

23,595

 

9

%

Other3

 

 

1,769

 

 

1,914

 

(8

)%

 

 

3,700

 

 

3,919

 

(6

)%

 

 

$

91,350

 

$

84,342

 

8

%

 

$

183,538

 

$

169,102

 

9

%

Capital expenditures:

 

 

 

 

 

 

 

 

 

 

 

 

Vehicle Payments2

 

$

34,917

 

$

30,254

 

15

%

 

$

65,595

 

$

58,448

 

12

%

Corporate Payments

 

 

10,095

 

 

7,581

 

33

%

 

 

17,675

 

 

14,857

 

19

%

Lodging Payments

 

 

5,107

 

 

4,589

 

11

%

 

 

9,836

 

 

9,415

 

4

%

Other3

 

 

2,517

 

 

1,673

 

50

%

 

 

4,301

 

 

2,569

 

67

%

 

 

$

52,636

 

$

44,097

 

19

%

 

$

97,407

 

$

85,289

 

14

%

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 June 30,

 

 

Three Months Ended June 30,

 

 

2025*

 

2024*

 

 

2025*

 

2024*

VEHICLE PAYMENTS - TRANSACTIONS

 

 

 

 

 

 

 

 

 

Pro forma and macro adjusted

 

$

548.4

 

 

$

504.2

 

 

 

 

222.6

 

 

207.9

 

Impact of acquisitions/dispositions

 

 

 

 

 

6.0

 

 

 

 

 

 

(0.6

)

Impact of fuel prices/spread

 

 

(12.6

)

 

 

 

 

 

 

 

 

 

Impact of foreign exchange rates

 

 

(10.3

)

 

 

 

 

 

 

 

 

 

As reported

 

$

525.5

 

 

$

510.3

 

 

 

 

222.6

 

 

207.3

 

CORPORATE PAYMENTS - SPEND

 

 

 

 

 

 

 

 

 

Pro forma and macro adjusted

 

$

389.1

 

 

$

330.6

 

 

 

$

58,114

 

$

48,701

 

Impact of acquisitions/dispositions

 

 

 

 

 

(42.1

)

 

 

 

 

 

(5,823

)

Impact of fuel prices/spread

 

 

 

 

 

 

 

 

 

 

 

 

Impact of foreign exchange rates

 

 

2.9

 

 

 

 

 

 

 

 

 

 

As reported

 

$

391.9

 

 

$

288.5

 

 

 

$

58,114

 

$

42,879

 

LODGING PAYMENTS - ROOM NIGHTS

 

 

 

 

 

 

 

 

 

Pro forma and macro adjusted

 

$

119.5

 

 

$

122.4

 

 

 

 

8.7

 

 

8.8

 

Impact of acquisitions/dispositions

 

 

 

 

 

 

 

 

 

 

 

 

Impact of fuel prices/spread

 

 

 

 

 

 

 

 

 

 

 

 

Impact of foreign exchange rates

 

 

0.3

 

 

 

 

 

 

 

 

 

 

As reported

 

$

119.8

 

 

$

122.4

 

 

 

 

8.7

 

 

8.8

 

OTHER1- TRANSACTIONS

 

 

 

 

 

 

 

 

 

Pro forma and macro adjusted

 

$

64.4

 

 

$

54.6

 

 

 

 

412.6

 

 

356.7

 

Impact of acquisitions/dispositions

 

 

 

 

 

 

 

 

 

 

 

 

Impact of fuel prices/spread

 

 

 

 

 

 

 

 

 

 

 

 

Impact of foreign exchange rates

 

 

0.4

 

 

 

 

 

 

 

 

 

 

As reported

 

$

64.8

 

 

$

54.6

 

 

 

 

412.6

 

 

356.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CORPAY CONSOLIDATED REVENUES

 

 

 

 

 

 

 

 

 

Pro forma and macro adjusted

 

$

1,121.4

 

 

$

1,011.8

 

 

 

Intentionally Left Blank

Impact of acquisitions/dispositions

 

 

 

 

 

(36.1

)

 

 

Impact of fuel prices/spread2

 

 

(12.6

)

 

 

 

 

 

Impact of foreign exchange rates2

 

 

(6.7

)

 

 

 

 

 

As reported

 

$

1,102.0

 

 

$

975.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1 Other includes Gift and Payroll Card operating segments.

2 Revenues reflect the negative impact of movements in foreign exchange rates of approximately $7 million, negative fuel price spreads of approximately $7 million, and approximately $6 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 June 30,

 

Six Months Ended June 30,

 

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Net income from operations

 

$

284.1

 

 

$

251.7

 

 

$

528.0

 

 

$

481.5

 

Provision for income taxes

 

 

109.0

 

 

 

82.5

 

 

 

192.6

 

 

 

158.0

 

Interest expense, net

 

 

96.9

 

 

 

94.7

 

 

 

190.8

 

 

 

183.8

 

Other (income) expense, net

 

 

(10.6

)

 

 

4.5

 

 

 

(6.5

)

 

 

7.4

 

Depreciation and amortization

 

 

91.4

 

 

 

84.3

 

 

 

183.5

 

 

 

169.1

 

Loss on extinguishment of debt

 

 

 

 

 

 

 

 

1.6

 

 

 

 

Other operating, net

 

 

 

 

 

 

 

 

 

 

 

0.3

 

EBITDA

 

$

570.7

 

 

$

517.7

 

 

$

1,090.0

 

 

$

1,000.1

 

 

 

 

 

 

 

 

 

 

Stock-based compensation

 

$

28.9

 

 

$

27.1

 

 

$

47.2

 

 

$

52.1

 

Other addbacks1

 

 

21.0

 

 

 

9.6

 

 

 

38.7

 

 

 

18.7

 

Adjusted EBITDA

 

$

620.6

 

 

$

554.4

 

 

$

1,176.0

 

 

$

1,070.9

 

 

 

 

 

 

 

 

 

 

Revenues, net

 

$

1,102.0

 

 

$

975.7

 

 

$

2,107.7

 

 

$

1,911.0

 

Adjusted EBITDA margin

 

 

56.3

%

 

 

56.8

%

 

 

55.8

%

 

 

56.0

%

 

 

 

 

 

 

 

 

 

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 third 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

 

$

1,171

 

 

$

1,211

 

Net income per diluted share

 

$

16.41

 

 

$

16.81

 

 

 

 

 

 

Stock-based compensation

 

 

97

 

 

 

97

 

Amortization

 

 

256

 

 

 

256

 

Other

 

 

71

 

 

 

71

 

Total pre-tax adjustments

 

 

424

 

 

 

424

 

 

 

 

 

 

Income taxes

 

 

(107

)

 

 

(107

)

Adjusted net income

 

$

1,488

 

 

$

1,528

 

Adjusted net income per diluted share

 

$

20.86

 

 

$

21.26

 

 

 

 

 

 

Diluted shares

 

 

72

 

 

 

72

 

 

 

 

 

 

 

 

 

 

 

 

 

Q3 2025 GUIDANCE

 

 

Low*

 

High*

Net income

 

$

318

 

 

$

328

 

Net income per diluted share

 

$

4.42

 

 

$

4.62

 

 

 

 

 

 

Stock-based compensation

 

 

25

 

 

 

25

 

Amortization

 

 

63

 

 

 

63

 

Other

 

 

17

 

 

 

17

 

Total pre-tax adjustments

 

 

105

 

 

 

105

 

 

 

 

 

 

Income taxes

 

 

(27

)

 

 

(27

)

Adjusted net income

 

$

396

 

 

$

406

 

Adjusted net income per diluted share

 

$

5.50

 

 

$

5.70

 

 

 

 

 

 

Diluted shares

 

 

72

 

 

 

72

 

 

 

 

 

 

* Columns may not calculate due to rounding.

 

 

Contacts

Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms Of Service.