Free Trial

Corpay (CPAY) Financials

Corpay logo
$328.26 -0.91 (-0.28%)
Closing price 05/15/2026 03:59 PM Eastern
Extended Trading
$328.30 +0.03 (+0.01%)
As of 05/15/2026 07:41 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for Corpay

Annual Income Statements for Corpay

This table shows Corpay's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
362 452 740 811 895 704 839 954 982 1,004 1,070
Consolidated Net Income / (Loss)
362 452 740 811 895 704 839 954 982 1,004 1,072
Net Income / (Loss) Continuing Operations
362 452 740 811 895 704 839 954 982 1,004 1,072
Total Pre-Tax Income
536 643 894 1,095 1,078 883 1,109 1,276 1,325 1,385 1,542
Total Operating Income
668 754 884 1,091 1,231 972 1,243 1,447 1,657 1,787 1,994
Total Gross Profit
1,372 1,372 1,707 1,946 2,118 1,792 2,274 2,662 2,938 3,106 3,559
Total Revenue
1,703 1,832 2,250 2,433 2,649 2,389 2,834 3,427 3,758 3,975 4,528
Operating Revenue
1,703 1,832 2,250 2,433 2,649 2,389 2,834 3,427 3,758 3,975 4,528
Total Cost of Revenue
331 460 543 488 531 596 560 765 820 869 969
Operating Cost of Revenue
331 460 543 488 531 596 560 765 820 869 969
Total Operating Expenses
704 618 823 855 887 820 1,031 1,216 1,281 1,318 1,565
Selling, General & Admin Expense
515 415 558 572 612 567 748 893 944 998 1,212
Depreciation Expense
193 203 265 275 274 255 284 322 337 351 393
Other Operating Expenses / (Income)
-4.24 -0.69 0.06 8.73 0.52 -1.99 -0.78 0.28 0.75 0.79 2.06
Impairment Charge
- - - - - - - 0.00 0.00 90 0.00
Other Special Charges / (Income)
- - - - - - - 0.00 0.00 -121 -42
Total Other Income / (Expense), net
-132 -111 9.83 4.43 -154 -90 -134 -171 -332 -402 -452
Interest Expense
71 72 110 141 150 130 130 167 349 388 405
Other Income / (Expense), net
-2.52 -2.98 173 152 -0.09 10 -3.86 -3.00 17 -14 -47
Income Tax Expense
174 191 153 284 183 178 269 321 343 381 470
Net Income / (Loss) Attributable to Noncontrolling Interest
- - - - - - - 0.00 0.00 -0.01 2.12
Basic Earnings per Share
$3.94 $4.89 $8.12 $9.14 $10.36 $8.38 $10.23 $12.62 $13.42 $14.27 $15.23
Weighted Average Basic Shares Outstanding
92.02M 92.60M 91.13M 88.75M 86.40M 84.01M 82.06M 75.60M 73.16M 70.33M 70.14M
Diluted Earnings per Share
$3.85 $4.75 $7.91 $8.81 $9.94 $8.12 $9.99 $12.42 $13.20 $13.97 $15.03
Weighted Average Diluted Shares Outstanding
94.14M 95.21M 93.59M 92.15M 90.07M 86.72M 84.06M 76.86M 74.39M 71.85M 71.06M
Weighted Average Basic & Diluted Shares Outstanding
92M 92.50M 91.20M 89.40M 85.43M 166.83M 155.77M 73.49M 71.85M 70.25M 68.05M

Quarterly Income Statements for Corpay

This table shows Corpay's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Income / (Loss) Attributable to Common Shareholders
271 256 230 252 276 246 243 284 278 264 350
Consolidated Net Income / (Loss)
271 256 230 252 276 246 244 284 278 266 354
Net Income / (Loss) Continuing Operations
271 256 230 252 276 246 244 284 278 266 354
Total Pre-Tax Income
370 333 305 334 358 387 328 393 422 399 505
Total Operating Income
445 424 397 433 468 488 427 479 523 564 636
Total Gross Profit
763 736 728 767 806 806 784 864 924 988 989
Total Revenue
971 937 935 976 1,029 1,034 1,006 1,102 1,172 1,248 1,261
Operating Revenue
971 937 935 976 1,029 1,034 1,006 1,102 1,172 1,248 1,261
Total Cost of Revenue
208 201 207 209 224 229 222 239 249 260 272
Operating Cost of Revenue
208 201 207 209 224 229 222 239 249 260 272
Total Operating Expenses
318 312 331 333 337 317 357 384 401 424 353
Selling, General & Admin Expense
234 228 245 249 248 256 265 293 296 358 352
Depreciation Expense
85 84 85 84 90 92 92 91 93 117 115
Other Operating Expenses / (Income)
-0.85 0.12 0.29 0.01 0.01 0.48 -0.01 0.00 11 -9.13 7.35
Other Special Charges / (Income)
- - - - - - 0.00 - - - -121
Total Other Income / (Expense), net
-75 -91 -92 -99 -110 -101 -100 -86 -101 -165 -131
Interest Expense
88 92 89 95 109 95 96 97 100 113 110
Other Income / (Expense), net
13 1.51 -2.96 -4.46 -0.37 -6.20 -4.10 11 -1.38 -52 -21
Income Tax Expense
99 78 75 83 82 141 84 109 143 134 151
Net Income / (Loss) Attributable to Noncontrolling Interest
0.00 - 0.03 0.04 -0.14 0.05 0.64 -0.09 0.44 1.13 3.65
Basic Earnings per Share
$3.71 $3.55 $3.20 $3.59 $3.98 $3.50 $3.46 $4.03 $3.95 $3.79 $5.14
Weighted Average Basic Shares Outstanding
73.17M 73.16M 71.77M 70.11M 69.52M 70.33M 70.32M 70.55M 70.32M 70.14M 67.54M
Diluted Earnings per Share
$3.64 $3.48 $3.12 $3.52 $3.90 $3.43 $3.40 $3.98 $3.91 $3.74 $5.07
Weighted Average Diluted Shares Outstanding
74.60M 74.39M 73.55M 71.50M 70.90M 71.85M 71.56M 71.43M 71.13M 71.06M 68.44M
Weighted Average Basic & Diluted Shares Outstanding
72.20M 71.85M 70.27M 69.43M 69.71M 70.25M 70.49M 70.61M 69.96M 68.05M 65.36M

Annual Cash Flow Statements for Corpay

This table details how cash moves in and out of Corpay's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
-30 29 487 234 310 -199 774 38 852 1,315 4,536
Net Cash From Operating Activities
755 708 680 903 1,162 1,473 1,197 755 2,101 1,941 1,500
Net Cash From Continuing Operating Activities
755 708 680 903 1,162 1,473 1,197 755 2,101 1,941 1,500
Net Income / (Loss) Continuing Operations
362 452 740 811 895 704 839 954 982 1,004 1,072
Consolidated Net Income / (Loss)
362 452 740 811 895 704 839 954 982 1,004 1,072
Depreciation Expense
30 36 47 53 63 65 76 92 110 120 131
Amortization Expense
170 174 225 227 217 196 215 238 234 239 283
Non-Cash Adjustments To Reconcile Net Income
142 135 20 -0.58 139 170 133 256 228 195 204
Changes in Operating Assets and Liabilities, net
50 -91 -351 -187 -152 337 -67 -786 547 383 -190
Net Cash From Investing Activities
-99 -1,390 -498 -26 -524 -106 -716 -368 -381 -807 1,227
Net Cash From Continuing Investing Activities
-99 -1,390 -498 -26 -524 -106 -716 -368 -381 -807 1,227
Purchase of Property, Plant & Equipment
-42 -59 -70 -81 -75 -78 -112 -151 -154 -175 -201
Acquisitions
-49 -1,332 -705 -21 -448 -81 -602 -217 -428 -822 1,355
Divestitures
0.00 0.00 317 99 - - - 0.00 197 186 58
Other Investing Activities, net
-8.47 1.41 -39 -23 -0.26 0.00 -2.28 0.00 4.40 4.12 15
Net Cash From Financing Activities
-648 754 252 -578 -310 -1,417 344 -311 -898 405 1,562
Net Cash From Continuing Financing Activities
-648 754 252 -578 -310 -1,417 344 -311 -898 405 1,562
Repayment of Debt
-652 -905 -1,491 -508 -141 -450 -129 -2,665 39 -271 -236
Repurchase of Common Equity
0.00 -188 -402 -959 -695 -850 -1,356 -1,405 -687 -1,288 -783
Issuance of Debt
0.00 1,825 2,101 1,932 2,649 1,244 3,759 10,236 8,755 10,814 14,284
Issuance of Common Equity
20 21 45 56 169 137 49 49 114 428 368
Other Financing Activities, net
-16 - - -1,099 -2,292 -1,497 -1,979 -6,526 -9,119 -9,278 -12,071
Effect of Exchange Rate Changes
-37 -43 53 -65 -18 -148 -51 -37 30 -223 247
Cash Interest Paid
73 70 113 157 178 126 133 230 448 496 491
Cash Income Taxes Paid
83 102 392 208 201 165 230 358 408 374 511

Quarterly Cash Flow Statements for Corpay

This table details how cash moves in and out of Corpay's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Change in Cash & Equivalents
-187 345 61 345 608 301 -73 1,148 -617 4,078 -176
Net Cash From Operating Activities
286 717 350 541 401 649 -74 1,140 -379 813 -57
Net Cash From Continuing Operating Activities
286 717 350 541 401 649 -74 1,140 -379 813 -57
Net Income / (Loss) Continuing Operations
271 256 230 252 276 246 244 284 278 266 354
Consolidated Net Income / (Loss)
271 256 230 252 276 246 244 284 278 266 354
Depreciation Expense
28 28 29 30 30 31 28 30 33 40 35
Amortization Expense
58 58 58 57 61 63 66 64 71 82 83
Non-Cash Adjustments To Reconcile Net Income
44 48 50 55 62 27 51 52 67 34 -27
Changes in Operating Assets and Liabilities, net
-116 327 -17 148 -29 281 -463 711 -828 390 -502
Net Cash From Investing Activities
-144 -35 -102 -44 -232 -429 -184 -39 -60 1,510 369
Net Cash From Continuing Investing Activities
-144 -35 -102 -44 -232 -429 -184 -39 -60 1,510 369
Purchase of Property, Plant & Equipment
-38 -37 -41 -44 -46 -44 -45 -53 -51 -52 -51
Acquisitions
-303 1.59 -56 -3.55 -186 -576 -154 -0.93 - 1,510 0.00
Divestitures
- - - - - - 0.00 - - - 420
Other Investing Activities, net
- - -4.83 3.37 - 5.57 15 - -9.37 9.37 0.00
Net Cash From Financing Activities
-260 -397 -159 -81 415 229 142 -64 -181 1,664 -416
Net Cash From Continuing Financing Activities
-260 -397 -159 -81 415 229 142 -64 -181 1,664 -416
Repayment of Debt
-170 -115 -104 39 -275 -46 85 291 43 -509 -52
Repurchase of Common Equity
-535 -140 -289 -658 -92 -249 -59 -32 -192 -500 -786
Issuance of Debt
2,364 2,195 2,009 2,474 3,630 2,815 3,204 1,890 1,945 7,099 3,545
Issuance of Common Equity
35 13 91 9.40 84 244 32 24 7.06 305 12
Other Financing Activities, net
-1,953 -2,349 -1,866 -1,945 -2,932 -2,535 -3,120 -2,237 -1,984 -4,730 -3,135
Effect of Exchange Rate Changes
-69 61 -28 -71 23 -147 43 110 2.89 90 -72
Cash Interest Paid
111 121 116 122 132 126 119 120 119 134 136
Cash Income Taxes Paid
81 89 39 146 79 109 115 147 119 129 103

Annual Balance Sheets for Corpay

This table presents Corpay's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
7,890 9,627 11,318 11,202 12,249 11,195 13,405 14,089 15,476 17,957 26,408
Total Current Assets
1,945 2,528 3,550 3,876 4,619 3,956 5,488 6,106 7,084 8,676 13,963
Cash & Equivalents
447 475 914 1,031 1,271 935 1,520 1,435 1,390 1,554 2,408
Restricted Cash
167 169 217 334 404 542 731 854 1,752 2,903 6,584
Accounts Receivable
1,253 1,793 2,231 2,312 2,540 2,067 2,911 3,352 3,469 3,414 3,969
Prepaid Expenses
68 91 188 199 403 413 326 465 474 806 1,003
Plant, Property, & Equipment, net
81 143 180 186 200 203 236 295 343 378 472
Total Noncurrent Assets
5,864 6,957 7,589 7,140 7,430 7,036 7,680 7,688 8,049 8,903 11,973
Long-Term Investments
77 36 33 43 30 7.48 52 74 70 60 602
Goodwill
3,546 4,195 4,716 4,542 4,833 4,719 5,079 5,201 5,645 5,985 7,565
Intangible Assets
2,184 2,653 2,725 2,408 2,342 2,116 2,335 2,131 2,086 2,410 3,238
Other Noncurrent Operating Assets
58 72 115 148 225 193 214 282 249 448 568
Total Liabilities & Shareholders' Equity
7,890 9,627 11,318 11,202 12,249 11,195 13,405 14,089 15,476 17,957 26,408
Total Liabilities
5,060 6,543 7,642 7,862 8,537 7,839 10,538 11,548 12,194 14,811 22,179
Total Current Liabilities
2,247 3,296 4,096 4,495 4,463 3,968 5,290 6,043 6,826 8,708 14,297
Short-Term Debt
875 1,337 1,617 2,071 1,747 1,206 1,518 2,314 2,127 2,770 3,346
Accounts Payable
670 1,151 1,437 1,118 1,250 1,054 1,406 1,569 1,625 1,570 1,565
Accrued Expenses
151 239 238 262 276 283 369 352 356 445 607
Customer Deposits
507 531 732 927 1,008 1,175 1,789 1,505 2,397 3,266 8,119
Other Current Liabilities
45 39 71 119 184 250 209 304 321 656 661
Total Noncurrent Liabilities
2,812 3,246 3,546 3,367 4,074 3,871 5,248 5,504 5,368 6,103 7,883
Long-Term Debt
2,060 2,522 2,902 2,748 3,290 3,098 4,460 4,723 4,596 5,226 6,656
Noncurrent Deferred & Payable Income Tax Liabilities
713 669 519 492 520 498 566 527 470 439 614
Other Noncurrent Operating Liabilities
39 56 125 127 264 275 221 254 302 438 612
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Redeemable Noncontrolling Interest
- - - - - - - - - 0.00 302
Total Equity & Noncontrolling Interests
2,830 3,084 3,677 3,340 3,712 3,355 2,867 2,541 3,282 3,146 3,927
Total Preferred & Common Equity
2,830 3,084 3,677 3,340 3,712 3,355 2,867 2,541 3,282 3,122 3,884
Total Common Equity
2,830 3,084 3,677 3,340 3,712 3,355 2,867 2,541 3,282 3,122 3,884
Common Stock
1,989 2,074 2,214 2,307 2,495 2,750 2,879 3,050 3,266 3,811 3,970
Retained Earnings
1,766 2,219 2,959 3,818 4,713 5,417 6,256 7,211 8,193 9,196 10,265
Treasury Stock
-355 -542 -945 -1,871 -2,523 -3,448 -4,804 -6,209 -6,888 -8,171 -8,959
Accumulated Other Comprehensive Income / (Loss)
-571 -666 -552 -914 -972 -1,363 -1,465 -1,510 -1,289 -1,714 -1,392
Noncontrolling Interest
- - - - - - - - 0.00 24 43

Quarterly Balance Sheets for Corpay

This table presents Corpay's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026
Period end date 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026
Total Assets
15,179 15,264 15,476 15,830 16,197 17,638 17,957 18,548 20,435 19,745 26,665
Total Current Assets
6,924 6,860 7,084 7,437 7,976 8,781 8,676 9,078 10,759 10,108 14,637
Cash & Equivalents
1,254 1,094 1,390 1,312 1,358 1,303 1,554 1,555 2,193 2,006 2,537
Restricted Cash
1,457 1,221 1,752 1,891 2,190 2,852 2,903 2,829 3,339 2,909 6,280
Accounts Receivable
3,709 4,051 3,469 3,797 3,821 3,953 3,414 4,016 4,240 4,412 4,775
Prepaid Expenses
504 493 474 438 529 606 806 678 988 781 1,046
Plant, Property, & Equipment, net
329 330 343 352 358 378 378 402 434 453 469
Total Noncurrent Assets
7,926 8,074 8,049 8,041 7,863 8,479 8,903 9,069 9,242 9,184 11,559
Long-Term Investments
70 68 70 68 64 65 60 63 58 59 587
Goodwill
5,474 5,554 5,645 5,674 5,546 5,928 5,985 6,192 6,334 6,337 7,341
Intangible Assets
2,107 2,165 2,086 2,033 1,957 2,153 2,410 2,408 2,372 2,311 3,058
Other Noncurrent Operating Assets
276 288 249 266 296 334 448 407 477 477 574
Total Liabilities & Shareholders' Equity
15,179 15,264 15,476 15,830 16,197 17,638 17,957 18,548 20,435 19,745 26,665
Total Liabilities
11,915 12,205 12,194 12,548 13,421 14,524 14,811 15,054 16,468 15,626 22,801
Total Current Liabilities
6,436 6,738 6,826 6,951 7,843 8,350 8,708 8,237 9,640 8,912 14,989
Short-Term Debt
2,071 2,346 2,127 1,901 2,516 2,491 2,770 2,255 2,249 2,301 3,754
Accounts Payable
1,680 1,895 1,625 1,850 1,903 1,826 1,570 1,812 1,975 1,966 2,101
Accrued Expenses
393 393 356 409 368 435 445 412 450 534 614
Customer Deposits
2,013 1,783 2,397 2,534 2,764 3,205 3,266 3,228 4,143 3,501 7,853
Other Current Liabilities
279 320 321 257 283 386 656 530 823 610 668
Total Noncurrent Liabilities
5,479 5,467 5,368 5,597 5,578 6,175 6,103 6,817 6,828 6,713 7,812
Long-Term Debt
4,678 4,637 4,596 4,863 4,818 5,272 5,226 5,916 5,869 5,822 6,607
Noncurrent Deferred & Payable Income Tax Liabilities
539 549 470 473 445 462 439 431 379 372 596
Other Noncurrent Operating Liabilities
262 281 302 261 316 441 438 470 580 520 609
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Redeemable Noncontrolling Interest
- - - - - - - - - - 308
Total Equity & Noncontrolling Interests
3,263 3,059 3,282 3,282 2,776 3,114 3,146 3,494 3,967 4,119 3,556
Total Preferred & Common Equity
3,263 3,059 3,282 3,254 2,751 3,087 3,122 3,454 3,929 4,076 3,510
Total Common Equity
3,263 3,059 3,282 3,254 2,751 3,087 3,122 3,454 3,929 4,076 3,510
Common Stock
3,177 3,228 3,266 3,382 3,419 3,532 3,811 3,850 3,903 3,938 4,009
Retained Earnings
7,665 7,937 8,193 8,422 8,674 8,950 9,196 9,440 9,724 10,002 10,612
Treasury Stock
-6,221 -6,743 -6,888 -7,209 -7,843 -7,933 -8,171 -8,230 -8,262 -8,454 -9,752
Accumulated Other Comprehensive Income / (Loss)
-1,357 -1,362 -1,289 -1,341 -1,499 -1,462 -1,714 -1,606 -1,436 -1,410 -1,359
Noncontrolling Interest
- - 0.00 28 25 27 24 40 39 43 45

Annual Metrics And Ratios for Corpay

This table displays calculated financial ratios and metrics derived from Corpay's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
DEI Shares Outstanding
- - - - - - - - - - 69,958,056.00
DEI Adjusted Shares Outstanding
- - - - - - - - - - 69,958,056.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - - 15.29
Growth Metrics
- - - - - - - - - - -
Revenue Growth
41.98% 7.56% 22.82% 8.18% 8.85% -9.82% 18.62% 20.94% 9.65% 5.77% 13.93%
EBITDA Growth
27.38% 11.15% 38.12% 14.61% -0.80% -17.68% 23.01% 15.95% 13.74% 5.71% 10.75%
EBIT Growth
17.46% 12.96% 40.74% 17.56% -0.93% -20.22% 26.10% 16.54% 15.92% 5.97% 9.81%
NOPAT Growth
11.05% 17.57% 37.95% 10.40% 26.53% -24.14% 21.26% 15.04% 13.45% 5.48% 7.06%
Net Income Growth
-1.70% 24.82% 63.62% 9.63% 10.30% -21.32% 19.21% 13.68% 2.89% 2.22% 6.80%
EPS Growth
-9.20% 23.38% 66.53% 11.38% 12.83% -18.31% 23.03% 24.32% 6.28% 5.83% 7.59%
Operating Cash Flow Growth
24.04% -6.14% -3.98% 32.84% 28.64% 26.72% -18.71% -36.95% 178.37% -7.64% -22.71%
Free Cash Flow Firm Growth
130.86% -178.72% 94.37% 3,036.39% -32.76% 124.72% -65.10% -28.75% 303.21% -11.22% 130.63%
Invested Capital Growth
-7.04% 23.42% 12.28% -3.98% 4.31% -12.33% 5.94% 10.29% -5.83% -2.48% -30.02%
Revenue Q/Q Growth
3.27% 4.83% 4.41% 1.37% 2.16% -3.30% 6.98% 2.43% 1.45% 2.50% 4.96%
EBITDA Q/Q Growth
-2.61% 9.28% 2.29% 15.01% -7.06% -2.47% 3.90% 2.84% 2.30% 3.16% 2.51%
EBIT Q/Q Growth
-4.89% 9.97% 2.50% 18.90% -8.61% -2.75% 3.91% 2.43% 3.15% 3.30% 1.56%
NOPAT Q/Q Growth
-8.36% 8.84% 29.16% -11.59% 4.66% -2.35% 2.04% 2.48% 3.83% -1.27% 5.08%
Net Income Q/Q Growth
-13.53% 10.39% 33.87% 2.44% -6.91% -3.52% 1.84% 0.03% 3.21% -0.97% 1.86%
EPS Q/Q Growth
-14.63% 10.21% 34.52% 3.28% -6.49% -2.29% 3.20% 2.39% 3.53% -0.36% 2.11%
Operating Cash Flow Q/Q Growth
-4.11% 15.03% -7.54% 12.38% 2.01% -7.13% 39.61% -27.15% 23.54% -3.38% 12.28%
Free Cash Flow Firm Q/Q Growth
133.95% -15.66% -145.27% 7.12% -19.59% 1.27% 346.84% -50.66% 176.36% -38.29% 419.72%
Invested Capital Q/Q Growth
-5.58% -2.61% 1.68% -0.91% 2.35% 2.03% -4.44% 2.01% -11.29% 0.40% -36.22%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
80.56% 74.90% 75.87% 79.96% 79.97% 75.04% 80.24% 77.69% 78.18% 78.13% 78.60%
EBITDA Margin
50.83% 52.52% 59.07% 62.58% 57.03% 52.06% 53.98% 51.75% 53.69% 53.65% 52.15%
Operating Margin
39.20% 41.18% 39.29% 44.82% 46.49% 40.70% 43.85% 42.21% 44.09% 44.96% 44.04%
EBIT Margin
39.05% 41.01% 47.00% 51.07% 46.49% 41.12% 43.71% 42.12% 44.53% 44.62% 43.00%
Profit (Net Income) Margin
21.28% 24.70% 32.90% 33.35% 33.79% 29.48% 29.63% 27.85% 26.13% 25.25% 23.67%
Tax Burden Percent
67.62% 70.36% 82.83% 74.10% 83.04% 79.80% 75.71% 74.81% 74.10% 72.47% 69.53%
Interest Burden Percent
80.60% 85.59% 84.52% 88.11% 87.53% 89.84% 89.51% 88.36% 79.18% 78.10% 79.18%
Effective Tax Rate
32.38% 29.64% 17.17% 25.90% 16.96% 20.20% 24.29% 25.19% 25.90% 27.53% 30.47%
Return on Invested Capital (ROIC)
8.57% 9.36% 11.01% 11.73% 14.83% 11.74% 14.80% 15.73% 17.53% 19.30% 24.62%
ROIC Less NNEP Spread (ROIC-NNEP)
5.07% 6.48% 11.26% 11.82% 11.04% 9.41% 11.68% 12.67% 11.52% 10.97% 8.44%
Return on Net Nonoperating Assets (RNNOA)
4.73% 5.94% 10.88% 11.40% 10.56% 8.19% 12.19% 19.56% 16.19% 11.93% 4.45%
Return on Equity (ROE)
13.30% 15.30% 21.90% 23.13% 25.39% 19.93% 26.98% 35.29% 33.72% 31.23% 29.07%
Cash Return on Invested Capital (CROIC)
15.87% -11.61% -0.56% 15.79% 10.61% 24.88% 9.03% 5.94% 23.54% 21.81% 59.95%
Operating Return on Assets (OROA)
8.10% 8.58% 10.09% 11.04% 10.50% 8.38% 10.07% 10.50% 11.32% 10.61% 8.78%
Return on Assets (ROA)
4.42% 5.17% 7.07% 7.21% 7.63% 6.01% 6.83% 6.94% 6.64% 6.00% 4.83%
Return on Common Equity (ROCE)
13.30% 15.30% 21.90% 23.13% 25.39% 19.93% 26.98% 35.29% 33.72% 31.11% 27.62%
Return on Equity Simple (ROE_SIMPLE)
12.81% 14.67% 20.13% 24.29% 24.12% 20.99% 29.29% 37.55% 29.91% 32.15% 0.00%
Net Operating Profit after Tax (NOPAT)
451 531 732 808 1,023 776 941 1,082 1,228 1,295 1,387
NOPAT Margin
26.51% 28.97% 32.54% 33.21% 38.61% 32.48% 33.20% 31.58% 32.67% 32.58% 30.62%
Net Nonoperating Expense Percent (NNEP)
3.50% 2.89% -0.25% -0.10% 3.78% 2.33% 3.12% 3.06% 6.01% 8.33% 16.18%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - 11.30% 12.27% 11.62% 9.95%
Cost of Revenue to Revenue
19.44% 25.10% 24.13% 20.04% 20.03% 24.96% 19.76% 22.31% 21.82% 21.87% 21.40%
SG&A Expenses to Revenue
30.25% 22.66% 24.82% 23.50% 23.11% 23.75% 26.39% 26.06% 25.11% 25.10% 26.76%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
41.36% 33.72% 36.59% 35.14% 33.48% 34.34% 36.40% 35.48% 34.09% 33.17% 34.56%
Earnings before Interest and Taxes (EBIT)
665 751 1,057 1,243 1,231 982 1,239 1,444 1,673 1,773 1,947
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
866 962 1,329 1,523 1,511 1,244 1,530 1,774 2,017 2,133 2,361
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
4.65 4.26 4.69 6.83 6.73 6.78 6.34 5.33 6.22 7.56 5.42
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
7.74 7.17 7.66 9.38 9.43 9.53 6.41 3.95 5.43 5.94 4.65
Price to Earnings (P/E)
36.35 29.03 23.28 28.12 27.90 32.31 21.65 14.20 20.78 23.50 19.68
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
2.75% 3.44% 4.30% 3.56% 3.58% 3.09% 4.62% 7.04% 4.81% 4.25% 5.08%
Enterprise Value to Invested Capital (EV/IC)
3.04 2.60 2.93 3.88 4.02 4.14 3.34 2.53 3.52 4.09 4.70
Enterprise Value to Revenue (EV/Rev)
9.05 8.91 9.15 10.78 10.68 10.71 7.71 5.32 6.36 6.82 4.82
Enterprise Value to EBITDA (EV/EBITDA)
17.81 16.95 15.50 17.22 18.73 20.56 14.28 10.27 11.86 12.71 9.23
Enterprise Value to EBIT (EV/EBIT)
23.18 21.71 19.48 21.10 22.98 26.03 17.64 12.62 14.29 15.28 11.20
Enterprise Value to NOPAT (EV/NOPAT)
34.15 30.74 28.12 32.45 27.67 32.96 23.23 16.84 19.48 20.92 15.73
Enterprise Value to Operating Cash Flow (EV/OCF)
20.43 23.03 30.28 29.03 24.35 17.37 18.25 24.14 11.38 13.96 14.54
Enterprise Value to Free Cash Flow (EV/FCFF)
18.45 0.00 0.00 24.11 38.68 15.56 38.08 44.56 14.51 18.51 6.46
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
1.04 1.25 1.23 1.44 1.36 1.28 2.09 2.77 2.05 2.54 2.37
Long-Term Debt to Equity
0.73 0.82 0.79 0.82 0.89 0.92 1.56 1.86 1.40 1.66 1.57
Financial Leverage
0.93 0.92 0.97 0.96 0.96 0.87 1.04 1.54 1.41 1.09 0.53
Leverage Ratio
3.01 2.96 3.10 3.21 3.33 3.32 3.95 5.08 5.08 5.20 6.02
Compound Leverage Factor
2.43 2.54 2.62 2.83 2.91 2.98 3.54 4.49 4.02 4.06 4.76
Debt to Total Capital
50.91% 55.58% 55.14% 59.06% 57.57% 56.19% 67.59% 73.47% 67.19% 71.76% 70.28%
Short-Term Debt to Total Capital
15.18% 19.25% 19.73% 25.38% 19.97% 15.74% 17.16% 24.16% 21.26% 24.86% 23.51%
Long-Term Debt to Total Capital
35.73% 36.32% 35.41% 33.68% 37.61% 40.45% 50.43% 49.31% 45.94% 46.90% 46.77%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.21% 2.42%
Common Equity to Total Capital
49.09% 44.42% 44.86% 40.94% 42.43% 43.81% 32.41% 26.53% 32.81% 28.02% 27.29%
Debt to EBITDA
3.39 4.01 3.40 3.16 3.33 3.46 3.91 3.97 3.33 3.75 4.24
Net Debt to EBITDA
2.59 3.30 2.52 2.24 2.21 2.27 2.40 2.63 1.74 1.63 0.17
Long-Term Debt to EBITDA
2.38 2.62 2.18 1.80 2.18 2.49 2.92 2.66 2.28 2.45 2.82
Debt to NOPAT
6.50 7.27 6.17 5.96 4.93 5.55 6.35 6.50 5.48 6.17 7.21
Net Debt to NOPAT
4.97 5.99 4.58 4.22 3.26 3.63 3.91 4.32 2.86 2.69 0.29
Long-Term Debt to NOPAT
4.56 4.75 3.96 3.40 3.22 3.99 4.74 4.36 3.74 4.04 4.80
Altman Z-Score
2.32 1.88 2.17 2.74 2.86 2.92 2.22 2.01 2.36 2.22 1.51
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.37% 5.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.87 0.77 0.87 0.86 1.03 1.00 1.04 1.01 1.04 1.00 0.98
Quick Ratio
0.76 0.69 0.77 0.74 0.85 0.76 0.84 0.79 0.71 0.57 0.45
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
836 -658 -37 1,088 732 1,644 574 409 1,649 1,464 3,376
Operating Cash Flow to CapEx
1,801.99% 1,200.15% 970.22% 1,109.98% 1,545.92% 1,877.70% 1,073.31% 498.45% 1,365.95% 1,107.78% 747.13%
Free Cash Flow to Firm to Interest Expense
11.71 -9.15 -0.34 7.74 4.88 12.67 4.42 2.45 4.73 3.77 8.33
Operating Cash Flow to Interest Expense
10.58 9.85 6.16 6.43 7.74 11.34 9.22 4.53 6.03 5.00 3.70
Operating Cash Flow Less CapEx to Interest Expense
9.99 9.03 5.52 5.85 7.24 10.74 8.36 3.62 5.59 4.55 3.20
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.21 0.21 0.21 0.22 0.23 0.20 0.23 0.25 0.25 0.24 0.20
Accounts Receivable Turnover
1.31 1.20 1.12 1.07 1.09 1.04 1.14 1.09 1.10 1.16 1.23
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
22.07 16.41 13.95 13.29 13.72 11.88 12.92 12.91 11.78 11.03 10.65
Accounts Payable Turnover
0.48 0.51 0.42 0.38 0.45 0.52 0.46 0.51 0.51 0.54 0.62
Days Sales Outstanding (DSO)
278.84 303.51 326.46 340.69 334.28 351.94 320.60 333.52 331.24 316.00 297.51
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
764.13 722.82 870.47 956.09 814.11 705.09 802.23 710.06 710.93 671.01 590.33
Cash Conversion Cycle (CCC)
-485.29 -419.32 -544.01 -615.40 -479.83 -353.16 -481.63 -376.55 -379.68 -355.01 -292.82
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
5,074 6,262 7,031 6,752 7,043 6,175 6,542 7,215 6,794 6,626 4,636
Invested Capital Turnover
0.32 0.32 0.34 0.35 0.38 0.36 0.45 0.50 0.54 0.59 0.80
Increase / (Decrease) in Invested Capital
-384 1,188 769 -280 291 -868 367 673 -421 -169 -1,989
Enterprise Value (EV)
15,416 16,310 20,589 26,227 28,300 25,574 21,850 18,220 23,917 27,095 21,805
Market Capitalization
13,173 13,132 17,234 22,816 24,969 22,754 18,175 13,547 20,406 23,592 21,052
Book Value per Share
$30.71 $33.24 $41.05 $27.19 $42.77 $40.23 $35.30 $34.46 $45.46 $44.79 $55.52
Tangible Book Value per Share
($31.46) ($40.57) ($42.03) ($29.38) ($39.91) ($41.72) ($56.01) ($64.96) ($61.61) ($75.64) ($98.90)
Total Capital
5,765 6,942 8,195 8,159 8,748 7,659 8,844 9,578 10,005 11,142 14,230
Total Debt
2,935 3,858 4,519 4,819 5,037 4,303 5,978 7,037 6,723 7,996 10,002
Total Long-Term Debt
2,060 2,522 2,902 2,748 3,290 3,098 4,460 4,723 4,596 5,226 6,656
Net Debt
2,244 3,178 3,355 3,411 3,331 2,819 3,675 4,673 3,512 3,480 408
Capital Expenditures (CapEx)
42 59 70 81 75 78 112 151 154 175 201
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-42 -76 -60 86 227 -283 -535 88 -756 -1,718 -5,980
Debt-free Net Working Capital (DFNWC)
572 568 1,071 1,451 1,902 1,194 1,715 2,377 2,385 2,738 3,012
Net Working Capital (NWC)
-303 -769 -546 -619 156 -12 198 63 259 -32 -333
Net Nonoperating Expense (NNE)
89 78 -8.14 -3.28 128 72 101 128 246 291 315
Net Nonoperating Obligations (NNO)
2,244 3,178 3,355 3,411 3,331 2,819 3,675 4,673 3,512 3,480 408
Total Depreciation and Amortization (D&A)
201 211 272 280 279 261 291 330 344 359 414
Debt-free, Cash-free Net Working Capital to Revenue
-2.49% -4.14% -2.67% 3.55% 8.57% -11.84% -18.89% 2.56% -20.13% -43.23% -132.05%
Debt-free Net Working Capital to Revenue
33.61% 31.01% 47.60% 59.64% 71.82% 49.97% 60.53% 69.35% 63.48% 68.89% 66.52%
Net Working Capital to Revenue
-17.78% -41.97% -24.26% -25.45% 5.87% -0.50% 6.98% 1.83% 6.88% -0.81% -7.36%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$3.94 $4.89 $8.12 $9.14 $10.36 $8.38 $10.23 $12.62 $13.42 $14.27 $15.23
Adjusted Weighted Average Basic Shares Outstanding
92.02M 92.60M 91.13M 88.75M 86.40M 84.01M 82.06M 75.60M 73.16M 70.33M 70.14M
Adjusted Diluted Earnings per Share
$3.85 $4.75 $7.91 $8.81 $9.94 $8.12 $9.99 $12.42 $13.20 $13.97 $15.03
Adjusted Weighted Average Diluted Shares Outstanding
94.14M 95.21M 93.59M 92.15M 90.07M 86.72M 84.06M 76.86M 74.39M 71.85M 71.06M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
92.62M 91.89M 89.81M 85.86M 85.43M 166.83M 155.77M 73.49M 71.85M 70.25M 68.05M
Normalized Net Operating Profit after Tax (NOPAT)
451 531 732 808 1,023 776 941 1,082 1,228 1,272 1,357
Normalized NOPAT Margin
26.51% 28.97% 32.54% 33.21% 38.61% 32.48% 33.20% 31.58% 32.67% 32.01% 29.97%
Pre Tax Income Margin
31.48% 35.10% 39.72% 45.00% 40.69% 36.94% 39.13% 37.22% 35.26% 34.85% 34.04%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
9.32 10.45 9.57 8.84 8.21 7.57 9.54 8.67 4.80 4.57 4.80
NOPAT to Interest Expense
6.33 7.38 6.63 5.75 6.82 5.98 7.24 6.50 3.52 3.34 3.42
EBIT Less CapEx to Interest Expense
8.73 9.63 8.94 8.26 7.71 6.96 8.68 7.76 4.36 4.12 4.31
NOPAT Less CapEx to Interest Expense
5.74 6.56 5.99 5.17 6.31 5.37 6.38 5.59 3.08 2.89 2.92
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% 41.49% 54.36% 118.14% 77.64% 120.69% 161.49% 147.25% 69.95% 128.32% 73.03%

Quarterly Metrics And Ratios for Corpay

This table displays calculated financial ratios and metrics derived from Corpay's official financial filings.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
DEI Shares Outstanding
- - - - - - - - - 69,958,056.00 68,050,296.00
DEI Adjusted Shares Outstanding
- - - - - - - - - 69,958,056.00 68,050,296.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - 3.78 5.14
Growth Metrics
- - - - - - - - - - -
Revenue Growth
8.72% 6.08% 3.76% 2.90% 6.01% 10.36% 7.53% 12.95% 13.92% 20.67% 25.39%
EBITDA Growth
17.33% 9.73% 4.46% 2.94% 2.67% 12.78% 7.55% 13.31% 11.83% 10.08% 41.77%
EBIT Growth
18.92% 13.67% 5.28% 3.32% 2.14% 13.30% 7.26% 14.24% 11.54% 6.27% 45.41%
NOPAT Growth
14.55% 16.30% 9.40% 7.74% 10.58% -4.66% 6.34% 6.17% -4.33% 21.04% 40.09%
Net Income Growth
9.08% 13.55% 6.97% 4.99% 1.76% -3.85% 6.12% 12.88% 0.77% 7.97% 45.04%
EPS Growth
10.64% 14.85% 8.33% 10.00% 7.14% -1.44% 8.97% 13.07% 0.26% 9.04% 49.12%
Operating Cash Flow Growth
-28.00% 126.60% -60.10% 144.43% 40.30% -9.47% -121.17% 110.80% -194.55% 25.29% 23.64%
Free Cash Flow Firm Growth
-551.35% 289.52% 4,672.90% 436.09% 647.51% -35.83% -114.54% -75.23% -122.85% 393.93% 2,357.21%
Invested Capital Growth
8.28% -5.83% -7.72% -11.11% -13.84% -2.48% 6.55% 1.04% 10.15% -30.02% -33.22%
Revenue Q/Q Growth
2.40% -3.46% -0.22% 4.33% 5.48% 0.51% -2.78% 9.58% 6.39% 6.46% 1.02%
EBITDA Q/Q Growth
8.88% -6.18% -5.93% 7.12% 8.61% 3.06% -10.27% 12.83% 7.09% 1.53% 15.56%
EBIT Q/Q Growth
10.44% -7.17% -7.37% 8.79% 9.19% 2.97% -12.26% 15.82% 6.49% -1.79% 20.05%
NOPAT Q/Q Growth
7.77% -0.34% -8.07% 9.10% 10.62% -14.08% 2.54% 8.93% -0.32% 8.71% 18.69%
Net Income Q/Q Growth
13.26% -5.76% -10.18% 9.51% 9.77% -10.95% -0.87% 16.49% -2.01% -4.58% 33.17%
EPS Q/Q Growth
13.75% -4.40% -10.34% 12.82% 10.80% -12.05% -0.87% 17.06% -1.76% -4.35% 35.56%
Operating Cash Flow Q/Q Growth
29.09% 150.81% -70.75% 54.47% -25.91% 61.85% -111.43% 1,637.74% -133.23% 314.48% -106.97%
Free Cash Flow Firm Q/Q Growth
-223.15% 387.47% 16.11% 30.42% 25.77% -66.31% -126.32% 322.08% -216.03% 828.35% 20.27%
Invested Capital Q/Q Growth
5.90% -11.29% -0.28% -5.12% 2.65% 0.40% 8.96% -10.03% 11.91% -36.22% 3.98%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
78.55% 78.51% 77.82% 78.56% 78.27% 77.88% 77.94% 78.36% 78.78% 79.17% 78.42%
EBITDA Margin
56.13% 54.55% 51.43% 52.81% 54.37% 55.75% 51.46% 52.98% 53.33% 50.86% 58.18%
Operating Margin
45.83% 45.24% 42.48% 44.41% 45.49% 47.21% 42.47% 43.50% 44.62% 45.22% 50.45%
EBIT Margin
47.22% 45.40% 42.15% 43.95% 45.50% 46.61% 42.06% 44.46% 44.50% 41.05% 48.78%
Profit (Net Income) Margin
27.96% 27.30% 24.57% 25.79% 26.84% 23.78% 24.25% 25.78% 23.74% 21.28% 28.05%
Tax Burden Percent
73.36% 76.72% 75.27% 75.30% 77.11% 63.51% 74.46% 72.27% 66.01% 66.51% 70.04%
Interest Burden Percent
80.73% 78.37% 77.44% 77.93% 76.52% 80.34% 77.42% 80.23% 80.83% 77.94% 82.10%
Effective Tax Rate
26.64% 23.28% 24.73% 24.70% 22.89% 36.49% 25.54% 27.73% 33.99% 33.49% 29.96%
Return on Invested Capital (ROIC)
16.91% 18.62% 17.18% 18.70% 19.08% 17.76% 18.28% 20.29% 18.33% 24.19% 28.08%
ROIC Less NNEP Spread (ROIC-NNEP)
15.74% 16.92% 15.44% 16.74% 16.98% 15.93% 16.23% 18.28% 16.31% 18.54% 24.15%
Return on Net Nonoperating Assets (RNNOA)
28.13% 23.78% 19.92% 21.13% 22.24% 17.32% 17.29% 16.75% 14.96% 9.77% 15.37%
Return on Equity (ROE)
45.04% 42.40% 37.09% 39.83% 41.31% 35.08% 35.57% 37.05% 33.29% 33.96% 43.45%
Cash Return on Invested Capital (CROIC)
8.10% 23.54% 25.79% 30.45% 33.27% 21.81% 12.43% 19.62% 9.37% 59.95% 64.99%
Operating Return on Assets (OROA)
11.76% 11.54% 10.51% 10.70% 10.72% 11.08% 9.90% 10.13% 10.27% 8.38% 10.32%
Return on Assets (ROA)
6.96% 6.94% 6.13% 6.28% 6.33% 5.65% 5.71% 5.87% 5.48% 4.34% 5.94%
Return on Common Equity (ROCE)
45.04% 42.40% 36.93% 39.66% 41.13% 34.95% 35.21% 36.70% 32.96% 32.26% 41.13%
Return on Equity Simple (ROE_SIMPLE)
31.10% 0.00% 30.63% 36.67% 32.83% 0.00% 29.47% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
326 325 299 326 361 310 318 346 345 375 446
NOPAT Margin
33.62% 34.71% 31.98% 33.44% 35.07% 29.98% 31.63% 31.44% 29.45% 30.08% 35.34%
Net Nonoperating Expense Percent (NNEP)
1.16% 1.70% 1.74% 1.96% 2.10% 1.84% 2.06% 2.02% 2.02% 5.65% 3.92%
Return On Investment Capital (ROIC_SIMPLE)
- 3.25% - - - 2.78% 2.73% 2.87% 2.82% 2.70% 3.20%
Cost of Revenue to Revenue
21.45% 21.49% 22.18% 21.44% 21.73% 22.12% 22.06% 21.64% 21.22% 20.83% 21.58%
SG&A Expenses to Revenue
24.08% 24.30% 26.24% 25.50% 24.08% 24.72% 26.30% 26.57% 25.27% 28.72% 27.92%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
32.72% 33.27% 35.34% 34.15% 32.78% 30.67% 35.47% 34.86% 34.17% 33.94% 27.97%
Earnings before Interest and Taxes (EBIT)
458 426 394 429 468 482 423 490 522 512 615
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
545 511 481 515 560 577 517 584 625 635 734
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
6.17 6.22 6.81 6.81 7.03 7.56 7.09 5.95 4.99 5.42 5.64
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
5.10 5.43 5.85 4.90 5.60 5.94 6.06 5.61 4.71 4.65 4.14
Price to Earnings (P/E)
19.85 20.78 22.24 18.56 21.42 23.50 24.08 22.28 19.35 19.68 16.83
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
5.04% 4.81% 4.50% 5.39% 4.67% 4.25% 4.15% 4.49% 5.17% 5.08% 5.94%
Enterprise Value to Invested Capital (EV/IC)
3.07 3.52 3.79 3.49 3.83 4.09 3.91 4.00 3.24 4.70 4.38
Enterprise Value to Revenue (EV/Rev)
6.34 6.36 6.78 5.88 6.52 6.82 6.99 6.22 5.45 4.82 4.41
Enterprise Value to EBITDA (EV/EBITDA)
11.91 11.86 12.61 10.95 12.23 12.71 13.03 11.60 10.22 9.23 8.19
Enterprise Value to EBIT (EV/EBIT)
14.48 14.29 15.17 13.16 14.73 15.28 15.68 13.93 12.28 11.20 9.87
Enterprise Value to NOPAT (EV/NOPAT)
19.86 19.48 20.50 17.60 19.28 20.92 21.51 19.45 17.84 15.73 13.94
Enterprise Value to Operating Cash Flow (EV/OCF)
13.81 11.38 16.33 11.87 12.59 13.96 18.64 12.27 17.62 14.54 13.91
Enterprise Value to Free Cash Flow (EV/FCFF)
39.37 14.51 14.11 10.80 10.66 18.51 32.49 20.48 36.23 6.46 5.40
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
2.28 2.05 2.06 2.64 2.49 2.54 2.34 2.05 1.97 2.37 2.68
Long-Term Debt to Equity
1.52 1.40 1.48 1.74 1.69 1.66 1.69 1.48 1.41 1.57 1.71
Financial Leverage
1.79 1.41 1.29 1.26 1.31 1.09 1.07 0.92 0.92 0.53 0.64
Leverage Ratio
5.63 5.08 4.93 5.20 5.33 5.20 5.07 5.43 5.17 6.02 6.15
Compound Leverage Factor
4.54 3.98 3.82 4.05 4.08 4.18 3.93 4.36 4.18 4.69 5.05
Debt to Total Capital
69.53% 67.19% 67.33% 72.54% 71.37% 71.76% 70.05% 67.17% 66.35% 70.28% 72.84%
Short-Term Debt to Total Capital
23.36% 21.26% 18.93% 24.89% 22.90% 24.86% 19.33% 18.61% 18.80% 23.51% 26.39%
Long-Term Debt to Total Capital
46.18% 45.94% 48.40% 47.66% 48.47% 46.90% 50.72% 48.57% 47.55% 46.77% 46.45%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.28% 0.25% 0.25% 0.21% 0.35% 0.32% 0.35% 2.42% 2.48%
Common Equity to Total Capital
30.47% 32.81% 32.39% 27.21% 28.38% 28.02% 29.61% 32.51% 33.29% 27.29% 24.68%
Debt to EBITDA
3.54 3.33 3.32 3.57 3.76 3.75 3.77 3.63 3.53 4.24 4.02
Net Debt to EBITDA
2.33 1.74 1.71 1.81 1.71 1.63 1.72 1.13 1.37 0.17 0.37
Long-Term Debt to EBITDA
2.35 2.28 2.39 2.35 2.55 2.45 2.73 2.62 2.53 2.82 2.56
Debt to NOPAT
5.91 5.48 5.40 5.74 5.92 6.17 6.22 6.08 6.16 7.21 6.84
Net Debt to NOPAT
3.89 2.86 2.79 2.92 2.70 2.69 2.84 1.89 2.39 0.29 0.63
Long-Term Debt to NOPAT
3.92 3.74 3.88 3.77 4.02 4.04 4.50 4.40 4.41 4.80 4.36
Altman Z-Score
2.01 2.10 2.16 1.92 1.94 1.98 2.04 1.87 1.87 1.33 1.32
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.45% 0.41% 0.44% 0.37% 1.00% 0.94% 0.97% 5.00% 5.35%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.02 1.04 1.07 1.02 1.05 1.00 1.10 1.12 1.13 0.98 0.98
Quick Ratio
0.76 0.71 0.74 0.66 0.63 0.57 0.68 0.67 0.72 0.45 0.49
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-260 746 866 1,130 1,421 479 -126 280 -325 2,365 2,844
Operating Cash Flow to CapEx
747.12% 1,954.24% 850.11% 1,226.69% 875.50% 1,470.61% -165.62% 2,166.29% -744.35% 1,549.81% -110.82%
Free Cash Flow to Firm to Interest Expense
-2.94 8.11 9.72 11.93 12.98 5.05 -1.32 2.89 -3.25 20.92 25.83
Operating Cash Flow to Interest Expense
3.24 7.78 3.93 5.71 3.66 6.84 -0.78 11.77 -3.79 7.19 -0.51
Operating Cash Flow Less CapEx to Interest Expense
2.80 7.39 3.47 5.25 3.24 6.37 -1.25 11.23 -4.30 6.73 -0.98
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.25 0.25 0.25 0.24 0.24 0.24 0.24 0.23 0.23 0.20 0.21
Accounts Receivable Turnover
0.96 1.10 1.02 1.01 0.97 1.16 1.04 1.03 1.03 1.23 1.09
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
12.29 11.78 11.45 11.12 10.95 11.03 10.74 10.53 10.38 10.65 11.00
Accounts Payable Turnover
0.46 0.51 0.44 0.46 0.45 0.54 0.48 0.47 0.49 0.62 0.52
Days Sales Outstanding (DSO)
380.27 331.24 358.60 359.81 376.76 316.00 352.49 352.69 353.86 297.51 335.37
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
798.77 710.93 833.95 791.28 806.74 671.01 756.36 775.20 737.90 590.33 700.44
Cash Conversion Cycle (CCC)
-418.51 -379.68 -475.35 -431.48 -429.98 -355.01 -403.87 -422.51 -384.04 -292.82 -365.08
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
7,659 6,794 6,775 6,429 6,599 6,626 7,219 6,495 7,269 4,636 4,821
Invested Capital Turnover
0.50 0.54 0.54 0.56 0.54 0.59 0.58 0.65 0.62 0.80 0.79
Increase / (Decrease) in Invested Capital
586 -421 -567 -803 -1,060 -169 444 67 670 -1,989 -2,398
Enterprise Value (EV)
23,484 23,917 25,691 22,467 25,286 27,095 28,263 25,958 23,535 21,805 21,113
Market Capitalization
18,884 20,406 22,170 18,720 21,716 23,592 24,498 23,391 20,341 21,052 19,802
Book Value per Share
$41.37 $45.46 $45.29 $39.15 $44.46 $44.79 $49.17 $55.73 $57.72 $55.52 $51.58
Tangible Book Value per Share
($63.00) ($61.61) ($61.97) ($67.63) ($71.91) ($75.64) ($73.24) ($67.78) ($64.75) ($98.90) ($101.23)
Total Capital
10,042 10,005 10,046 10,109 10,877 11,142 11,665 12,085 12,242 14,230 14,224
Total Debt
6,983 6,723 6,764 7,333 7,763 7,996 8,171 8,118 8,123 10,002 10,361
Total Long-Term Debt
4,637 4,596 4,863 4,818 5,272 5,226 5,916 5,869 5,822 6,656 6,607
Net Debt
4,600 3,512 3,493 3,722 3,543 3,480 3,725 2,528 3,150 408 958
Capital Expenditures (CapEx)
38 37 41 44 46 44 45 53 51 52 51
Debt-free, Cash-free Net Working Capital (DFCFNWC)
152 -756 -815 -898 -1,233 -1,718 -1,288 -2,163 -1,417 -5,980 -5,415
Debt-free Net Working Capital (DFNWC)
2,468 2,385 2,388 2,649 2,922 2,738 3,096 3,368 3,497 3,012 3,402
Net Working Capital (NWC)
122 259 486 133 431 -32 841 1,119 1,196 -333 -352
Net Nonoperating Expense (NNE)
55 69 69 75 85 64 74 62 67 110 92
Net Nonoperating Obligations (NNO)
4,600 3,512 3,493 3,653 3,485 3,480 3,725 2,528 3,150 408 958
Total Depreciation and Amortization (D&A)
87 86 87 86 91 95 94 94 104 122 119
Debt-free, Cash-free Net Working Capital to Revenue
4.11% -20.13% -21.49% -23.52% -31.79% -43.23% -31.83% -51.86% -32.85% -132.05% -113.19%
Debt-free Net Working Capital to Revenue
66.63% 63.48% 62.98% 69.36% 75.37% 68.89% 76.53% 80.74% 81.05% 66.52% 71.11%
Net Working Capital to Revenue
3.29% 6.88% 12.83% 3.49% 11.12% -0.81% 20.79% 26.84% 27.72% -7.36% -7.36%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$3.71 $3.55 $3.20 $3.59 $3.98 $3.50 $3.46 $4.03 $3.95 $3.79 $5.14
Adjusted Weighted Average Basic Shares Outstanding
73.17M 73.16M 71.77M 70.11M 69.52M 70.33M 70.32M 70.55M 70.32M 70.14M 67.54M
Adjusted Diluted Earnings per Share
$3.64 $3.48 $3.12 $3.52 $3.90 $3.43 $3.40 $3.98 $3.91 $3.74 $5.07
Adjusted Weighted Average Diluted Shares Outstanding
74.60M 74.39M 73.55M 71.50M 70.90M 71.85M 71.56M 71.43M 71.13M 71.06M 68.44M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
72.20M 71.85M 70.27M 69.43M 69.71M 70.25M 70.49M 70.61M 69.96M 68.05M 65.36M
Normalized Net Operating Profit after Tax (NOPAT)
326 325 299 326 361 310 318 346 345 375 361
Normalized NOPAT Margin
33.62% 34.71% 31.98% 33.44% 35.07% 29.98% 31.63% 31.44% 29.45% 30.08% 28.59%
Pre Tax Income Margin
38.12% 35.58% 32.64% 34.25% 34.81% 37.44% 32.57% 35.67% 35.97% 32.00% 40.05%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
5.19 4.62 4.43 4.53 4.28 5.08 4.43 5.06 5.22 4.53 5.59
NOPAT to Interest Expense
3.70 3.53 3.36 3.45 3.30 3.27 3.33 3.58 3.45 3.32 4.05
EBIT Less CapEx to Interest Expense
4.76 4.23 3.96 4.06 3.86 4.62 3.96 4.51 4.71 4.07 5.12
NOPAT Less CapEx to Interest Expense
3.26 3.14 2.89 2.98 2.88 2.81 2.86 3.03 2.94 2.86 3.58
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
69.00% 69.95% 96.91% 160.78% 116.34% 128.32% 103.94% 41.12% 50.49% 73.03% 127.78%

Financials Breakdown Chart

Key Financial Trends

Here are the key trend observations for Corpay (NYSE: CPAY) based on the latest quarterly data across the last four years. The focus is on how revenue, profitability, cash flow, and the balance sheet have evolved.

  • Revenue growth with strong gross margins: CPAY’s operating revenue has trended up from roughly $0.90B in early 2023 to about $1.25B in Q4 2025, while gross margins have remained in the high 70s to ~80% range. This suggests a durable core business with healthy product profitability.
  • Healthy operating margin and steady profitability: In 2025 quarters, operating margins hovered in the mid-40% range (operating income as a share of revenue around 43–45%), indicating efficient cost control relative to topline growth.
  • Robust cash generation in 2025: Net cash from continuing operating activities turned strongly positive in 2025, with about $1.14B in Q2 and roughly $0.81B in Q4 from continuing operations, supporting solid free cash flow potential when capital expenditures are modest.
  • Earnings per share and net income positive trend: Diluted earnings per share (EPS) consistently around $3.7–$3.95 in 2025 quarters, and net income attributable to common shareholders hovered near $260–$280M per quarter, signaling solid earnings delivery alongside revenue growth.
  • Consistent, but occasionally volatile working capital: The cash flow statement shows notable quarterly swings in changes in operating assets and liabilities, which can create fluctuations in cash from operations even when earnings are growing. This is a normal pattern for a growing payments/fintech business, but worth watching quarter-to-quarter.
  • Capex appears moderate relative to cash flow: Purchase of property, plant & equipment has generally been in the tens of millions per quarter, suggesting sustained investment without excessive capital spread, which can help maintain a healthy cash conversion cycle.
  • Margin stability with occasional quarterly noise: Gross margin has remained fairly stable across the period, but there are minor quarterly variations due to mix and other operating factors. Overall, the trend supports a durable margin profile.
  • High leverage and sizable liabilities: As of late 2025, long-term debt approached several billion dollars and total liabilities were substantial (long-term and current liabilities together around the mid-teens of billions). This level of leverage reduces financial flexibility and increases interest expense risk if financing conditions worsen.
  • Interest burden and financing activity: Interest expense remains meaningful (roughly $90–113M per quarter in 2025), which pressures net income margins and increases the sensitivity of results to rate movements. In some periods, financing activities also show net cash outflows due to debt repayments and share repurchases.
05/16/26 06:00 PM ETAI Generated. May Contain Errors.

Corpay Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Corpay's financial year ends in December. Their financial year 2025 ended on December 31, 2025.

Corpay's net income appears to be on an upward trend, with a most recent value of $1.07 billion in 2025, rising from $362.43 million in 2015. The previous period was $1.00 billion in 2024. See Corpay's forecast for analyst expectations on what's next for the company.

Corpay's total operating income in 2025 was $1.99 billion, based on the following breakdown:
  • Total Gross Profit: $3.56 billion
  • Total Operating Expenses: $1.57 billion

Over the last 10 years, Corpay's total revenue changed from $1.70 billion in 2015 to $4.53 billion in 2025, a change of 165.9%.

Corpay's total liabilities were at $22.18 billion at the end of 2025, a 49.7% increase from 2024, and a 338.4% increase since 2015.

In the past 10 years, Corpay's cash and equivalents has ranged from $447.15 million in 2015 to $2.41 billion in 2025, and is currently $2.41 billion as of their latest financial filing in 2025.

Over the last 10 years, Corpay's book value per share changed from 30.71 in 2015 to 55.52 in 2025, a change of 80.8%.



Financial statements for NYSE:CPAY last updated on 5/13/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners