Go Pro

Corpay (CPAY) Financials

Corpay logo
$412.45 -1.47 (-0.35%)
As of 03:53 PM Eastern
This is a fair market value 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 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 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 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders
256 230 252 276 246 243 284 278 264 350 248
Consolidated Net Income / (Loss)
256 230 252 276 246 244 284 278 266 354 252
Net Income / (Loss) Continuing Operations
256 230 252 276 246 244 284 278 266 354 252
Total Pre-Tax Income
333 305 334 358 387 328 393 422 399 505 345
Total Operating Income
424 397 433 468 488 427 479 523 564 636 472
Total Gross Profit
736 728 767 806 806 784 864 924 988 989 1,064
Total Revenue
937 935 976 1,029 1,034 1,006 1,102 1,172 1,248 1,261 1,339
Operating Revenue
937 935 976 1,029 1,034 1,006 1,102 1,172 1,248 1,261 1,339
Total Cost of Revenue
201 207 209 224 229 222 239 249 260 272 275
Operating Cost of Revenue
201 207 209 224 229 222 239 249 260 272 275
Total Operating Expenses
312 331 333 337 317 357 384 401 424 353 591
Selling, General & Admin Expense
228 245 249 248 256 265 293 296 358 352 374
Depreciation Expense
84 85 84 90 92 92 91 93 117 115 118
Other Operating Expenses / (Income)
0.12 0.29 0.01 0.01 0.48 -0.01 0.00 11 -9.13 7.35 100
Other Special Charges / (Income)
- - - - - 0.00 0.00 - - -121 -1.10
Total Other Income / (Expense), net
-91 -92 -99 -110 -101 -100 -86 -101 -165 -131 -128
Interest Expense
92 89 95 109 95 96 97 100 113 110 121
Other Income / (Expense), net
1.51 -2.96 -4.46 -0.37 -6.20 -4.10 11 -1.38 -52 -21 -6.28
Income Tax Expense
78 75 83 82 141 84 109 143 134 151 93
Net Income / (Loss) Attributable to Noncontrolling Interest
- 0.03 0.04 -0.14 0.05 0.64 -0.09 0.44 1.13 3.65 3.48
Basic Earnings per Share
$3.55 $3.20 $3.59 $3.98 $3.50 $3.46 $4.03 $3.95 $3.79 $5.14 $3.75
Weighted Average Basic Shares Outstanding
73.16M 71.77M 70.11M 69.52M 70.33M 70.32M 70.55M 70.32M 70.14M 67.54M 65.54M
Diluted Earnings per Share
$3.48 $3.12 $3.52 $3.90 $3.43 $3.40 $3.98 $3.91 $3.74 $5.07 $3.70
Weighted Average Diluted Shares Outstanding
74.39M 73.55M 71.50M 70.90M 71.85M 71.56M 71.43M 71.13M 71.06M 68.44M 66.33M
Weighted Average Basic & Diluted Shares Outstanding
71.85M 70.27M 69.43M 69.71M 70.25M 70.49M 70.61M 69.96M 68.05M 65.36M 65.66M

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 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 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 6/30/2026
Net Change in Cash & Equivalents
345 61 345 608 301 -73 1,148 -617 4,078 -176 1,377
Net Cash From Operating Activities
717 350 541 401 649 -74 1,140 -379 813 -57 1,470
Net Cash From Continuing Operating Activities
717 350 541 401 649 -74 1,140 -379 813 -57 1,470
Net Income / (Loss) Continuing Operations
256 230 252 276 246 244 284 278 266 354 252
Consolidated Net Income / (Loss)
256 230 252 276 246 244 284 278 266 354 252
Depreciation Expense
28 29 30 30 31 28 30 33 40 35 37
Amortization Expense
58 58 57 61 63 66 64 71 82 83 85
Non-Cash Adjustments To Reconcile Net Income
48 50 55 62 27 51 52 67 34 -27 190
Changes in Operating Assets and Liabilities, net
327 -17 148 -29 281 -463 711 -828 390 -502 906
Net Cash From Investing Activities
-35 -102 -44 -232 -429 -184 -39 -60 1,510 369 -48
Net Cash From Continuing Investing Activities
-35 -102 -44 -232 -429 -184 -39 -60 1,510 369 -48
Purchase of Property, Plant & Equipment
-37 -41 -44 -46 -44 -45 -53 -51 -52 -51 -54
Divestitures
- - - - - 0.00 - - - 420 1.49
Other Investing Activities, net
- -4.83 3.37 - 5.57 15 - -9.37 9.37 0.00 5.25
Net Cash From Financing Activities
-397 -159 -81 415 229 142 -64 -181 1,664 -416 -3.49
Net Cash From Continuing Financing Activities
-397 -159 -81 415 229 142 -64 -181 1,664 -416 -3.49
Repayment of Debt
-115 -104 39 -275 -46 85 291 43 -509 -52 -5,488
Repurchase of Common Equity
-140 -289 -658 -92 -249 -59 -32 -192 -500 -786 -327
Issuance of Debt
2,195 2,009 2,474 3,630 2,815 3,204 1,890 1,945 7,099 3,545 9,814
Issuance of Common Equity
13 91 9.40 84 244 32 24 7.06 305 12 75
Other Financing Activities, net
-2,349 -1,866 -1,945 -2,932 -2,535 -3,120 -2,237 -1,984 -4,730 -3,135 -4,077
Effect of Exchange Rate Changes
61 -28 -71 23 -147 43 110 2.89 90 -72 -42
Cash Interest Paid
121 116 122 132 126 119 120 119 134 136 145
Cash Income Taxes Paid
89 39 146 79 109 115 147 119 129 103 248

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 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 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 3/31/2026 6/30/2026
Total Assets
15,264 15,476 15,830 16,197 17,638 17,957 18,548 20,435 19,745 26,665 28,224
Total Current Assets
6,860 7,084 7,437 7,976 8,781 8,676 9,078 10,759 10,108 14,637 16,484
Cash & Equivalents
1,094 1,390 1,312 1,358 1,303 1,554 1,555 2,193 2,006 2,537 3,164
Restricted Cash
1,221 1,752 1,891 2,190 2,852 2,903 2,829 3,339 2,909 6,280 7,005
Accounts Receivable
4,051 3,469 3,797 3,821 3,953 3,414 4,016 4,240 4,412 4,775 4,956
Prepaid Expenses
493 474 438 529 606 806 678 988 781 1,046 1,360
Plant, Property, & Equipment, net
330 343 352 358 378 378 402 434 453 469 472
Total Noncurrent Assets
8,074 8,049 8,041 7,863 8,479 8,903 9,069 9,242 9,184 11,559 11,268
Long-Term Investments
68 70 68 64 65 60 63 58 59 587 576
Goodwill
5,554 5,645 5,674 5,546 5,928 5,985 6,192 6,334 6,337 7,341 7,150
Intangible Assets
2,165 2,086 2,033 1,957 2,153 2,410 2,408 2,372 2,311 3,058 2,920
Other Noncurrent Operating Assets
288 249 266 296 334 448 407 477 477 574 622
Total Liabilities & Shareholders' Equity
15,264 15,476 15,830 16,197 17,638 17,957 18,548 20,435 19,745 26,665 28,224
Total Liabilities
12,205 12,194 12,548 13,421 14,524 14,811 15,054 16,468 15,626 22,801 24,322
Total Current Liabilities
6,738 6,826 6,951 7,843 8,350 8,708 8,237 9,640 8,912 14,989 16,959
Short-Term Debt
2,346 2,127 1,901 2,516 2,491 2,770 2,255 2,249 2,301 3,754 4,525
Accounts Payable
1,895 1,625 1,850 1,903 1,826 1,570 1,812 1,975 1,966 2,101 2,276
Accrued Expenses
393 356 409 368 435 445 412 450 534 614 568
Customer Deposits
1,783 2,397 2,534 2,764 3,205 3,266 3,228 4,143 3,501 7,853 8,916
Other Current Liabilities
320 321 257 283 386 656 530 823 610 668 674
Total Noncurrent Liabilities
5,467 5,368 5,597 5,578 6,175 6,103 6,817 6,828 6,713 7,812 7,363
Long-Term Debt
4,637 4,596 4,863 4,818 5,272 5,226 5,916 5,869 5,822 6,607 6,098
Noncurrent Deferred & Payable Income Tax Liabilities
549 470 473 445 462 439 431 379 372 596 600
Other Noncurrent Operating Liabilities
281 302 261 316 441 438 470 580 520 609 665
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
- - - - - - - - - 308 314
Total Equity & Noncontrolling Interests
3,059 3,282 3,282 2,776 3,114 3,146 3,494 3,967 4,119 3,556 3,588
Total Preferred & Common Equity
3,059 3,282 3,254 2,751 3,087 3,122 3,454 3,929 4,076 3,510 3,542
Total Common Equity
3,059 3,282 3,254 2,751 3,087 3,122 3,454 3,929 4,076 3,510 3,542
Common Stock
3,228 3,266 3,382 3,419 3,532 3,811 3,850 3,903 3,938 4,009 4,116
Retained Earnings
7,937 8,193 8,422 8,674 8,950 9,196 9,440 9,724 10,002 10,612 10,857
Treasury Stock
-6,743 -6,888 -7,209 -7,843 -7,933 -8,171 -8,230 -8,262 -8,454 -9,752 -10,075
Accumulated Other Comprehensive Income / (Loss)
-1,362 -1,289 -1,341 -1,499 -1,462 -1,714 -1,606 -1,436 -1,410 -1,359 -1,357
Noncontrolling Interest
- 0.00 28 25 27 24 40 39 43 45 46

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 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 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 6/30/2026
DEI Shares Outstanding
- - - - - - - - 69,958,056.00 68,050,296.00 65,361,919.00
DEI Adjusted Shares Outstanding
- - - - - - - - 69,958,056.00 68,050,296.00 65,361,919.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - 3.78 5.14 3.80
Growth Metrics
- - - - - - - - - - -
Revenue Growth
6.08% 3.76% 2.90% 6.01% 10.36% 7.53% 12.95% 13.92% 20.67% 25.39% 21.49%
EBITDA Growth
9.73% 4.46% 2.94% 2.67% 12.78% 7.55% 13.31% 11.83% 10.08% 41.77% 0.68%
EBIT Growth
13.67% 5.28% 3.32% 2.14% 13.30% 7.26% 14.24% 11.54% 6.27% 45.41% -4.89%
NOPAT Growth
16.30% 9.40% 7.74% 10.58% -4.66% 6.34% 6.17% -4.33% 21.04% 40.09% -0.43%
Net Income Growth
13.55% 6.97% 4.99% 1.76% -3.85% 6.12% 12.88% 0.77% 7.97% 45.04% -11.37%
EPS Growth
14.85% 8.33% 10.00% 7.14% -1.44% 8.97% 13.07% 0.26% 9.04% 49.12% -7.04%
Operating Cash Flow Growth
126.60% -60.10% 144.43% 40.30% -9.47% -121.17% 110.80% -194.55% 25.29% 23.64% 28.93%
Free Cash Flow Firm Growth
289.52% 4,672.90% 436.09% 647.51% -35.83% -114.54% -75.23% -122.85% 393.93% 2,357.21% 993.38%
Invested Capital Growth
-5.83% -7.72% -11.11% -13.84% -2.48% 6.55% 1.04% 10.15% -30.02% -33.22% -41.79%
Revenue Q/Q Growth
-3.46% -0.22% 4.33% 5.48% 0.51% -2.78% 9.58% 6.39% 6.46% 1.02% 6.17%
EBITDA Q/Q Growth
-6.18% -5.93% 7.12% 8.61% 3.06% -10.27% 12.83% 7.09% 1.53% 15.56% -19.88%
EBIT Q/Q Growth
-7.17% -7.37% 8.79% 9.19% 2.97% -12.26% 15.82% 6.49% -1.79% 20.05% -24.24%
NOPAT Q/Q Growth
-0.34% -8.07% 9.10% 10.62% -14.08% 2.54% 8.93% -0.32% 8.71% 18.69% -22.58%
Net Income Q/Q Growth
-5.76% -10.18% 9.51% 9.77% -10.95% -0.87% 16.49% -2.01% -4.58% 33.17% -28.82%
EPS Q/Q Growth
-4.40% -10.34% 12.82% 10.80% -12.05% -0.87% 17.06% -1.76% -4.35% 35.56% -27.02%
Operating Cash Flow Q/Q Growth
150.81% -70.75% 54.47% -25.91% 61.85% -111.43% 1,637.74% -133.23% 314.48% -106.97% 2,696.43%
Free Cash Flow Firm Q/Q Growth
387.47% 16.11% 30.42% 25.77% -66.31% -126.32% 322.08% -216.03% 828.35% 20.27% 7.57%
Invested Capital Q/Q Growth
-11.29% -0.28% -5.12% 2.65% 0.40% 8.96% -10.03% 11.91% -36.22% 3.98% -21.57%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
78.51% 77.82% 78.56% 78.27% 77.88% 77.94% 78.36% 78.78% 79.17% 78.42% 79.45%
EBITDA Margin
54.55% 51.43% 52.81% 54.37% 55.75% 51.46% 52.98% 53.33% 50.86% 58.18% 43.91%
Operating Margin
45.24% 42.48% 44.41% 45.49% 47.21% 42.47% 43.50% 44.62% 45.22% 50.45% 35.28%
EBIT Margin
45.40% 42.15% 43.95% 45.50% 46.61% 42.06% 44.46% 44.50% 41.05% 48.78% 34.81%
Profit (Net Income) Margin
27.30% 24.57% 25.79% 26.84% 23.78% 24.25% 25.78% 23.74% 21.28% 28.05% 18.81%
Tax Burden Percent
76.72% 75.27% 75.30% 77.11% 63.51% 74.46% 72.27% 66.01% 66.51% 70.04% 73.04%
Interest Burden Percent
78.37% 77.44% 77.93% 76.52% 80.34% 77.42% 80.23% 80.83% 77.94% 82.10% 73.97%
Effective Tax Rate
23.28% 24.73% 24.70% 22.89% 36.49% 25.54% 27.73% 33.99% 33.49% 29.96% 26.96%
Return on Invested Capital (ROIC)
18.62% 17.18% 18.70% 19.08% 17.76% 18.28% 20.29% 18.33% 24.19% 28.08% 25.18%
ROIC Less NNEP Spread (ROIC-NNEP)
16.92% 15.44% 16.74% 16.98% 15.93% 16.23% 18.28% 16.31% 18.54% 24.15% 17.44%
Return on Net Nonoperating Assets (RNNOA)
23.78% 19.92% 21.13% 22.24% 17.32% 17.29% 16.75% 14.96% 9.77% 15.37% 5.33%
Return on Equity (ROE)
42.40% 37.09% 39.83% 41.31% 35.08% 35.57% 37.05% 33.29% 33.96% 43.45% 30.51%
Cash Return on Invested Capital (CROIC)
23.54% 25.79% 30.45% 33.27% 21.81% 12.43% 19.62% 9.37% 59.95% 64.99% 82.23%
Operating Return on Assets (OROA)
11.54% 10.51% 10.70% 10.72% 11.08% 9.90% 10.13% 10.27% 8.38% 10.32% 7.18%
Return on Assets (ROA)
6.94% 6.13% 6.28% 6.33% 5.65% 5.71% 5.87% 5.48% 4.34% 5.94% 3.88%
Return on Common Equity (ROCE)
42.40% 36.93% 39.66% 41.13% 34.95% 35.21% 36.70% 32.96% 32.26% 41.13% 28.96%
Return on Equity Simple (ROE_SIMPLE)
0.00% 30.63% 36.67% 32.83% 0.00% 29.47% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
325 299 326 361 310 318 346 345 375 446 345
NOPAT Margin
34.71% 31.98% 33.44% 35.07% 29.98% 31.63% 31.44% 29.45% 30.08% 35.34% 25.77%
Net Nonoperating Expense Percent (NNEP)
1.70% 1.74% 1.96% 2.10% 1.84% 2.06% 2.02% 2.02% 5.65% 3.92% 7.74%
Return On Investment Capital (ROIC_SIMPLE)
3.25% - - - 2.78% 2.73% 2.87% 2.82% 2.70% 3.20% 2.43%
Cost of Revenue to Revenue
21.49% 22.18% 21.44% 21.73% 22.12% 22.06% 21.64% 21.22% 20.83% 21.58% 20.55%
SG&A Expenses to Revenue
24.30% 26.24% 25.50% 24.08% 24.72% 26.30% 26.57% 25.27% 28.72% 27.92% 27.96%
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
33.27% 35.34% 34.15% 32.78% 30.67% 35.47% 34.86% 34.17% 33.94% 27.97% 44.17%
Earnings before Interest and Taxes (EBIT)
426 394 429 468 482 423 490 522 512 615 466
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
511 481 515 560 577 517 584 625 635 734 588
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
6.22 6.81 6.81 7.03 7.56 7.09 5.95 4.99 5.42 5.64 6.15
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)
5.43 5.85 4.90 5.60 5.94 6.06 5.61 4.71 4.65 4.14 4.34
Price to Earnings (P/E)
20.78 22.24 18.56 21.42 23.50 24.08 22.28 19.35 19.68 16.83 19.09
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
4.81% 4.50% 5.39% 4.67% 4.25% 4.15% 4.49% 5.17% 5.08% 5.94% 5.24%
Enterprise Value to Invested Capital (EV/IC)
3.52 3.79 3.49 3.83 4.09 3.91 4.00 3.24 4.70 4.38 5.82
Enterprise Value to Revenue (EV/Rev)
6.36 6.78 5.88 6.52 6.82 6.99 6.22 5.45 4.82 4.41 4.39
Enterprise Value to EBITDA (EV/EBITDA)
11.86 12.61 10.95 12.23 12.71 13.03 11.60 10.22 9.23 8.19 8.53
Enterprise Value to EBIT (EV/EBIT)
14.29 15.17 13.16 14.73 15.28 15.68 13.93 12.28 11.20 9.87 10.41
Enterprise Value to NOPAT (EV/NOPAT)
19.48 20.50 17.60 19.28 20.92 21.51 19.45 17.84 15.73 13.94 14.58
Enterprise Value to Operating Cash Flow (EV/OCF)
11.38 16.33 11.87 12.59 13.96 18.64 12.27 17.62 14.54 13.91 11.92
Enterprise Value to Free Cash Flow (EV/FCFF)
14.51 14.11 10.80 10.66 18.51 32.49 20.48 36.23 6.46 5.40 5.21
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
2.05 2.06 2.64 2.49 2.54 2.34 2.05 1.97 2.37 2.68 2.72
Long-Term Debt to Equity
1.40 1.48 1.74 1.69 1.66 1.69 1.48 1.41 1.57 1.71 1.56
Financial Leverage
1.41 1.29 1.26 1.31 1.09 1.07 0.92 0.92 0.53 0.64 0.31
Leverage Ratio
5.08 4.93 5.20 5.33 5.20 5.07 5.43 5.17 6.02 6.15 6.18
Compound Leverage Factor
3.98 3.82 4.05 4.08 4.18 3.93 4.36 4.18 4.69 5.05 4.57
Debt to Total Capital
67.19% 67.33% 72.54% 71.37% 71.76% 70.05% 67.17% 66.35% 70.28% 72.84% 73.14%
Short-Term Debt to Total Capital
21.26% 18.93% 24.89% 22.90% 24.86% 19.33% 18.61% 18.80% 23.51% 26.39% 31.15%
Long-Term Debt to Total Capital
45.94% 48.40% 47.66% 48.47% 46.90% 50.72% 48.57% 47.55% 46.77% 46.45% 41.98%
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% 0.28% 0.25% 0.25% 0.21% 0.35% 0.32% 0.35% 2.42% 2.48% 2.48%
Common Equity to Total Capital
32.81% 32.39% 27.21% 28.38% 28.02% 29.61% 32.51% 33.29% 27.29% 24.68% 24.38%
Debt to EBITDA
3.33 3.32 3.57 3.76 3.75 3.77 3.63 3.53 4.24 4.02 4.12
Net Debt to EBITDA
1.74 1.71 1.81 1.71 1.63 1.72 1.13 1.37 0.17 0.37 -0.05
Long-Term Debt to EBITDA
2.28 2.39 2.35 2.55 2.45 2.73 2.62 2.53 2.82 2.56 2.36
Debt to NOPAT
5.48 5.40 5.74 5.92 6.17 6.22 6.08 6.16 7.21 6.84 7.03
Net Debt to NOPAT
2.86 2.79 2.92 2.70 2.69 2.84 1.89 2.39 0.29 0.63 -0.08
Long-Term Debt to NOPAT
3.74 3.88 3.77 4.02 4.04 4.50 4.40 4.41 4.80 4.36 4.04
Altman Z-Score
2.10 2.16 1.92 1.94 1.98 2.04 1.87 1.87 1.33 1.32 1.29
Noncontrolling Interest Sharing Ratio
0.00% 0.45% 0.41% 0.44% 0.37% 1.00% 0.94% 0.97% 5.00% 5.35% 5.07%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.04 1.07 1.02 1.05 1.00 1.10 1.12 1.13 0.98 0.98 0.97
Quick Ratio
0.71 0.74 0.66 0.63 0.57 0.68 0.67 0.72 0.45 0.49 0.48
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
746 866 1,130 1,421 479 -126 280 -325 2,365 2,844 3,059
Operating Cash Flow to CapEx
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% 2,700.55%
Free Cash Flow to Firm to Interest Expense
8.11 9.72 11.93 12.98 5.05 -1.32 2.89 -3.25 20.92 25.83 25.23
Operating Cash Flow to Interest Expense
7.78 3.93 5.71 3.66 6.84 -0.78 11.77 -3.79 7.19 -0.51 12.12
Operating Cash Flow Less CapEx to Interest Expense
7.39 3.47 5.25 3.24 6.37 -1.25 11.23 -4.30 6.73 -0.98 11.67
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.25 0.25 0.24 0.24 0.24 0.24 0.23 0.23 0.20 0.21 0.21
Accounts Receivable Turnover
1.10 1.02 1.01 0.97 1.16 1.04 1.03 1.03 1.23 1.09 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
11.78 11.45 11.12 10.95 11.03 10.74 10.53 10.38 10.65 11.00 11.07
Accounts Payable Turnover
0.51 0.44 0.46 0.45 0.54 0.48 0.47 0.49 0.62 0.52 0.50
Days Sales Outstanding (DSO)
331.24 358.60 359.81 376.76 316.00 352.49 352.69 353.86 297.51 335.37 334.30
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)
710.93 833.95 791.28 806.74 671.01 756.36 775.20 737.90 590.33 700.44 734.52
Cash Conversion Cycle (CCC)
-379.68 -475.35 -431.48 -429.98 -355.01 -403.87 -422.51 -384.04 -292.82 -365.08 -400.22
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
6,794 6,775 6,429 6,599 6,626 7,219 6,495 7,269 4,636 4,821 3,781
Invested Capital Turnover
0.54 0.54 0.56 0.54 0.59 0.58 0.65 0.62 0.80 0.79 0.98
Increase / (Decrease) in Invested Capital
-421 -567 -803 -1,060 -169 444 67 670 -1,989 -2,398 -2,714
Enterprise Value (EV)
23,917 25,691 22,467 25,286 27,095 28,263 25,958 23,535 21,805 21,113 22,022
Market Capitalization
20,406 22,170 18,720 21,716 23,592 24,498 23,391 20,341 21,052 19,802 21,783
Book Value per Share
$45.46 $45.29 $39.15 $44.46 $44.79 $49.17 $55.73 $57.72 $55.52 $51.58 $54.19
Tangible Book Value per Share
($61.61) ($61.97) ($67.63) ($71.91) ($75.64) ($73.24) ($67.78) ($64.75) ($98.90) ($101.23) ($99.87)
Total Capital
10,005 10,046 10,109 10,877 11,142 11,665 12,085 12,242 14,230 14,224 14,525
Total Debt
6,723 6,764 7,333 7,763 7,996 8,171 8,118 8,123 10,002 10,361 10,624
Total Long-Term Debt
4,596 4,863 4,818 5,272 5,226 5,916 5,869 5,822 6,656 6,607 6,098
Net Debt
3,512 3,493 3,722 3,543 3,480 3,725 2,528 3,150 408 958 -121
Capital Expenditures (CapEx)
37 41 44 46 44 45 53 51 52 51 54
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-756 -815 -898 -1,233 -1,718 -1,288 -2,163 -1,417 -5,980 -5,415 -6,118
Debt-free Net Working Capital (DFNWC)
2,385 2,388 2,649 2,922 2,738 3,096 3,368 3,497 3,012 3,402 4,050
Net Working Capital (NWC)
259 486 133 431 -32 841 1,119 1,196 -333 -352 -475
Net Nonoperating Expense (NNE)
69 69 75 85 64 74 62 67 110 92 93
Net Nonoperating Obligations (NNO)
3,512 3,493 3,653 3,485 3,480 3,725 2,528 3,150 408 958 -121
Total Depreciation and Amortization (D&A)
86 87 86 91 95 94 94 104 122 119 122
Debt-free, Cash-free Net Working Capital to Revenue
-20.13% -21.49% -23.52% -31.79% -43.23% -31.83% -51.86% -32.85% -132.05% -113.19% -121.86%
Debt-free Net Working Capital to Revenue
63.48% 62.98% 69.36% 75.37% 68.89% 76.53% 80.74% 81.05% 66.52% 71.11% 80.67%
Net Working Capital to Revenue
6.88% 12.83% 3.49% 11.12% -0.81% 20.79% 26.84% 27.72% -7.36% -7.36% -9.46%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$3.55 $3.20 $3.59 $3.98 $3.50 $3.46 $4.03 $3.95 $3.79 $5.14 $3.75
Adjusted Weighted Average Basic Shares Outstanding
73.16M 71.77M 70.11M 69.52M 70.33M 70.32M 70.55M 70.32M 70.14M 67.54M 65.54M
Adjusted Diluted Earnings per Share
$3.48 $3.12 $3.52 $3.90 $3.43 $3.40 $3.98 $3.91 $3.74 $5.07 $3.70
Adjusted Weighted Average Diluted Shares Outstanding
74.39M 73.55M 71.50M 70.90M 71.85M 71.56M 71.43M 71.13M 71.06M 68.44M 66.33M
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
71.85M 70.27M 69.43M 69.71M 70.25M 70.49M 70.61M 69.96M 68.05M 65.36M 65.66M
Normalized Net Operating Profit after Tax (NOPAT)
325 299 326 361 310 318 346 345 375 361 344
Normalized NOPAT Margin
34.71% 31.98% 33.44% 35.07% 29.98% 31.63% 31.44% 29.45% 30.08% 28.59% 25.71%
Pre Tax Income Margin
35.58% 32.64% 34.25% 34.81% 37.44% 32.57% 35.67% 35.97% 32.00% 40.05% 25.75%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
4.62 4.43 4.53 4.28 5.08 4.43 5.06 5.22 4.53 5.59 3.84
NOPAT to Interest Expense
3.53 3.36 3.45 3.30 3.27 3.33 3.58 3.45 3.32 4.05 2.84
EBIT Less CapEx to Interest Expense
4.23 3.96 4.06 3.86 4.62 3.96 4.51 4.71 4.07 5.12 3.39
NOPAT Less CapEx to Interest Expense
3.14 2.89 2.98 2.88 2.81 2.86 3.03 2.94 2.86 3.58 2.40
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
69.95% 96.91% 160.78% 116.34% 128.32% 103.94% 41.12% 50.49% 73.03% 127.78% 156.98%

Financials Breakdown Chart

Key Financial Trends

Corpay’s recent statements show strong top-line growth, but quarterly profitability and cash generation remain uneven. Revenue increased from $901.3 million in Q1 2023 to $1.34 billion in Q2 2026, a gain of approximately 49%. On a year-over-year basis, Q2 2026 revenue rose 21.5% from $1.10 billion, while gross profit increased 23.2% to $1.06 billion. This indicates continued business expansion and generally stable gross margins near 79%.

Profit growth has been less consistent. Q2 2026 operating income was $472.3 million, down from $479.4 million in Q2 2025, and net income attributable to common shareholders fell 12.6% to $248.3 million. Diluted EPS declined to $3.70 from $3.98 year over year. The comparison was affected by unusually high operating expenses in Q2 2026 and favorable special-item impacts in the prior-year period. Sequentially, revenue increased 6.2% from Q1 2026, but net income dropped as Q1 benefited from a $121.4 million special income item.

The balance sheet has expanded substantially alongside the company’s growth. Total assets increased to $28.2 billion in Q2 2026 from $14.1 billion at the end of 2022, while customer deposits and restricted cash also rose sharply. These balances are likely tied in part to Corpay’s payment-processing operations, but they add complexity to liquidity analysis. Total debt was approximately $10.6 billion at Q2 2026, compared with about $7.0 billion at the end of 2022. Operating cash flow was very strong at $1.47 billion in Q2 2026, although prior quarters show significant volatility caused by changes in operating assets and liabilities.

  • Revenue growth remains strong: Q2 2026 revenue increased 21.5% year over year, extending a multi-year expansion trend.
  • Healthy gross-profit generation: Gross profit reached $1.06 billion in Q2 2026, with the gross margin remaining close to 80% despite higher revenue.
  • Improved operating cash flow: Cash from operating activities rose to $1.47 billion in Q2 2026 from $1.14 billion in Q2 2025 and was well above the $540.9 million reported in Q2 2024.
  • Long-term earnings progression: Q2 diluted EPS of $3.70 was above the $3.52 reported in Q2 2024 and the $3.20 reported in Q2 2023, despite the latest year-over-year decline.
  • Ongoing share repurchases: Corpay repurchased $326.6 million of common stock in Q2 2026, supporting per-share value when buybacks are made at attractive prices.
  • Working-capital volatility is significant: Operating cash flow was negative in Q1 2025, Q3 2025 and Q1 2026, then rebounded sharply. Investors should evaluate cash flow over several quarters rather than relying on a single period.
  • Restricted cash and customer deposits have grown rapidly: Restricted cash increased to $7.0 billion and customer deposits to $8.9 billion by Q2 2026. These balances may support payment operations, but they are not equivalent to unrestricted corporate cash.
  • Debt remains elevated: Short- and long-term debt totaled approximately $10.6 billion in Q2 2026, and Q2 interest expense reached $121.3 million, up from $96.9 million in Q2 2024.
  • Recent profitability weakened: Q2 2026 net income attributable to common shareholders declined 12.6% year over year, while diluted EPS fell 7.0% to $3.70.
  • Asset quality and leverage deserve monitoring: Goodwill and intangible assets totaled roughly $10.1 billion in Q2 2026, while total liabilities represented approximately 86% of total assets. This leaves shareholders with a relatively small equity cushion if operating performance or acquisition-related assets deteriorate.
08/25/26 03:05 PM ETAI Generated. May Contain Errors.

Corpay Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Corpay's fiscal year ends in December. Their fiscal 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. Find out what analysts predict for Corpay in the coming months.

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 8/10/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners