Corpay Reports Second Quarter 2024 Financial Results

Atlanta, Ga., August 7, 2024 — Corpay, Inc. (NYSE: CPAY), a corporate payments company, today reported financial results for its second quarter ended June 30, 2024.

“Our results were slightly ahead of our expectations. Our most recent business trends, including same store sales, new sales and customer retention, all meaningfully improved in the second quarter, which bodes well for our 2024 exit,” said Ron Clarke, chairman and chief executive officer, Corpay, Inc. “Our Corporate Payments revenue continued to grow in the high teens and with the addition of Paymerang on July 1st and GPS Capital Markets expected in early 2025, that business is well on its way to becoming 40% of the company by the end of 2025.”

GAAP Results

•Revenues increased 3% to $975.7 million in the second quarter of 2024, compared with $948.2 million in the second quarter of 2023, which included $32 million of revenue from our sold Russia business.

•Net income attributable to Corpay increased 5% to $251.6 million in the second quarter of 2024, compared with $239.7 million in the second quarter of 2023.

•Net income per diluted share attributable to Corpay increased 10% to $3.52 in the second quarter of 2024, compared with $3.20 per diluted share in the second quarter of 2023.

Non-GAAP Results1

•EBITDA1 increased 4% to $517.7 million in the second quarter of 2024, compared to $497.1 million in the second quarter of 2023, up 10% ex-Russia.

•Adjusted net income attributable to Corpay1 increased 3% to $325.0 million in the second quarter of 2024, compared with $314.3 million in the second quarter of 2023.

•Adjusted net income per diluted share attributable to Corpay1 increased 8% to $4.55 in the second quarter of 2024, compared with $4.19 per diluted share in the second quarter of 2023, up 14% ex-Russia.

“Our Corporate Payments and Vehicle Payments segments delivered solid performance driven by implementations and ramping of new sales. Our U.S. local fleet and lodging businesses demonstrated progress in the second quarter with strong sales and improving same store sales,” said Tom Panther, chief financial officer, Corpay, Inc. “Our EBITDA margin improved 60 bps, and we repurchased 2.2 million shares in the quarter. This brings our total repurchases to 3.3 million shares for the year.”

“Our outlook for the remainder of the year includes $25-$35 million of Paymerang revenue, offset by slightly unfavorable foreign exchange rates and fuel prices compared with our May outlook, in addition to a slower lodging recovery. For the second half of 2024, we expect revenue growth acceleration as we exit the year, driven by sales, improving retention, flat same store sales and business initiatives,” concluded Panther.

For fiscal year 2024, Corpay, Inc. updated financial guidance1 is as follows:

•Total revenues between $3,975 million and $4,025 million;

•Net income between $1,058 million and $1,088 million;

•Net income per diluted share between $14.85 and $15.15;

•Adjusted net income between $1,345 million and $1,375 million; and

•Adjusted net income per diluted share between $18.85 and $19.15.

Corpay’s guidance assumptions are as follows:

For the balance of the year:

•Weighted average U.S. fuel prices equal to $3.55 per gallon;

•Fuel price spreads flat with the 2023 average; and

•Foreign exchange rates equal to the July 2024 monthly average.

For the full year:

•Interest expense between $370 million and $390 million;

•Approximately 72 million fully diluted shares outstanding;

•A tax rate of approximately 24% to 25%; and

•No impact related to material acquisitions not already closed.

"Third quarter revenues are expected to be between $1,015 million and $1,035 million, and adjusted net income per diluted share between $4.90 and $5.00. Third quarter revenues and adjusted net income per diluted share growth, excluding the sale of our Russia business, is expected to be 7% and 13%, respectively at the mid-point,” concluded Panther.

The Company will host a conference call to discuss second quarter 2024 financial results today at 5:30 pm ET. Hosting the call will be Ron Clarke, chief executive officer, Tom Panther, chief financial officer and Jim Eglseder, investor relations. The conference call will be webcast live from the Company's investor relations website at http://investor.corpay.com. The conference call can also be accessed live over the phone by dialing (800) 225-9448 or (203) 518-9708; the Conference ID is “CORPAY”. A replay will be available one hour after the call and can be accessed by dialing (844) 512-2921 or (412) 317-6671 for international callers; the replay access ID is 11156469. The replay will be available through Thursday, August 15, 2024. Prior to the conference call, the Company will post supplemental financial information that will be discussed during the call and live webcast.

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

These forward-looking statements are not a guarantee of performance, and you should not place undue reliance on such statements. We have based these forward-looking statements largely on preliminary information, internal estimates and management assumptions, expectations and plans about future conditions, events and results. Forward-looking statements are subject to many uncertainties and other variable circumstances, such as our ability to successfully execute our strategic plan, manage our growth and achieve our performance targets; the impact of macroeconomic conditions, including any recession that has occurred or may occur in the future, and whether expected trends, including retail fuel prices, fuel price spreads, fuel transaction patterns, electric vehicle, and retail lodging price trends develop as anticipated and we are able to develop successful strategies in light of these trends; our ability to attract new and retain existing partners, fuel merchants, and lodging providers, their promotion and support of our products, and their financial performance; the failure of management assumptions and estimates, as well as differences in, and changes to, economic, market, interest rate, interchange fees, foreign exchange rates, and credit conditions, including changes in borrowers’ credit risks and payment behaviors; the risk of higher borrowing costs and adverse financial market conditions impacting our funding and liquidity, and any reduction in our credit ratings; our ability to successfully manage our credit risks and the sufficiency of our allowance for expected credit losses; our ability to securitize our trade receivables; the occurrence of fraudulent activity, data breaches or failures of our information security controls or cybersecurity-related incidents that may compromise our systems or customers’ information; any disruptions in the operations of our computer systems and data centers; the international operational and political risks and compliance and regulatory risks and costs associated with international operations; the impact of international conflicts, including between Russia and Ukraine, as well as within the Middle East, on the global economy or our business and operations; our ability to develop and implement new technology, products, and services; any alleged infringement of intellectual property rights of others and our ability to protect our intellectual property; the regulation, supervision, and examination of our business by foreign and domestic governmental authorities, as well as litigation and regulatory actions, including the lawsuit filed by the Federal Trade Commission (FTC); the impact of regulations and related requirements relating to privacy, information security and data protection; derivative and hedging activities; use of third-party vendors and ongoing third-party business relationships; and failure to comply with anti-money laundering (AML) and anti-terrorism financing laws; changes in our senior management team and our ability to attract, motivate and retain qualified personnel consistent with our strategic plan; tax legislation initiatives or challenges to our tax positions and/or interpretations, and state sales tax rules and regulations; the risks of mergers, acquisitions and divestitures, including, without limitation, the related time and costs of implementing such transactions, integrating operations as part of these transactions and possible failures to achieve expected gains, revenue growth and/or expense savings from such transactions; our ability to remediate material weaknesses and the ongoing effectiveness of internal control over financial reporting; our restatement of prior quarterly financial statements discussed in our Annual Report of Form 10-K for the year ended December 31, 2024 (the "2023 Form 10-K") may affect investor confidence and raise reputational issues and may subject us to additional risks and uncertainties, including increased professional costs and the increased possibility or legal proceedings and regulatory inquiries, as well as the other risks and uncertainties identified under the caption "Risk Factors" in the 2023 Form 10-K filed with the Securities and Exchange Commission (“SEC”) on February 29, 2024 and subsequent filings with the SEC made by us.

These factors could cause our actual results and experience to differ materially from any forward-looking statement made herein. The forward-looking statements included in this press release are made only as of the date hereof and we do not undertake, and specifically disclaim, any obligation to update any such statements as a result of new information, future events or developments, except as specifically stated or to the extent required by law. You may access Corpay’s SEC filings for free by visiting the SEC web site at www.sec.gov.

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

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

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

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

EBITDA is defined as earnings before interest, income taxes, interest expense, net, other expense (income), depreciation and amortization, loss on extinguishment of debt, investment loss/gain and other operating, net. EBITDA margin is defined as EBITDA as a percentage of revenue.

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

•as measurements of operating performance because they assist us in comparing our operating performance on a consistent basis;

•for planning purposes, including the preparation of our internal annual operating budget;

•to allocate resources to enhance the financial performance of our business; and

•to evaluate the performance and effectiveness of our operational strategies.

Corpay (NYSE: CPAY) is a global S&P 500 corporate payments company that helps businesses and consumers manage and pay expenses in a simple, controlled manner. Corpay’s suite of modern payment solutions help its customers better manage vehicle-related expenses (e.g. fueling and parking), travel expenses (e.g. hotel bookings) and accounts payable (e.g. paying vendors). This results in our customers saving time and ultimately spending less. Corpay – Payments made easy. For more information, please visit www.corpay.com.

Investor Relations

Jim Eglseder, 770-417-4697

Jim.Eglseder@corpay.com

__________________________________________________________________________________

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

 

						Three Months Ended June 30,																		Six Months Ended June 30,
						2024						2023						% Change						2024						2023						% Change
Revenues, net						$	975,710					$	948,174					3		%				$	1,910,961					$	1,849,507					3		%
Expenses:
Processing						209,199						205,265						2		%				416,610						410,232						2		%
Selling						95,044						86,412						10		%				189,232						168,004						13		%
General and administrative						153,777						159,356						(4)		%				305,039						314,040						(3)		%
Depreciation and amortization						84,342						83,676						1		%				169,102						167,908						1		%
Other operating, net						9						815						NM						301						1,478						NM
Total operating expense						542,371						535,524						1		%				1,080,284						1,061,662						2		%
Operating income						433,339						412,650						5		%				830,677						787,845						5		%
Other expenses:
Investment (gain) loss						(36)						18						NM						(203)						(172)						18		%
Other expense (income), net						4,496						(2,424)						NM						7,623						(1,678)						NM
Interest expense, net						94,677						88,486						7		%				183,765						168,281						9		%
Total other expense						99,137						86,080						15		%				191,185						166,431						15		%
Income before income taxes						334,202						326,570						2		%				639,492						621,414						3		%
Provision for income taxes						82,539						86,868						(5)		%				158,026						166,877						(5)		%
Net income						251,663						239,702						5		%				$	481,466					$	454,537					6		%
Less: Net income attributable to noncontrolling interest						38						—						NM						72						—						NM
Net income attributable to Corpay						$	251,625					$	239,702					5		%				$	481,394					$	454,537					6		%
Basic earnings per share						$	3.59					$	3.24					11		%				$	6.79					$	6.17					10		%
Diluted earnings per share						$	3.52					$	3.20					10		%				$	6.64					$	6.08					9		%
Weighted average shares outstanding:
Basic shares						70,107						73,887												70,934						73,705
Diluted shares						71,497						75,001												72,516						74,763

 

						June 30, 2024						December 31, 2023
						(Unaudited)
Assets
Current assets:
Cash and cash equivalents						$	1,357,567					$	1,389,648
Restricted cash						2,189,729						1,751,887
Accounts and other receivables (less allowance)						2,412,011						2,161,586
Securitized accounts receivable — restricted for securitization investors						1,409,000						1,307,000
Assets held for sale						78,592						—
Prepaid expenses and other current assets						528,798						474,144
Total current assets						7,975,697						7,084,265
Property and equipment, net						357,759						343,154
Goodwill						5,545,966						5,644,958
Other intangibles, net						1,956,855						2,085,663
Investments						64,039						69,521
Other assets						296,219						248,691
Total assets						$	16,196,535					$	15,476,252
Liabilities and Equity
Current liabilities:
Accounts payable						$	1,902,909					$	1,624,995
Accrued expenses						367,753						356,118
Customer deposits						2,763,554						2,397,279
Securitization facility						1,409,000						1,307,000
Current portion of notes payable and lines of credit						1,106,744						819,749
Liabilities held for sale						9,504						—
Other current liabilities						283,083						320,612
Total current liabilities						7,842,547						6,825,753
Notes payable and other obligations, less current portion						4,817,634						4,596,156
Deferred income taxes						445,207						470,232
Other noncurrent liabilities						315,554						301,752
Total noncurrent liabilities						5,578,395						5,368,140
Commitments and contingencies
Stockholders’ equity:
Common stock						130						129
Additional paid-in capital						3,418,512						3,266,185
Retained earnings						8,674,053						8,192,659
Accumulated other comprehensive loss						(1,498,985)						(1,289,099)
Treasury stock						(7,843,005)						(6,887,515)
Total Corpay stockholders’ equity						2,750,705						3,282,359
Noncontrolling interest						24,888						—
Total equity						2,775,593						3,282,359
Total liabilities and equity						$	16,196,535					$	15,476,252

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

						Three Months Ended June 30,												Six Months Ended June 30,
						2024						2023						2024						2023
Net income attributable to Corpay						$	251,625					$	239,702					$	481,394					$	454,537
Stock based compensation						27,108						34,748						52,087						60,844
Amortization1						56,881						57,704						114,739						117,743
Integration and deal related costs						7,128						9,580						11,363						15,465
Restructuring and related costs2						1,872						960						6,254						1,579
Other2,3						4,433						(1,415)						8,045						(392)
Total pre-tax adjustments						97,422						101,577						192,488						195,239
Income taxes4						(24,064)						(27,020)						(47,579)						(52,436)
Adjusted net income						$	324,983					$	314,259					$	626,303					$	597,340
Adjusted net income per diluted share attributable to Corpay						$	4.55					$	4.19					$	8.64					$	7.99
Diluted shares						71,497						75,001						72,516						74,763

 

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

2 Certain prior period amounts have been reclassified to conform with current period presentation.

3 Includes losses and gains on foreign currency transactions, legal expenses, and removes the amortization attributable to the Company's noncontrolling interest.

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

* Columns may not calculate due to rounding.

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

The following table reconciles third quarter 2024 and full year 2024 financial guidance for net income to adjusted net income and adjusted net income per diluted share, at both ends of the range:

						2024 GUIDANCE
						Low*						High*
Net income						$	1,058					$	1,088
Net income per diluted share						$	14.85					$	15.15
Stock based compensation						107						107
Amortization						233						233
Other						38						38
Total pre-tax adjustments						378						378
Income taxes						(91)						(91)
Adjusted net income						$	1,345					$	1,375
Adjusted net income per diluted share						$	18.85					$	19.15
Diluted shares						72						72
						Q3 2024 GUIDANCE
						Low*						High*
Net income						$	273					$	283
Net income per diluted share						$	3.88					$	3.98
Stock based compensation						28						28
Amortization						59						59
Other						7						7
Total pre-tax adjustments						94						94
Income taxes						(22)						(22)
Adjusted net income						$	345					$	355
Adjusted net income per diluted share						$	4.90					$	5.00
Diluted shares						71						71
* Columns may not calculate due to rounding.