VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
CPAYCorpay, Inc.
$332.48$21.7B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksCPAYCash Flow

Corpay, Inc. (CPAY) Cash Flow Statement

13Y historyFree accessUpdated daily

Free cash flow remains highly volatile, with margins swinging between -36.7% and 123.8% over the last ten quarters due to the significant impact of customer settlement float on working capital.

CPAY Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13
Cash from Operations1.52B1.5B1.94B2.1B754.8M1.2B1.47B1.16B903.38M680.06M708.22M754.58M608.33M375.69M
Operating CF Margin %-33.12%48.82%55.92%22.02%42.24%61.64%43.87%37.12%30.23%38.67%44.31%50.72%41.97%
Operating CF Growth %-34.81%-22.71%-7.64%178.37%-36.95%-18.71%26.72%28.64%32.84%-3.98%-6.14%24.04%61.93%-
Net Income1.18B1.07B1B981.89M954.33M839.5M704.22M895.07M811.48M740.2M452.38M362.43M368.71M284.5M
Depreciation & Amortization421.96M393.3M351.09M336.6M322.28M284.2M254.8M274.21M274.61M264.56M198.09M190.2M107.25M66.2M
Stock-Based Compensation84.27M102.64M116.72M116.09M121.42M80.07M43.38M60.95M69.94M93.3M63.95M90.12M37.65M26.68M
Deferred Taxes-373K-27.9M-64.72M-46.68M-33.17M11.03M15.67M37.88M-2.75M-247.71M-28.68M30.63M41.72M-5.45M
Other Non-Cash Items-417.13M122.34M85.89M119.33M142.44M60.15M133.04M83.41M-65.18M-66.78M84.3M61.93M-29.47M-7.13M
Working Capital Changes251.69M-162.42M447.85M593.9M-752.5M-77.88M321.48M-189.46M-184.72M-103.51M-61.82M19.28M82.49M10.89M
Change in Receivables1.5B0-176.93M-210.26M-598.67M-731.14M264.14M-196.03M-159.02M-431M-338.8M40.02M246.47M-45.01M
Change in Inventory00000000000000
Change in Payables-126.4M0663.22M713.98M-83.95M480.51M-83.25M198.76M000000
Cash from Investing1.78B1.23B-807.48M-380.72M-368.35M-715.93M-106.25M-523.7M-26.27M-497.8M-1.39B-99.41M-2.59B-749.13M
Capital Expenditures-207.08M-200.76M-175.18M-153.82M-151.43M-111.53M-78.42M-75.17M-81.39M-70.09M-59.01M-41.88M-27.07M-20.79M
CapEx % of Revenue4.33%4.43%4.41%4.09%4.42%3.94%3.28%2.84%3.34%3.12%3.22%2.46%2.26%2.32%
Acquisitions2.51B1.93B-636.42M-231.3M-216.92M-602.12M-80.79M-448.28M77.89M-388.76M-1.33B-49.07M-2.4B-728.34M
Investments--------------
Other Investing-535.08M-505.67M4.12M4.4M0-2.28M0-255K-22.77M-38.95M1.41M-8.47M-171.24M0
Cash from Financing1B1.56B404.99M-898.21M-311.23M343.93M-1.42B-310.17M-577.82M251.94M753.97M-648.07M2.16B435.73M
Debt Issued (Net)2.17B1.98B1.27B-322.43M1.06B1.69B-700.71M218.63M329.24M622.09M923.36M-651.86M2.12B389.1M
Equity Issued (Net)-1.46B-715.05M-859.77M-573.12M-1.36B-1.31B-713.11M-525.98M-903.02M-357.7M-166.45M19.93M29.64M30.44M
Dividends Paid00000000000000
Share Repurchases-1.51B-782.82M-1.29B-686.86M-1.41B-1.36B-849.91M-694.91M-958.7M-402.39M-187.68M000
Other Financing300.31M299.07M-6.47M-2.66M-10.63M-39.73M-2.98M-2.82M-4.04M-12.45M-2.95M-16.13M12.12M16.18M
Net Change in Cash4.43B4.54B1.31B852.36M38.48M774.08M-198.62M310.34M234.02M487.1M29.13M-29.92M138.96M54.46M
Free Cash Flow1.31B1.3B1.77B1.95B603.37M1.09B1.39B1.09B822M609.97M649.21M712.71M581.26M354.9M
FCF Margin %27.39%28.69%44.42%51.82%17.61%38.31%58.36%41.03%33.78%27.12%35.45%41.85%48.46%39.65%
FCF Growth %-2.03%-26.41%-9.34%222.74%-44.42%-22.14%28.27%32.23%34.76%-6.04%-8.91%22.61%63.78%-
FCF per Share19.1518.2824.5726.187.8512.9116.0812.078.926.526.827.576.684.19
FCF Conversion (FCF/Net Income)1.11x1.40x1.93x2.14x0.79x1.43x2.09x1.30x1.11x0.92x1.57x2.08x1.65x1.32x
Interest Paid238.35M0496.1M448.38M229.64M132.5M126.46M178.42M156.75M113.42M70.34M72.54M29.1M25.89M
Taxes Paid266.66M0374.04M408.34M358.23M229.72M165.31M200.53M207.5M392.19M101.95M83.38M79.12M99.31M

Key Metrics

Growth RegimeAccelerating
ProfitabilityStrong
Balance SheetHealthy
Cash FlowMixed
Top Statement Risk

Working capital volatility

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Masked by Volatility

As reported in financial statements, Corpay's OCF/NI ratio exhibits extreme quarterly variance, ranging from -0.16 to 4.68, which suggests that GAAP net income is a poor proxy for the company's actual cash-generative capacity due to significant, recurring fluctuations in working capital and payment float.

The wide divergence between net income and operating cash flow appears driven by the timing of customer payments and settlement obligations inherent in the company's payment processing model. Investors should monitor whether these swings represent structural shifts in settlement cycles or merely temporary timing differences that obscure the underlying quality of earnings.

FCF Trajectory Subject to Swings

Based on Corpay's reported figures, free cash flow margins have fluctuated wildly between -36.7% and 123.8% over the last ten quarters, indicating that the company's ability to convert operational success into free cash is highly sensitive to the timing of large-scale settlement movements and working capital requirements.

While the company demonstrates strong profitability on an income statement basis, the FCF trajectory suggests a business model where cash flow is frequently interrupted by the mechanics of its payment networks. This volatility warrants further investigation into whether the company's cash generation is becoming more predictable as it pivots toward corporate payments.

Working Capital Drives Cash Flow

According to recent SEC filings, working capital changes have been the primary determinant of quarterly cash flow, with swings as large as $870.4 million in 2025Q4, highlighting the significant impact of customer float and settlement timing on the company's reported liquidity position.

The extreme sensitivity of operating cash flow to working capital movements suggests that the company's cash position is heavily influenced by the velocity of funds moving through its proprietary networks. Analysts should interpret these shifts as a reflection of the company's role as a financial intermediary rather than purely operational performance.

Aggressive Capital Allocation Strategy

Based on the provided data, Corpay has utilized substantial cash for share repurchases, including $786 million in 2026Q1, while simultaneously managing significant acquisition-related outflows, suggesting a management strategy that prioritizes aggressive capital return and inorganic growth over the maintenance of a static cash balance.

The company's willingness to deploy capital into buybacks during periods of negative free cash flow may indicate management's confidence in the long-term durability of its payment rails. However, this approach may leave the company vulnerable if working capital requirements unexpectedly tighten or if acquisition integration costs exceed current projections.

CPAY — Frequently Asked Questions

Quick answers to the most common questions about buying CPAY stock.

How much cash does Corpay, Inc. (CPAY) generate from operations?

Corpay, Inc. (CPAY) generated $1.50B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Corpay, Inc.'s free cash flow?

Corpay, Inc. (CPAY) generated $1.30B in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Corpay, Inc.'s capital expenditure (CapEx)?

Corpay, Inc. (CPAY) spent $200.8M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Corpay, Inc. distribute cash to shareholders?

In 2025, Corpay, Inc. (CPAY) spent $782.8M on share repurchases. This shows the company's commitment to returning capital to its equity investors.