CORPAY, INC. Stock Compensation Disclosure
2025 | 2024 | 2023 | ||||
Stock options | $30,959 | $30,822 | $24,342 | |||
Restricted stock | 71,678 | 85,902 | 91,744 | |||
Stock-based compensation | $102,637 | $116,724 | $116,086 |
Unrecognized Compensation Cost | Weighted Average Period of Expense Recognition Remaining (in Years) | |||
Stock options | $50,354 | 1.65 | ||
Restricted stock | 36,877 | 0.58 | ||
Total | $87,231 |
Shares | Weighted Average Exercise Price | Options Exercisable at End of Year | Weighted Average Exercise Price of Exercisable Options | Weighted Average Fair Value of Options Granted During the Year | Aggregate Intrinsic Value | |||||||
Outstanding at December 31, 2022 | 5,301 | $188.12 | 3,512 | $159.46 | $113,681 | |||||||
Granted | 411 | 222.51 | $66.28 | |||||||||
Exercised | (648) | 172.01 | 40,983 | |||||||||
Forfeited | (81) | 241.78 | ||||||||||
Outstanding at December 31, 2023 | 4,983 | 192.18 | 3,182 | 163.54 | 451,039 | |||||||
Granted | 169 | 285.11 | $97.38 | |||||||||
Exercised | (2,271) | 188.61 | 324,577 | |||||||||
Forfeited | (397) | 253.49 | ||||||||||
Outstanding at December 31, 2024 | 2,484 | 191.97 | 1,760 | 171.95 | 364,092 | |||||||
Granted | 598 | 325.28 | $84.88 | |||||||||
Exercised | (432) | 155.69 | 86,899 | |||||||||
Forfeited | (57) | 240.35 | ||||||||||
Outstanding at December 31, 2025 | 2,593 | $227.70 | 1,551 | $185.93 | $206,036 | |||||||
Expected to vest at December 31, 2025 | 1,042 | $289.87 |
Exercise Price | Options Outstanding | Weighted Average Remaining Vesting Life in Years | Options Exercisable | |||
$133.40 – $150.74 | 895 | 0.00 | 895 | |||
$165.96 – $225.45 | 518 | 0.08 | 381 | |||
$231.70 – $261.07 | 426 | 0.58 | 205 | |||
$272.38 – $319.61 | 462 | 1.67 | 68 | |||
$328.16 – $377.31 | 292 | 1.84 | 2 | |||
2,593 | 1,551 |
2025 | 2024 | 2023 | ||||
Risk-free interest rate | 3.90% | 4.28% | 4.39% | |||
Dividend yield | — | — | — | |||
Expected volatility | 30.64% | 35.68% | 33.73% | |||
Expected term (in years) | 3.1 | 3.8 | 3.4 |
Shares | Weighted Average Grant Date Fair Value | |||
Outstanding at December 31, 2022 | 435 | $237.68 | ||
Granted | 441 | 213.36 | ||
Cancelled | (24) | 230.11 | ||
Issued | (310) | 235.25 | ||
Outstanding at December 31, 2023 | 542 | 219.61 | ||
Granted | 367 | 277.87 | ||
Cancelled | (55) | 229.11 | ||
Issued | (394) | 225.22 | ||
Outstanding at December 31, 2024 | 460 | 260.23 | ||
Granted | 260 | 320.15 | ||
Cancelled | (60) | 277.13 | ||
Issued | (317) | 258.03 | ||
Outstanding at December 31, 2025 | 343 | $304.83 |
About Stock Compensation Disclosures
Stock-based compensation disclosures detail the equity awards granted to employees and executives — including stock options, restricted stock units (RSUs), and performance shares — along with the valuation methods and assumptions used to expense them. This section reveals the true cost of talent retention and the alignment between management incentives and shareholder interests.
Key signals: total unrecognized compensation expense and its expected recognition period signal future earnings headwinds from already-granted awards. For stock options, examine Black-Scholes assumptions — expected volatility, risk-free rate, and expected term — as understating any of these reduces reported compensation expense. Compare stock compensation expense as a percentage of revenue against peers to assess dilution cost. Watch vesting schedules for acceleration clauses tied to change-of-control events. Performance-based awards with undemanding targets may indicate weak governance. Add back stock compensation to operating cash flow to calculate a more conservative free cash flow figure.