FLEETCOR Reports Third Quarter 2021 Financial Results

November 3, 2021

ATLANTA--(BUSINESS WIRE)--Nov. 3, 2021-- FLEETCOR Technologies, Inc. (NYSE: FLT), a leading global business payments company, today reported financial results for its third quarter of 2021.

“Our third quarter profits (adjusted EPS) and revenue were records for the company, growing 25% and 29% respectively,” said Ron Clarke, chairman and chief executive officer, FLEETCOR Technologies, Inc. “Overall organic revenue growth was 17%, and inside of that, our corporate payments business grew 22%. We are increasing the mid-point of our full-year guidance to $13.05, and are enthused about the setup into 2022 with our sales momentum, expected deal synergies and an improved macro environment.”

Financial Results for Third Quarter of 2021:

GAAP Results

Total revenues increased 29% to $755.5 million in the third quarter of 2021, compared to $585.3 million in the third quarter of 2020.
Net incomeincreased 24% to $234.0 million in the third quarter of 2021, compared to $188.8 million in the third quarter of 2020.
Net incomeper diluted share increased 28% to $2.80 in the third quarter of 2021, compared to $2.19 per diluted share in the third quarter of 2020.

Non-GAAP Results¹

Adjusted net income¹ increased 22% to $294.4 million in the third quarter of 2021, compared to $241.9 million in the third quarter of 2020.
Adjusted net income per diluted share¹ increased 25% to $3.52 in the third quarter of 2021, compared to $2.80 per diluted share in the third quarter of 2020.

“Our third quarter results were again excellent, and beat the expectations we provided in August for both revenue and adjusted earnings per share,” said Charles Freund, chief financial officer, FLEETCOR Technologies, Inc. “Our expense management discipline, strong credit performance and effective capital allocation all contributed to the bottom line beat.”

Fiscal-Year 2021 Outlook:

“Our guidance increase reflects our third quarter results and the benefit from the ALE acquisition completed on September 1, 2021. With three quarters of strong results behind us, we currently expect fourth quarter revenue and adjusted EPS to grow both sequentially and year-over-year, which will contribute to full year growth rates of 17% and 18% at the mid-point, respectively,” concluded Freund.

For fiscal year 2021, FLEETCOR Technologies, Inc. updated financial guidance¹ is as follows:

Total revenues between $2,785 million and $2,805 million;
GAAP net income between $837 million and $847 million;
GAAP net income per diluted share between $9.90 and $10.00;
Adjusted net income between $1,100 million and $1,110 million;
and Adjusted net income per diluted share between $13.00 and $13.10.

FLEETCOR’s guidance assumptions for the fourth quarter of 2021 are as follows:

Weighted average U.S. fuel prices equal to $3.27 per gallon;
Market spreads slightly unfavorable to the 2020 average; and
Foreign exchange rates equal to the seven-day average as of October 17, 2021.

FLEETCOR’s guidance assumptions for the full year are as follows:

Interest expense between $120 million and $125 million;
Approximately 85 million fully diluted shares outstanding;
A tax rate of 22.5% to 23.5%; and
No impact related to acquisitions not already closed.

_______________________________________
¹Reconciliations of GAAP results to non-GAAP results are provided in Exhibit 1 attached. Additional supplemental data is provided in Exhibits 2-3 and 5, and segment information is provided in Exhibit 4. A reconciliation of GAAP guidance to non-GAAP guidance is provided in Exhibit 6.

Conference Call:

The Company will host a conference call to discuss third quarter 2021 financial results today at 5:00 pm ET. Hosting the call will be Ron Clarke, chief executive officer, Charles Freund, chief financial officer and Jim Eglseder, investor relations. The conference call can be accessed live via webcast from the Company's investor relations website at http://investor.fleetcor.com. 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 conference ID is 13724667. The replay will be available until Wednesday, November 10, 2021. Prior to the conference call, the Company will post supplemental financial information that will be discussed during the call and live webcast.

Forward-Looking Statements:

This press release contains forward-looking statements within the meaning of the federal securities laws. Statements that are not historical facts, including statements about FLEETCOR’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 regulatory measures, voluntary actions, or changes in consumer preferences, that impact our transaction volume, including social distancing, shelter-in-place, shutdowns of nonessential businesses and similar measures imposed or undertaken in an effort to contain and mitigate the spread of the novel coronavirus (including any variants thereof, “COVID-19”); the impact of vaccine mandates on our workforce; adverse changes or volatility in fuel prices and spreads; adverse changes in program fees or charges we may collect, whether through legal, regulatory or contractual changes; adverse outcomes with respect to current and future legal proceedings or investigations, including without limitation, the FTC lawsuit, or actions of governmental, regulatory or quasi-governmental bodies or standards or industry organizations with respect to our payment cards; delays or failures associated with implication of, or adaption to, new technology, changes in credit risk of customers and associated losses; failure to maintain or renew key business relationships; failure to maintain competitive product offerings; failure to complete, or delays in completing, acquisitions, new partnerships or customer arrangements; and to successfully integrate or otherwise achieve anticipated benefits from such acquisitions, partnerships, and customer arrangements; failure to successfully expand and manage our business internationally; and other risks related to our international operations, including the potential impact to our business as a result of the United Kingdom’s referendum to leave the European Union; the impact of foreign exchange rates on operations, revenues and income; and the failure or compromise of our data centers and other information technology assets; as well as the other risks and uncertainties identified under the caption "Risk Factors" in FLEETCOR's Annual Report on Form 10-K for the year ended December 31, 2020 filed with the Securities and Exchange Commission (“SEC”) on February 26, 2021 and subsequent filings 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 FLEETCOR’s SEC filings for free by visiting the SEC web site at www.sec.gov.

About Non-GAAP Financial Measures:

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 its 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.

Adjusted net income is calculated as net income, adjusted to eliminate (a) non-cash stock based compensation expense related to share 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 occurring largely, but not necessarily exclusively, due to COVID-19, the impact of discrete tax items, impairment charges, asset write-offs, restructuring costs, gains due to disposition of assets/businesses, loss on extinguishment of debt, and legal settlements. We calculate adjusted net income and adjusted net income per diluted share to eliminate the effect of items that we do not consider indicative of our core operating performance.

Adjusted net income and adjusted net income per diluted share 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 and 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 non-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 FLEETCOR.

Management uses adjusted net income, adjusted net income per diluted share and organic revenue growth:

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.

About FLEETCOR:

FLEETCOR Technologies (NYSE: FLT) is a leading global business payments company that simplifies the way businesses manage and pay their expenses. The FLEETCOR portfolio of brands help companies automate, secure, digitize and control payments on behalf of, their employees and suppliers. FLEETCOR serves businesses, partners and merchants in North America, Latin America, Europe, and Asia Pacific. For more information, please visit www.FLEETCOR.com.

FLEETCOR Technologies, Inc. and Subsidiaries
Unaudited Consolidated Statements of Income
(In thousands, except per share amounts)

	Three Months Ended September 30,				Nine Months Ended September 30,
	2021		2020		2021		2020

Revenues, net	$	755,477	$	585,283	$	2,031,481	$	1,771,522

Expenses:
Processing		149,564		119,856		388,286		474,849
Selling		71,204		46,762		186,511		144,995
General and administrative		121,785		90,868		345,155		283,717
Depreciation and amortization		74,237		63,479		209,184		190,117
Other operating, net		-		(214)		81		(482)
Operating income		338,687		264,532		902,264		678,326
Investment loss (gain)		-		1,330		(9)		(30,008)
Other expense (income), net		1,532		(3,591)		3,683		(10,477)
Interest expense, net		29,033		31,383		92,269		99,474
Total other expense		30,565		29,122		95,943		58,989
Income before income taxes		308,122		235,410		806,321		619,337
Provision for income taxes		74,115		46,593		191,828		124,972
Net income	$	234,007	$	188,817	$	614,493	$	494,365

Basic earnings per share	$	2.86	$	2.26	$	7.42	$	5.87
Diluted earnings per share	$	2.80	$	2.19	$	7.24	$	5.68

Weighted average shares outstanding:
Basic shares		81,836		83,719		82,811		84,170
Diluted shares		83,716		86,273		84,917		87,006

FLEETCOR Technologies, Inc. and Subsidiaries
Consolidated Balance Sheets
(In thousands, except share and par value amounts)
	September 30, 2021		December 31, 2020
	(Unaudited)
Assets

Current assets:
Cash and cash equivalents	$	1,271,000	$	934,900
Restricted cash		737,937		541,719
Accounts and other receivables (less allowance)		2,071,523		1,366,775
Securitized accounts receivable - restricted for securitization investors		1,098,000		700,000
Prepaid expenses and other current assets		345,831		412,924

Total current assets		5,524,291		3,956,318

Property and equipment, net		220,643		202,509
Goodwill		5,102,263		4,719,181
Other intangibles, net		2,369,457		2,115,882
Investments		11,857		7,480
Other assets		225,872		193,209

Total assets	$	13,454,383	$	11,194,579

Liabilities and Stockholders’ Equity

Current liabilities:
Accounts payable	$	1,726,705	$	1,054,478
Accrued expenses		327,271		282,681
Customer deposits		1,533,145		1,175,322
Securitization facility		1,098,000		700,000
Current portion of notes payable and lines of credit		803,397		505,697
Other current liabilities		177,752		250,133

Total current liabilities		5,666,270		3,968,311

Notes payable and other obligations, less current portion		3,789,981		3,126,926
Deferred income taxes		564,445		498,154
Other noncurrent liabilities		258,702		245,777

Total noncurrent liabilities		4,613,128		3,870,857

Commitments and contingencies

Stockholders’ equity:
Common stock		127		126
Additional paid-in capital		2,850,143		2,749,900
Retained earnings		6,031,438		5,416,945
Accumulated other comprehensive loss		(1,436,044)		(1,363,158)
Treasury stock		(4,270,679)		(3,448,402)

Total stockholders’ equity		3,174,985		3,355,411

Total liabilities and stockholders’ equity	$	13,454,383	$	11,194,579

FLEETCOR Technologies, Inc. and Subsidiaries
Unaudited Consolidated Statements of Cash Flows
(In thousands)
	Nine Months Ended September 30,
	2021		2020

Operating activities
Net income	$	614,493	$	494,365
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation		55,605		48,150
Stock-based compensation		52,085		35,069
Provision for credit losses on accounts and other receivables		19,419		152,485
Amortization of deferred financing costs and discounts		4,903		5,028
Amortization of intangible assets and premium on receivables		153,579		141,967
Loss on extinguishment of debt		6,230		-
Deferred income taxes		16,246		(5,747)
Investment gain		(9)		(30,008)
Other		81		(482)
Changes in operating assets and liabilities (net of acquisitions/dispositions):
Accounts and other receivables		(1,020,900)		49,690
Prepaid expenses and other current assets		190,543		26,105
Other assets		28,370		6,129
Accounts payable, accrued expenses and customer deposits		478,896		291,945
Net cash provided by operating activities		599,541		1,214,696


Investing activities
Acquisitions, net of cash acquired		(545,052)		(72,557)
Purchases of property and equipment		(74,455)		(55,019)
Proceeds from disposal of investment		-		52,963
Other		(2,281)		-
Net cash used in investing activities		(621,788)		(74,613)


Financing activities
Proceeds from issuance of common stock		48,159		95,780
Repurchase of common stock		(822,277)		(788,409)
Borrowings (payments) on securitization facility, net		398,000		(282,973)
Deferred financing costs paid and debt discount		(21,508)		(2,474)
Proceeds from issuance of notes payable		1,150,000		-
Principal payments on notes payable		(462,438)		(134,097)
Borrowings from revolver		1,140,000		1,198,500
Payments on revolver		(798,851)		(1,287,899)
Payments on swing line of credit, net		(51,049)		(20,111)
Other		(811)		(244)
Net cash provided by (used in) financing activities		579,225		(1,221,927)

Effect of foreign currency exchange rates on cash		(24,660)		(222,533)

Net increase (decrease) in cash and cash equivalents and restricted cash		532,318		(304,377)
Cash and cash equivalents and restricted cash, beginning of period		1,476,619		1,675,237
Cash and cash equivalents and restricted cash, end of period	$	2,008,937	$	1,370,860

Supplemental cash flow information
Cash paid for interest, net	$	96,146	$	98,564

Cash paid for income taxes, net	$	147,028	$	119,089

Exhibit 1
RECONCILIATION OF NON-GAAP MEASURES
(In thousands, except shares and per share amounts)
(Unaudited)

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

	Three Months Ended September 30,				Nine Months Ended September 30,
	2021		2020		2021		2020
Net income	$	234,007	$	188,817	$	614,493	$	494,365

Stock based compensation		16,453		11,905		52,085		35,069
Amortization¹		56,381		49,078		158,482		146,995
Investment loss (gain)		-		1,330		(9)		(30,008)
Loss on extinguishment of debt		-		-		6,230		-
Integration and deal related costs		6,638		1,768		18,132		11,035
Restructuring and related (subsidies) costs		(568)		185		(1,922)		4,912
Legal settlements/litigation		561		2,048		5,619		(2,989)
Write-off of customer receivable²		-		-		-		90,058
Total pre-tax adjustments		79,465		66,313		238,617		255,072

Income taxes³		(19,114)		(13,196)		(48,193)		(45,581)

Adjusted net income	$	294,358	$	241,934	$	804,917	$	703,856
Adjusted net income per diluted share	$	3.52	$	2.80	$	9.48	$	8.09

Diluted shares		83,716		86,273		84,917		87,006


¹Includes amortization related to intangible assets, premium on receivables, deferred financing costs and debt discounts.
²Represents a loss in the first quarter of 2020 from a large client in our cross-border payments business entering voluntary bankruptcy due to the extraordinary impact of the COVID-19 pandemic.
³Represents provision for income taxes of pre-tax adjustments. 2021 includes remeasurement of deferreds due to the increase in UK corporate tax rate from 19% to 25% of $6.5 million. 2020 includes a tax reserve adjustment related to prior year tax positions of $9.8 million.
* Columns may not calculate due to rounding.

Exhibit 2
Key Performance Indicators, by Solution and Revenue Per Performance Metric on a GAAP Basis and Pro Forma and Macro Adjusted
(In millions except revenues, net per key performance metric)
(Unaudited)
The following table presents revenue and revenue per key performance metric by solution.*
	As Reported							Pro Forma and Macro Adjusted²
	Three Months Ended September 30,							Three Months Ended September 30,
		2021		2020	Change		% Change		2021		2020	Change		% Change

FUEL
- Revenues, net	$	306.8	$	255.1	$	51.6	20%	$	288.7	$	255.6	$	33.1	13%
- Transactions		117.7		113.6		4.1	4%		117.7		113.9		3.8	3%
- Revenues, net per transaction	$	2.61	$	2.25	$	0.36	16%	$	2.45	$	2.24	$	0.21	9%

CORPORATE PAYMENTS
- Revenues, net	$	168.7	$	106.5	$	62.2	58%	$	165.6	$	135.9	$	29.7	22%
- Spend volume	$	25,666	$	15,567	$	10,099	65%	$	25,666	$	19,617	$	6,050	31%
- Revenues, net per spend $		0.66%		0.68%		(0.03%)	(4%)		0.65%		0.69%		(0.05%)	(7%)

TOLLS
- Revenues, net	$	79.0	$	67.6	$	11.4	17%	$	76.9	$	67.6	$	9.2	14%
- Tags (average monthly)		6.0		5.4		0.6	11%		6.0		5.4		0.6	11%
- Revenues, net per tag	$	13.25	$	12.60	$	0.65	5%	$	12.89	$	12.60	$	0.29	2%

LODGING
- Revenues, net	$	85.2	$	52.9	$	32.4	61%	$	85.2	$	60.7	$	24.5	40%
- Room nights		7.6		5.4		2.2	41%		7.6		6.1		1.5	25%
- Revenues, net per room night	$	11.14	$	9.77	$	1.37	14%	$	11.14	$	9.96	$	1.18	12%

GIFT
- Revenues, net	$	48.6	$	39.1	$	9.6	25%	$	48.6	$	39.1	$	9.6	25%
- Transactions		256.2		242.7		13.4	6%		256.2		242.7		13.4	6%
- Revenues, net per transaction	$	0.19	$	0.16	$	0.03	18%	$	0.19	$	0.16	$	0.03	18%

OTHER¹
- Revenues, net	$	67.2	$	64.1	$	3.1	5%	$	65.4	$	64.1	$	1.3	2%
- Transactions		8.9		9.9		(1.0)	(10%)		8.9		9.9		(1.0)	(10%)
- Revenues, net per transaction	$	7.58	$	6.48	$	1.10	17%	$	7.39	$	6.48	$	0.91	14%


FLEETCOR CONSOLIDATED REVENUES
- Revenues, net	$	755.5	$	585.3	$	170.2	29%	$	730.3	$	623.0	$	107.3	17%


¹Other includes telematics, maintenance, food, transportation and payroll card related businesses.
² See Exhibit 5 for a reconciliation of Pro forma and Macro Adjusted revenue by solution and metrics, non GAAP measures, to the GAAP equivalent.
^*Columns may not calculate due to rounding.

Exhibit 3
Revenues by Geography and Solution
(In millions)
(Unaudited)

Revenues by Geography*		Three Months Ended September 30,						Nine Months Ended September 30,
		2021		%	2020		%	2021		%	2020		%

	US	$	488	65%	$	357	61%	$	1,271	63%	$	1,090	62%
	Brazil		95	13%		80	14%		262	13%		254	14%
	UK		82	11%		70	12%		241	12%		193	11%
	Other		91	12%		78	13%		256	13%		235	13%

	Consolidated Revenues, net	$	755	100%	$	585	100%	$	2,031	100%	$	1,772	100%
* Columns may not calculate due to rounding.

Revenues by Solution*		Three Months Ended September 30,						Nine Months Ended September 30,
			2021	%		2020	%		2021	%		2020	%

	Fuel	$	307	41%	$	255	44%	$	864	43%	$	797	45%
	Corporate Payments		169	22%		107	18%		425	21%		319	18%
	Tolls		79	10%		68	12%		219	11%		215	12%
	Lodging		85	11%		53	9%		206	10%		150	8%
	Gift		49	6%		39	7%		124	6%		108	6%
	Other		67	9%		64	11%		192	9%		182	10%

	Consolidated Revenues, net	$	755	100%	$	585	100%	$	2,031	100%	$	1,772	100%
* Columns may not calculate due to rounding.

Exhibit 4
Segment Results
(In thousands)
(Unaudited)

	Three Months Ended September 30,				Nine Months Ended September 30,
	2021¹		2020		2021¹		2020

Revenues, net:
North America	$	520,535	$	383,828	$	1,366,167	$	1,175,950
Brazil		94,888		79,596		262,481		253,722
International		140,054		121,859		402,833		341,850
	$	755,477	$	585,283	$	2,031,481	$	1,771,522

Operating income:
North America	$	213,379	$	153,328	$	554,607	$	372,219
Brazil		39,868		35,600		105,424		104,462
International		85,440		75,604		242,233		201,645
	$	338,687	$	264,532	$	902,264	$	678,326

Depreciation and amortization:
North America	$	49,005	$	39,390	$	133,420	$	115,913
Brazil		12,910		12,260		38,091		39,019
International		12,322		11,829		37,673		35,185
	$	74,237	$	63,479	$	209,184	$	190,117

Capital expenditures:
North America	$	17,572	$	12,053	$	44,427	$	35,590
Brazil		5,795		3,501		15,580		10,309
International		5,323		2,595		14,448		9,120
	$	28,690	$	18,149	$	74,455	$	55,019

¹ Results from the 2021 acquisition of Roger, AFEX and ALE are reported in our North America segment.

Exhibit 5
Reconciliation of Non-GAAP Revenue and Key Performance Metric by Solution to GAAP
(In millions)
(Unaudited)

		Revenues, net				Key Performance Metric
		Three Months Ended September 30,				Three Months Ended September 30,
		2021*		2020*		2021*	2020*

	FUEL-TRANSACTIONS
	Pro forma and macro adjusted	$	288.7	$	255.6	117.7	113.9
	Impact of acquisitions/dispositions		-		(0.5)	-	(0.3)
	Impact of fuel prices/spread		12.7		-	-	-
	Impact of foreign exchange rates		5.3		-	-	-
	As reported	$	306.8	$	255.1	117.7	113.6

	CORPORATE PAYMENTS- SPEND
	Pro forma and macro adjusted	$	165.6	$	135.9	25,666	19,617
	Impact of acquisitions/dispositions		-		(29.4)	-	(4,049)
	Impact of fuel prices/spread		0.4		-	-	-
	Impact of foreign exchange rates		2.8		-	-	-
	As reported	$	168.7	$	106.5	25,666	15,567

	TOLLS- TAGS
	Pro forma and macro adjusted	$	76.9	$	67.6	6.0	5.4
	Impact of acquisitions/dispositions		-		-	-	-
	Impact of fuel prices/spread		-		-	-	-
	Impact of foreign exchange rates		2.2		-	-	-
	As reported	$	79.0	$	67.6	6.0	5.4

	LODGING- ROOM NIGHTS
	Pro forma and macro adjusted	$	85.2	$	60.7	7.6	6.1
	Impact of acquisitions/dispositions		-		(7.9)	-	(0.7)
	Impact of fuel prices/spread		-		-	-	-
	Impact of foreign exchange rates		-		-	-	-
	As reported	$	85.2	$	52.9	7.6	5.4

	GIFT- TRANSACTIONS
	Pro forma and macro adjusted	$	48.6	$	39.1	256.2	242.7
	Impact of acquisitions/dispositions		-		-	-	-
	Impact of fuel prices/spread		-		-	-	-
	Impact of foreign exchange rates		-		-	-	-
	As reported	$	48.6	$	39.1	256.2	242.7

	OTHER¹- TRANSACTIONS
	Pro forma and macro adjusted	$	65.4	$	64.1	8.9	9.9
	Impact of acquisitions/dispositions		-		-	-	-
	Impact of fuel prices/spread		-		-	-	-
	Impact of foreign exchange rates		1.8		-	-	-
	As reported	$	67.2	$	64.1	8.9	9.9


	FLEETCOR CONSOLIDATED REVENUES
	Pro forma and macro adjusted	$	730.3	$	623.0	Intentionally Left Blank
	Impact of acquisitions/dispositions		-		(37.7)
	Impact of fuel prices/spread²		13.1		-
	Impact of foreign exchange rates²		12.1		-
	As reported	$	755.5	$	585.3

* Columns may not calculate due to rounding.
¹Other includes telematics, maintenance, food, transportation and payroll card related businesses.
² Revenues reflect an estimated $17 million positive impact from fuel prices and approximately $12 million positive impact due to movements in foreign exchange rates, partially offset by $4 million negative impact from fuel price spreads.

Exhibit 6
RECONCILIATION OF NON-GAAP GUIDANCE MEASURES
(In millions, except per share amounts)
(Unaudited)

The following table reconciles 2021 financial guidance for net income to adjusted net income and adjusted net income per diluted share, at both ends of the range.

	2021 GUIDANCE
	Low*		High*
Net income	$	837	$	847
Net income per diluted share	$	9.90	$	10.00

Stock based compensation		81		81
Amortization		218		218
Other		32		32
Total pre-tax adjustments		331		331

Income taxes		(69)		(69)
Adjusted net income	$	1,100	$	1,110
Adjusted net income per diluted share	$	13.00	$	13.10

Diluted shares		85		85
* Columns may not calculate due to rounding.

View source version on businesswire.com: https://www.businesswire.com/news/home/20211103006182/en/

Investor Relations
Jim Eglseder, 770-417-4697
Jim.Eglseder@fleetcor.com

Source: FLEETCOR Technologies, Inc.

Release Details

FLEETCOR Reports Third Quarter 2021 Financial Results