Annual Financials for Mastercard Inc.
Operating Activities
Fiscal year is January-December. All values USD millions. |
2017 | 2018 | 2019 | 2020 | 2021 |
5-year trend |
Net Income before Extraordinaries |
3.92B | 5.86B | 8.12B | 6.41B | 8.69B | |
Net Income Growth |
- | 49.66% | 38.56% | -21.03% | 35.50% | |
Depreciation, Depletion & Amortization |
437M | 459M | 522M | 580M | 726M | |
Depreciation and Depletion |
185M | 209M | 237M | 277M | 302M | |
Amortization of Intangible Assets |
252M | 250M | 285M | 303M | 424M | |
Deferred Taxes & Investment Tax Credit |
86M | (244M) | (7M) | 73M | (69M) | |
Deferred Taxes |
86M | (244M) | (7M) | 73M | (69M) | |
Investment Tax Credit |
- | - | - | - | - | |
Other Funds |
1.4B | 1.46B | 1.25B | 1.31B | 1.04B | |
Funds from Operations |
5.84B | 7.54B | 9.88B | 8.37B | 10.38B | |
Extraordinaries |
- | - | - | - | - | |
Changes in Working Capital |
(286M) | (1.31B) | (1.99B) | (1.48B) | (1.09B) | |
Receivables |
(726M) | (1.52B) | (892M) | 1.2B | (94M) | |
Accounts Payable |
290M | 101M | (42M) | 26M | 100M | |
Other Assets/Liabilities |
(424M) | (1.2B) | (1.05B) | (2.52B) | (2.45B) | |
Net Operating Cash Flow |
5.56B | 6.23B | 7.89B | 6.9B | 9.29B | |
Net Operating Cash Flow Growth |
- | 12.13% | 26.71% | -12.61% | 34.62% | |
Net Operating Cash Flow / Sales |
44.45% | 41.67% | 46.75% | 45.08% | 49.18% | |
Investing Activities
|
2017 | 2018 | 2019 | 2020 | 2021 |
5-year trend |
Capital Expenditures |
(423M) | (504M) | (728M) | (708M) | (814M) | |
Capital Expenditures (Fixed Assets) |
(300M) | (330M) | (422M) | (339M) | (407M) | |
Capital Expenditures (Other Assets) |
(123M) | (174M) | (306M) | (369M) | (407M) | |
Capital Expenditures Growth |
- | -19.15% | -44.44% | 2.75% | -14.97% | |
Capital Expenditures / Sales |
-3.38% | -3.37% | -4.31% | -4.63% | -4.31% | |
Net Assets from Acquisitions |
(1.18B) | - | (1.44B) | (1.04B) | (4.57B) | |
Sale of Fixed Assets & Businesses |
- | - | - | - | - | |
Purchase/Sale of Investments |
(182M) | 12M | 532M | (10M) | (55M) | |
Purchase of Investments |
(2.01B) | (1.9B) | (1.33B) | (632M) | (911M) | |
Sale/Maturity of Investments |
1.82B | 1.91B | 1.86B | 622M | 856M | |
Other Uses |
- | (14M) | (4M) | (175M) | - | |
Other Sources |
1M | - | - | 3M | 33M | |
Net Investing Cash Flow |
(1.78B) | (506M) | (1.64B) | (1.93B) | (5.41B) | |
Net Investing Cash Flow Growth |
- | 71.56% | -224.11% | -17.56% | -180.34% | |
Net Investing Cash Flow / Sales |
-14.24% | -3.38% | -9.71% | -12.60% | -28.62% | |
Financing Activities
|
2017 | 2018 | 2019 | 2020 | 2021 |
5-year trend |
Cash Dividends Paid - Total |
(942M) | (1.04B) | (1.35B) | (1.61B) | (1.74B) | |
Common Dividends |
(942M) | (1.04B) | (1.35B) | (1.61B) | (1.74B) | |
Preferred Dividends |
- | - | - | - | - | |
Change in Capital Stock |
(3.71B) | (4.83B) | (6.37B) | (4.38B) | (5.84B) | |
Repurchase of Common & Preferred Stk. |
(3.76B) | (4.93B) | (6.5B) | (4.47B) | (5.9B) | |
Sale of Common & Preferred Stock |
57M | 104M | 126M | 97M | 61M | |
Proceeds from Stock Options |
- | - | - | - | - | |
Other Proceeds from Sale of Stock |
57M | 104M | 126M | 97M | 61M | |
Issuance/Reduction of Debt, Net |
(64M) | 991M | 2.22B | 3.96B | 1.37B | |
Change in Current Debt |
- | - | - | - | - | |
Change in Long-Term Debt |
(64M) | 991M | 2.22B | 3.96B | - | |
Issuance of Long-Term Debt |
- | 991M | 2.72B | 3.96B | 2.02B | |
Reduction in Long-Term Debt |
(64M) | - | (500M) | - | (650M) | |
Other Funds |
(53M) | (84M) | (375M) | (81M) | (212M) | |
Other Uses |
(53M) | (84M) | (375M) | (150M) | (212M) | |
Other Sources |
- | - | - | 69M | - | |
Net Financing Cash Flow |
(4.76B) | (4.97B) | (5.87B) | (2.1B) | (6.42B) | |
Net Financing Cash Flow Growth |
- | -4.24% | -18.14% | 64.16% | -205.37% | |
Net Financing Cash Flow / Sales |
-38.12% | -33.22% | -34.75% | -13.74% | -34.01% | |
Exchange Rate Effect |
200M | (6M) | (44M) | 257M | (153M) | |
Miscellaneous Funds |
- | - | - | - | - | |
Net Change in Cash |
(788M) | 751M | 342M | 3.12B | (2.69B) | |
Free Cash Flow |
5.26B | 5.9B | 7.47B | 6.56B | 8.88B | |
Free Cash Flow Growth |
- | 12.25% | 26.65% | -12.21% | 35.37% | |
Free Cash Flow Yield |
- | - | - | - | 2.00% | NA |