Mastercard Incorporated
NYSE-MA
Dec '05
Dec '09
Dec '13
Dec '17
Dec '21
LTM
| Income Statement | LTM | Dec '24 | Dec '23 | Dec '22 | Dec '21 | Dec '20 | Dec '19 | Dec '18 | Dec '17 | Dec '16 | Dec '15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Total Revenues | 31,474 | 28,167 | 25,098 | 22,237 | 18,884 | 15,301 | 16,883 | 14,950 | 12,497 | 10,776 | 9,667 |
Total Revenues %Chg | 15.6% | 12.2% | 12.9% | 17.8% | 23.4% | -9.4% | 12.9% | 19.6% | 16% | 11.5% | 2.4% |
Gross Profit | 31,474 | 28,167 | 25,098 | 22,237 | 18,884 | 15,301 | 16,883 | 14,950 | 12,497 | 10,776 | 9,667 |
Gross Profit Margin | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% |
Selling, General & Administrative Expenses | 11,862 | 11,008 | 9,752 | 8,867 | 7,982 | 6,567 | 6,697 | 6,081 | 5,424 | 4,525 | 4,162 |
Depreciation & Amortization Expenses | 1,077 | 897 | 799 | 750 | 726 | 580 | 522 | 459 | 436 | 373 | 366 |
Other Operating Expenses | 610 | 680 | 539 | 356 | 94 | 73 | — | 1,128 | 15 | 117 | 61 |
Operating Profit | 17,925 | 15,582 | 14,008 | 12,264 | 10,082 | 8,081 | 9,664 | 7,282 | 6,622 | 5,761 | 5,078 |
Operating Margin | 57% | 55.3% | 55.8% | 55.2% | 53.4% | 52.8% | 57.2% | 48.7% | 53% | 53.5% | 52.5% |
Interest and Investment Income | 335 | 327 | 274 | 61 | 11 | 24 | 97 | 122 | 56 | 43 | 25 |
Interest Expense | -747 | -646 | -575 | -471 | -431 | -380 | -224 | -186 | -154 | -95 | -61 |
Non-Operating Income | 80 | -9 | -68 | -122 | 645 | 35 | 194 | -14 | -2 | -63 | -84 |
Total Non-Operating Income | -332 | -328 | -369 | -532 | 225 | -321 | 67 | -78 | -100 | -115 | -120 |
Income Before Provision for Income Taxes | 17,593 | 15,254 | 13,639 | 11,732 | 10,307 | 7,760 | 9,731 | 7,204 | 6,522 | 5,646 | 4,958 |
Provision for Income Taxes | 3,343 | 2,380 | 2,444 | 1,802 | 1,620 | 1,349 | 1,613 | 1,345 | 2,607 | 1,587 | 1,150 |
Consolidated Net Income | 14,250 | 12,874 | 11,195 | 9,930 | 8,687 | 6,411 | 8,118 | 5,859 | 3,915 | 4,059 | 3,808 |
Net Income Attributable to Minority Interests and Other | — | — | — | — | — | — | — | — | — | — | — |
Net Income Attributable to Common Shareholders | 14,250 | 12,874 | 11,195 | 9,930 | 8,687 | 6,411 | 8,118 | 5,859 | 3,915 | 4,059 | 3,808 |
Basic EPS | 15.7 | 13.9 | 11.9 | 10.3 | 8.8 | 6.4 | 8 | 5.6 | 3.7 | 3.7 | 3.4 |
Diluted EPS | 15.6 | 13.9 | 11.8 | 10.2 | 8.8 | 6.4 | 7.9 | 5.6 | 3.7 | 3.7 | 3.4 |
Basic Weighted Average Shares Outstanding | 910 | 925 | 944 | 968 | 988 | 1,002 | 1,017 | 1,041 | 1,067 | 1,098 | 1,134 |
Total Shares Outstanding | 898 | 913.4 | 934.5 | 956 | 979.9 | 995.2 | 1,007.2 | 1,030.4 | 1,053.7 | 1,081.7 | 1,116.3 |
Diluted Weighted Average Shares Outstanding | 911.8 | 927 | 946 | 971 | 992 | 1,006 | 1,022 | 1,047 | 1,072 | 1,101 | 1,137 |
EBITDA | 21,030 | 18,309 | 16,429 | 14,600 | 12,179 | 9,733 | 11,327 | 8,976 | 8,060 | 6,994 | 6,208 |
Effective Tax Rate | 19% | 15.6% | 17.9% | 15.4% | 15.7% | 17.4% | 16.6% | 18.7% | 40% | 28.1% | 23.2% |