Mastercard Inc
NYSE:MA
Balance Sheet
Balance Sheet Decomposition
Mastercard Inc
Current Assets | 18.4B |
Cash & Short-Term Investments | 7.7B |
Receivables | 6B |
Other Current Assets | 4.7B |
Non-Current Assets | 24.2B |
Long-Term Investments | 1.7B |
PP&E | 2.1B |
Intangibles | 11.7B |
Other Non-Current Assets | 8.7B |
Current Liabilities | 16.9B |
Accounts Payable | 790m |
Accrued Liabilities | 8B |
Other Current Liabilities | 8.1B |
Non-Current Liabilities | 18.5B |
Long-Term Debt | 13.5B |
Other Non-Current Liabilities | 4.9B |
Balance Sheet
Mastercard Inc
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
5 137
|
5 747
|
6 721
|
5 933
|
6 682
|
6 988
|
10 113
|
7 421
|
7 008
|
8 588
|
|
Cash Equivalents |
5 137
|
5 747
|
6 721
|
5 933
|
6 682
|
6 988
|
10 113
|
7 421
|
7 008
|
8 588
|
|
Short-Term Investments |
1 238
|
991
|
1 614
|
1 849
|
1 696
|
688
|
483
|
473
|
400
|
592
|
|
Total Receivables |
2 161
|
2 147
|
2 509
|
3 344
|
4 728
|
5 557
|
4 411
|
4 459
|
4 813
|
5 426
|
|
Accounts Receivables |
1 109
|
1 079
|
1 416
|
1 969
|
2 276
|
2 562
|
2 705
|
3 140
|
3 543
|
4 193
|
|
Other Receivables |
1 052
|
1 068
|
1 093
|
1 375
|
2 452
|
2 995
|
1 706
|
1 319
|
1 270
|
1 233
|
|
Other Current Assets |
2 461
|
2 099
|
2 384
|
2 671
|
3 065
|
3 669
|
4 106
|
4 596
|
4 385
|
6 998
|
|
Total Current Assets |
10 997
|
10 984
|
13 228
|
13 797
|
16 171
|
16 902
|
19 113
|
16 949
|
16 606
|
18 961
|
|
PP&E Net |
615
|
675
|
733
|
829
|
921
|
1 828
|
1 902
|
1 907
|
2 006
|
2 061
|
|
PP&E Gross |
615
|
675
|
733
|
829
|
921
|
1 828
|
1 902
|
1 907
|
2 006
|
2 061
|
|
Accumulated Depreciation |
437
|
491
|
603
|
714
|
847
|
1 100
|
1 390
|
1 614
|
1 904
|
2 237
|
|
Intangible Assets |
714
|
803
|
722
|
1 120
|
991
|
1 417
|
1 753
|
3 671
|
3 859
|
4 086
|
|
Goodwill |
1 522
|
1 891
|
1 756
|
3 035
|
2 904
|
4 021
|
4 960
|
7 662
|
7 522
|
7 660
|
|
Note Receivable |
89
|
160
|
175
|
178
|
298
|
612
|
798
|
1 132
|
1 075
|
1 170
|
|
Long-Term Investments |
245
|
166
|
132
|
249
|
337
|
914
|
1 172
|
1 834
|
1 730
|
1 729
|
|
Other Long-Term Assets |
1 147
|
1 571
|
1 929
|
2 121
|
3 238
|
3 542
|
3 886
|
4 514
|
5 926
|
6 781
|
|
Other Assets |
1 522
|
1 891
|
1 756
|
3 035
|
2 904
|
4 021
|
4 960
|
7 662
|
7 522
|
7 660
|
|
Total Assets |
15 329
N/A
|
16 250
+6%
|
18 675
+15%
|
21 329
+14%
|
24 860
+17%
|
29 236
+18%
|
33 584
+15%
|
37 669
+12%
|
38 724
+3%
|
42 448
+10%
|
|
Liabilities | |||||||||||
Accounts Payable |
419
|
472
|
609
|
933
|
537
|
489
|
527
|
738
|
926
|
834
|
|
Accrued Liabilities |
3 105
|
3 329
|
3 879
|
4 446
|
6 180
|
6 177
|
6 189
|
7 272
|
8 756
|
8 896
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
500
|
0
|
649
|
792
|
274
|
1 337
|
|
Other Current Liabilities |
2 698
|
2 468
|
2 718
|
3 414
|
4 376
|
5 238
|
4 482
|
4 360
|
4 215
|
5 197
|
|
Total Current Liabilities |
6 222
|
6 269
|
7 206
|
8 793
|
11 593
|
11 904
|
11 847
|
13 162
|
14 171
|
16 264
|
|
Long-Term Debt |
1 494
|
3 268
|
5 180
|
5 424
|
5 834
|
8 527
|
12 023
|
13 109
|
13 749
|
14 344
|
|
Deferred Income Tax |
115
|
79
|
81
|
106
|
67
|
85
|
86
|
395
|
393
|
369
|
|
Minority Interest |
34
|
34
|
28
|
100
|
94
|
98
|
126
|
100
|
79
|
68
|
|
Other Liabilities |
674
|
572
|
524
|
1 438
|
1 877
|
2 729
|
3 111
|
3 591
|
4 034
|
4 474
|
|
Total Liabilities |
8 539
N/A
|
10 222
+20%
|
13 019
+27%
|
15 861
+22%
|
19 465
+23%
|
23 343
+20%
|
27 193
+16%
|
30 357
+12%
|
32 426
+7%
|
35 519
+10%
|
|
Equity | |||||||||||
Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Retained Earnings |
13 169
|
16 222
|
19 418
|
22 364
|
27 283
|
33 984
|
38 747
|
45 648
|
53 607
|
62 564
|
|
Additional Paid In Capital |
3 876
|
4 004
|
4 183
|
4 365
|
4 580
|
4 787
|
4 982
|
5 061
|
5 298
|
5 893
|
|
Unrealized Security Profit/Loss |
4
|
0
|
2
|
1
|
1
|
1
|
0
|
1
|
6
|
1
|
|
Treasury Stock |
9 995
|
13 522
|
17 021
|
20 764
|
25 750
|
32 205
|
36 658
|
42 588
|
51 354
|
60 429
|
|
Other Equity |
256
|
676
|
926
|
498
|
717
|
674
|
680
|
808
|
1 247
|
1 098
|
|
Total Equity |
6 790
N/A
|
6 028
-11%
|
5 656
-6%
|
5 468
-3%
|
5 395
-1%
|
5 893
+9%
|
6 391
+8%
|
7 312
+14%
|
6 298
-14%
|
6 929
+10%
|
|
Total Liabilities & Equity |
15 329
N/A
|
16 250
+6%
|
18 675
+15%
|
21 329
+14%
|
24 860
+17%
|
29 236
+18%
|
33 584
+15%
|
37 669
+12%
|
38 724
+3%
|
42 448
+10%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
1 153
|
1 116
|
1 081
|
1 054
|
1 031
|
1 007
|
995
|
980
|
956
|
934
|