MA is OVERVALUED
Median Fair Price 350.67
Confidence: HIGH

Fair Price Range 223.63 - 582.13
3 Year Price target: $ 350.35 - $ 570.32


Current Market Price: 454.85 as of 2024-06-23
Investment Value of 100 $ invested in MA as compared to Market Index: SPY across historical periods[*does not include dividends]
Investment Period $ Value Today(MA) $ Value Today(SPY) CAGR vs Market
9 years before $ 558.06 $ 208.39 21.05% vs SPY:8.5%
5 years before $ 247.9 $ 150.37 19.91% vs SPY:8.5%
3 years before $ 129.57 $ 127.73 9.02% vs SPY:8.5%
Disclaimer: This is not a Buy/Sell suggestion, the data is provided as is, please do your due diligence before making any investments, Markets can be very volatile, We are not liable for any loss!
Note: The Valuation above uses Relative Valuation method, click "How did we generate button" to learn more!

Welcome to Summary reports!   



We have 9 report results for ticker: MA - Mastercard Incorporated, also organized by 6 group tags below ... Bargain Finder: Related Companies Portfolio Health: Related Companies


1. Showing SUMMARY report for MA [show/hide charts] Current Market Price: 454.85 as of 2024-06-23

T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008
MA StockMarketPrice 423.67 345.62 355.06 350.99 292.04 183.49 146.42 99.15 92.74 81.49 78.56 46.03 34.85 20.90 23.81 13.25
MA YearPriceHigh 428.36 399.92 401.50 367.25 301.53 225.35 154.65 108.93 101.76 89.87 83.94 49.86 38.50 26.99 25.90 32.03
MA YearPriceLow 340.21 276.87 306.00 199.99 180.98 151.12 104.01 78.52 74.61 68.68 50.10 33.63 21.93 19.10 11.71 11.31
MA revenue 25.10B 22.24B 18.88B 15.30B 16.88B 14.95B 12.50B 10.78B 9.67B 9.44B 8.35B 7.39B 6.71B 5.54B 5.10B 0.0
MA operating_expense 11.09B 9.97B 8.80B 7.22B 7.22B 7.67B 5.88B 5.01B 4.59B 4.33B 3.84B 3.45B 4.00B 2.79B 2.84B 0.0
MA assets 42.45B 38.72B 37.67B 33.58B 29.24B 24.86B 21.33B 18.68B 16.27B 15.33B 14.24B 12.46B 10.69B 8.84B 0.0 0.0
MA cash 8.59B 7.01B 7.42B 10.11B 6.99B 6.68B 5.93B 6.72B 5.75B 5.14B 3.60B 2.05B 3.73B 3.07B 0.0 0.0
MA ppnenet 2.06B 2.01B 1.91B 1.90B 1.83B 0.92B 0.83B 0.73B 0.68B 0.61B 0.53B 0.47B 0.45B 0.44B 0.0 0.0
MA workingCapital 2.50B 2.27B 2.12B 2.02B 1.74B 1.04B 0.81B 0.61B 0.69B 0.63B 0.57B 0.45B 0.38B 0.38B 0.0 0.0
MA workingCapitalWithCash 2.64B 2.42B 2.32B 2.16B 1.87B 1.15B 0.94B 0.72B 0.79B 0.70B 0.61B 0.52B 0.44B 0.44B 0.0 0.0
MA owner_earnings 11.15B 10.46B 8.78B 6.63B 7.51B 5.70B 5.19B 4.27B 3.80B 3.23B 3.98B 2.85B 2.61B 1.64B 1.32B 0.0
MA netincome_cfo 11.20B 9.93B 8.69B 6.41B 8.12B 5.86B 3.92B 4.06B 3.81B 3.62B 3.12B 2.76B 1.90B 1.85B 1.46B 0.0
MA cashflow::operating 11.98B 11.20B 9.46B 7.22B 8.18B 6.22B 5.66B 4.64B 4.10B 3.41B 4.13B 2.95B 2.68B 1.70B 1.38B 0.0
MA cashflow::fcf 11.61B 10.75B 9.06B 6.88B 7.76B 5.89B 5.36B 4.42B 3.92B 3.23B 3.98B 2.85B 2.61B 1.64B 1.32B 0.0
MA cashflow::realfcf 11.15B 10.46B 8.78B 6.63B 7.51B 5.70B 5.19B 4.27B 3.80B 3.23B 3.98B 2.85B 2.61B 1.64B 1.32B 0.0
MA netincome 11.20B 9.93B 8.69B 6.41B 8.12B 5.86B 3.92B 4.06B 3.81B 3.62B 3.12B 2.76B 1.91B 1.85B 1.46B 0.0
MA operatingincome 14.01B 12.26B 10.31B 8.08B 9.73B 7.28B 6.62B 5.76B 5.08B 5.11B 4.50B 3.94B 2.75B 2.76B 2.26B 0.0
MA grossincome 25.10B 22.24B 18.88B 15.30B 16.88B 14.95B 12.50B 10.78B 9.67B 9.44B 8.35B 7.39B 6.71B 5.54B 5.10B 0.0
MA marketcap 397.48B 332.30B 348.87B 349.91B 294.63B 189.51B 152.05B 107.18B 104.93B 94.94B 95.14B 57.68B 44.57B 26.73B 30.22B 0.0
MA ev 405.98B 355.56B 356.26B 351.82B 296.17B 188.66B 151.54B 105.64B 102.47B 91.29B 91.54B 55.62B 40.84B 23.66B 30.22B 0.0
MA ebitda 14.81B 13.01B 11.03B 8.66B 10.25B 7.74B 7.06B 6.13B 5.44B 5.43B 4.76B 4.17B 2.94B 2.90B 2.40B 0.0
MA equity 6.97B 6.36B 7.38B 6.49B 5.92B 5.39B 5.47B 5.66B 6.03B 6.79B 7.48B 6.92B 5.87B 5.21B 0.0 0.0
MA debt 17.08B 30.27B 14.81B 12.02B 8.53B 5.83B 5.42B 5.18B 3.29B 1.49B 0.0 0.0 0.0 0.0 0.0 0.0
MA debtToEquity 2.45 4.76 2.01 1.85 1.44 1.08 0.99 0.92 0.55 0.22 0.0 0.0 0.0 0.0 inf 0.0
MA interest_expense -0.57B -0.47B -0.43B -0.38B -0.22B -0.19B -0.15B -0.10B -0.06B -0.05B -0.01B -0.02B -0.03B -0.05B -0.12B 0.0
MA interestRate 0.03 0.02 0.03 0.03 0.03 0.03 0.03 0.02 0.02 0.03 inf inf inf inf inf 0.0
MA owner_earningsToInterest 19.39 22.20 20.38 17.45 33.53 30.63 33.69 44.98 62.33 67.33 284.29 142.60 104.28 31.46 11.49 0.0
MA cashflow::operatingToInterest 20.83 23.77 21.96 19.01 36.53 33.46 36.78 48.81 67.23 70.98 295.36 147.40 107.36 32.63 11.98 0.0
MA eps 11.86 10.26 8.79 6.40 7.98 5.63 3.67 3.70 3.36 3.11 2.57 2.20 1.49 0.0 0.0 0.0
MA dps_share 2.28 1.96 1.76 1.60 1.32 1.00 0.88 0.76 0.64 0.44 0.21 0.11 0.06 0.60 0.61 0.0
MA dividendPayoutToCashflow::operating 0.18 0.17 0.18 0.22 0.16 0.17 0.17 0.18 0.18 0.15 0.06 0.04 0.03 0.05 0.06 0.0
MA dividendPayoutToOwner_earnings 0.19 0.18 0.20 0.24 0.18 0.18 0.18 0.20 0.19 0.16 0.06 0.05 0.03 0.05 0.06 0.0
MA shares 0.95B 0.97B 0.99B 1.00B 1.02B 1.04B 1.07B 1.10B 1.13B 1.17B 1.21B 1.25B 1.28B 0.13B 0.13B 0.0
MA shares_calc 0.94B 0.96B 0.98B 1.00B 1.01B 1.03B 1.04B 1.08B 1.13B 1.17B 1.21B 1.25B 1.28B 1.28B 1.27B 0.0
MA income_tax 2.44B 1.80B 1.62B 1.35B 1.61B 1.34B 2.61B 1.59B 1.15B 1.46B 1.38B 1.17B 0.84B 0.91B 0.76B 0.0
MA sbc 0.46B 0.29B 0.27B 0.25B 0.25B 0.20B 0.18B 0.15B 0.12B 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA capex -0.37B -0.44B -0.41B -0.34B -0.42B -0.33B -0.30B -0.21B -0.18B -0.17B -0.15B -0.10B -0.08B -0.06B -0.06B 0.0
MA maintainence_capex 0.37B 0.44B 0.41B 0.34B 0.42B 0.33B 0.30B 0.21B 0.18B 0.17B 0.15B 0.10B 0.08B 0.06B 0.06B 0.0
MA depreciation 0.80B 0.75B 0.73B 0.58B 0.52B 0.46B 0.44B 0.37B 0.37B 0.32B 0.26B 0.23B 0.19B 0.15B 0.14B 0.0
MA capexToRevenue 1.48 1.99 2.16 2.22 2.50 2.21 2.40 2.00 1.83 1.85 1.86 1.30 1.15 1.10 1.12 0.0
MA depreciationToRevenue 3.18 3.37 3.84 3.79 3.09 3.07 3.50 3.46 3.79 3.40 3.09 3.11 2.89 2.67 2.77 0.0
MA sbcToRevenue 1.83 1.33 1.45 1.66 1.48 1.31 1.41 1.38 1.26 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA sbcToOperatingCashflow 3.84 2.64 2.88 3.52 3.06 3.15 3.11 3.21 2.97 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA inventory inf inf inf inf inf inf inf inf inf inf inf inf inf inf inf 0.0
MA payables 0.83B 0.93B 0.74B 0.53B 0.49B 0.54B 0.93B 0.61B 0.47B 0.42B 0.34B 0.36B 0.36B 0.27B 0.0 0.0
MA receivables 4.06B 3.42B 3.01B 2.65B 2.51B 2.28B 1.97B 1.42B 1.08B 1.11B 0.97B 0.93B 0.81B 0.65B 0.0 0.0
MA inventoryTurnover inf inf inf inf inf inf inf inf inf inf inf inf inf inf inf 0.0
MA payablesToRevenue 0.04 0.03 0.03 0.03 0.03 0.06 0.05 0.04 0.04 0.04 0.04 0.05 0.04 0.05 0.0 0.0
MA receivablesToRevenue 0.14 0.14 0.14 0.16 0.13 0.13 0.11 0.10 0.11 0.10 0.11 0.11 0.10 0.12 0.0 0.0
MA opLeverage 1.35 1.23 4.13 -7.59 20.70 -9.66 -1.02 1.98 -2.94 0.27 1.46 33.19 -21.54 13.36 0.0 0.0
MA opLeverageFlag 1.00 1.00 1.00 0.0 1.00 0.0 0.0 1.00 0.0 1.00 1.00 1.00 0.0 1.00 0.0 0.0
MA evToEbitda 27.42 27.32 32.29 40.62 28.89 24.37 21.47 17.22 18.82 16.82 19.23 13.35 13.88 8.15 12.59 0.0
MA evToOpIncome 28.98 28.99 34.56 43.54 30.44 25.91 22.88 18.34 20.18 17.88 20.33 14.13 14.86 8.58 13.37 0.0
MA evToRevenue 16.18 15.99 18.87 22.99 17.54 12.62 12.13 9.80 10.60 9.67 10.97 7.53 6.08 4.27 5.93 0.0
MA evToOcf 33.89 31.76 37.65 48.70 36.19 30.32 26.76 22.78 24.99 26.80 22.14 18.87 15.22 13.94 21.93 0.0
MA pocf 33.18 29.68 36.87 48.44 36.00 30.45 26.84 23.11 25.59 27.86 23.01 19.56 16.61 15.75 21.93 0.0
MA peg 2.28 2.00 1.08 0.0 0.87 0.61 0.0 2.61 3.43 1.25 1.82 0.44 0.0 0.0 0.0 0.0
MA pe 35.51 33.46 40.16 54.58 36.29 32.34 38.84 26.41 27.55 26.25 30.53 20.90 23.39 14.47 20.66 0.0
MA pfcf 34.24 30.90 38.52 50.82 37.96 32.16 28.35 24.24 26.74 29.37 23.90 20.22 17.10 16.34 22.88 0.0
MA ps 15.84 14.94 18.47 22.87 17.45 12.68 12.17 9.95 10.85 10.06 11.40 7.80 6.64 4.83 5.93 0.0
MA pb 56.99 52.28 47.25 53.93 49.79 35.13 27.81 18.95 17.41 13.98 12.71 8.34 7.60 5.14 inf 0.0
MA roa 36.17% 32.56% 30.69% 27.64% 39.14% 34.14% 35.46% 35.41% 33.13% 35.85% 36.13% 36.82% 31.10% 0.0 0.0 0.0
MA roa_goodwill 44.89% 40.87% 36.01% 32.05% 44.32% 39.81% 39.14% 40.07% 36.78% 38.92% 39.60% 40.68% 33.68% 0.0 0.0 0.0
MA roe 220.39% 166.11% 158.86% 136.57% 180.37% 133.17% 117.08% 95.57% 74.79% 68.23% 65.10% 67.09% 52.80% 0.0 0.0 0.0
MA roce 38.25% 55.25% 55.68% 55.95% 86.66% 66.86% 61.11% 61.85% 61.30% 68.23% 65.10% 67.09% 52.80% 0.0 0.0 0.0
MA roic 310.94% 293.75% 256.33% 209.73% 365.83% 390.46% 430.00% 449.38% 389.12% 442.46% 432.98% 438.91% 336.35% 337.45% inf 0.0
MA rotc 698.31% 643.10% 541.90% 442.07% 1056.57% 878.41% 903.41% 853.48% 825.69% 970.72% 954.03% 876.84% 625.97% 0.0 0.0 0.0
MA roic_cash 301.56% 283.66% 244.05% 202.39% 348.33% 367.10% 395.48% 412.40% 360.72% 416.48% 416.54% 405.17% 312.86% 313.89% inf 0.0
MA roa_cfo 30.94% 29.72% 28.18% 24.71% 32.92% 29.18% 30.33% 28.50% 26.75% 23.92% 33.18% 27.57% 30.37% 0.0 0.0 0.0
MA roe_cfo 188.48% 151.63% 145.85% 122.09% 151.68% 113.81% 100.14% 76.92% 60.40% 45.52% 59.78% 50.24% 51.57% 0.0 0.0 0.0
MA roce_cfo 32.71% 50.43% 51.12% 50.01% 72.87% 57.13% 52.27% 49.78% 49.51% 45.52% 59.78% 50.24% 51.57% 0.0 0.0 0.0
MA roic_cfo 265.93% 268.14% 235.34% 187.49% 307.63% 333.67% 367.79% 361.70% 314.25% 295.23% 397.60% 328.65% 328.52% 207.71% inf 0.0
MA roic_cashflow::operating_cash 257.90% 258.94% 224.07% 180.93% 292.92% 313.71% 338.27% 331.94% 291.32% 277.90% 382.50% 303.39% 305.58% 193.21% inf 0.0
MA roic_cashflow::fcf 257.69% 257.56% 225.22% 178.69% 291.77% 315.98% 348.31% 344.93% 300.69% 280.07% 382.69% 317.95% 319.09% 200.24% inf 0.0
MA roic_cashflow::fcf_cash 249.92% 248.72% 214.43% 172.44% 277.81% 297.08% 320.35% 316.55% 278.74% 263.63% 368.16% 293.51% 296.81% 186.26% inf 0.0
MA roic_cashflow::realfcf 247.48% 250.49% 218.43% 172.10% 282.37% 305.47% 336.88% 333.31% 291.34% 280.07% 382.69% 317.95% 319.09% 200.24% inf 0.0
MA roic_cashflow::realfcf_cash 240.01% 241.89% 207.97% 166.08% 268.86% 287.20% 309.84% 305.88% 270.08% 263.63% 368.16% 293.51% 296.81% 186.26% inf 0.0
MA roic_income::net 248.50% 237.84% 216.04% 166.39% 305.19% 314.16% 254.22% 316.61% 291.80% 313.43% 299.62% 307.58% 233.29% 226.07% inf 0.0
MA roic_income::net_cash 241.00% 229.68% 205.69% 160.57% 290.59% 295.36% 233.81% 290.56% 270.50% 295.03% 288.24% 283.94% 217.00% 210.28% inf 0.0
MA rotc_cfo 597.21% 587.05% 497.53% 395.19% 888.49% 750.66% 772.71% 686.96% 666.83% 647.72% 876.06% 656.57% 611.39% 0.0 0.0 0.0
MA roic_owner_earnings 247.48% 250.49% 218.43% 172.10% 282.37% 305.47% 336.88% 333.31% 291.34% 280.07% 382.69% 317.95% 319.09% 200.24% inf 0.0
MA roic_owner_earnings_cash 240.01% 241.89% 207.97% 166.08% 268.86% 287.20% 309.84% 305.88% 270.08% 263.63% 368.16% 293.51% 296.81% 186.26% inf 0.0
MA margin_owner_earnings 44.42% 47.03% 46.51% 43.34% 44.49% 38.11% 41.51% 39.65% 39.33% 34.23% 47.69% 38.59% 38.83% 29.54% 25.91% 0.0
MA margin_cfo 47.73% 50.34% 50.11% 47.21% 48.47% 41.63% 45.32% 43.03% 42.42% 36.09% 49.54% 39.89% 39.98% 30.64% 27.02% 0.0
MA margin_op 55.81% 55.15% 54.58% 52.81% 57.64% 48.71% 52.99% 53.46% 52.53% 54.08% 53.95% 53.27% 40.93% 49.77% 44.32% 0.0
MA margin_cashflow::fcf 46.25% 48.36% 47.96% 45.00% 45.97% 39.42% 42.92% 41.04% 40.59% 34.23% 47.69% 38.59% 38.83% 29.54% 25.91% 0.0
MA margin_cashflow::realfcf 44.42% 47.03% 46.51% 43.34% 44.49% 38.11% 41.51% 39.65% 39.33% 34.23% 47.69% 38.59% 38.83% 29.54% 25.91% 0.0
MA margin_net 44.61% 44.66% 46.00% 41.90% 48.08% 39.19% 31.33% 37.67% 39.39% 38.31% 37.34% 37.33% 28.39% 33.35% 28.69% 0.0
MA yield_owner_earnings 2.80% 3.15% 2.52% 1.90% 2.55% 3.01% 3.41% 3.99% 3.62% 3.40% 4.18% 4.94% 5.85% 6.12% 4.37% 0.0
MA yield_owner_earnings_enterprise inf inf inf inf inf inf inf inf inf inf inf inf inf inf inf 0.0
MA yield_cfo 3.01% 3.37% 2.71% 2.06% 2.78% 3.28% 3.73% 4.33% 3.91% 3.59% 4.35% 5.11% 6.02% 6.35% 4.56% 0.0
MA yield_cfo_ev 2.95% 3.15% 2.66% 2.05% 2.76% 3.30% 3.74% 4.39% 4.00% 3.73% 4.52% 5.30% 6.57% 7.17% 4.56% 0.0
MA yield_income::operating 3.52% 3.69% 2.95% 2.31% 3.30% 3.84% 4.36% 5.38% 4.84% 5.38% 4.73% 6.83% 6.17% 10.31% 7.48% 0.0
MA yield_income::operating_enterprise 3.45% 3.45% 2.89% 2.30% 3.29% 3.86% 4.37% 5.45% 4.96% 5.59% 4.92% 7.08% 6.73% 11.65% 7.48% 0.0
MA yield_cashflow::fcf 2.92% 3.24% 2.60% 1.97% 2.63% 3.11% 3.53% 4.13% 3.74% 3.40% 4.18% 4.94% 5.85% 6.12% 4.37% 0.0
MA yield_cashflow::fcf_enterprise 2.86% 3.02% 2.54% 1.96% 2.62% 3.12% 3.54% 4.19% 3.83% 3.54% 4.35% 5.13% 6.38% 6.91% 4.37% 0.0
MA yield_cashflow::realfcf 2.80% 3.15% 2.52% 1.90% 2.55% 3.01% 3.41% 3.99% 3.62% 3.40% 4.18% 4.94% 5.85% 6.12% 4.37% 0.0
MA yield_cashflow::realfcf_enterprise 2.75% 2.94% 2.47% 1.88% 2.54% 3.02% 3.42% 4.04% 3.71% 3.54% 4.35% 5.13% 6.38% 6.91% 4.37% 0.0
MA yield_income::net 2.82% 2.99% 2.49% 1.83% 2.76% 3.09% 2.57% 3.79% 3.63% 3.81% 3.28% 4.78% 4.28% 6.91% 4.84% 0.0
MA yield_income::net_enterprise 2.76% 2.79% 2.44% 1.82% 2.74% 3.11% 2.58% 3.84% 3.72% 3.96% 3.40% 4.96% 4.67% 7.81% 4.84% 0.0
MA costs:ga 8.93B 8.08B 7.09B 5.91B 5.76B 5.17B 4.65B 3.83B 3.34B 3.15B 2.65B 2.43B 2.20B 1.86B 1.94B 0.0
MA costs:sgna 8.93B 8.08B 7.09B 5.91B 5.76B 5.17B 4.65B 3.83B 3.34B 3.15B 2.65B 2.43B 2.20B 1.86B 1.94B 0.0
MA dividends -2.16B -1.90B -1.74B -1.60B -1.34B -1.04B -0.94B -0.84B -0.73B -0.52B -0.26B -0.13B -0.08B -0.08B -0.08B 0.0
MA goodwill 7.66B 7.52B 7.66B 4.96B 4.02B 2.90B 3.04B 1.76B 1.89B 1.52B 1.12B 1.09B 1.01B 0.68B 0.0 0.0
MA investedCapital 4.50B 4.17B 4.02B 3.85B 2.66B 1.86B 1.54B 1.28B 1.30B 1.15B 1.04B 0.90B 0.82B 0.82B 0.0 0.0
MA investedCapitalWith2PercentCash 4.65B 4.32B 4.22B 3.99B 2.79B 1.98B 1.67B 1.40B 1.41B 1.23B 1.08B 0.97B 0.88B 0.88B 0.0 0.0
MA priceToRealfcf 35.65 31.77 39.72 52.77 39.23 33.26 29.31 25.08 27.60 29.37 23.90 20.22 17.10 16.34 22.88 0.0
MA priceToTangibleEquity -580.27 -284.99 -0.00B 229.00 155.39 76.08 62.49 27.48 25.36 18.02 14.95 9.90 9.18 5.90 inf 0.0
MA revenue_01_YoY 12.87% 17.76% 23.42% -9.37% 12.93% 19.63% 15.97% 11.47% 2.39% 13.12% 12.92% 10.08% 21.21% 8.63% 0.0 0.0
MA revenue_03_YoY 17.93% 9.62% 8.10% 6.98% 16.14% 15.64% 9.80% 8.89% 9.36% 12.03% 14.64% 13.17% 0.0 0.0 0.0 0.0
MA revenue_05_YoY 10.92% 12.22% 11.87% 9.62% 12.33% 12.37% 11.08% 9.92% 11.78% 13.11% 0.0 0.0 0.0 0.0 0.0 0.0
MA revenue_10_YoY 11.64% 11.64% 10.89% 10.70% 12.72% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA share_cnt 0.94B 0.96B 0.98B 1.00B 1.01B 1.03B 1.04B 1.08B 1.13B 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA share_multiplier 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 9.76 1.00 1.00 0.0
MA shares_buyback -9.03B -8.75B -5.90B -4.47B -6.50B -4.93B -3.76B -3.51B -3.52B -3.39B -2.44B -1.75B -1.15B 0.0 0.0 0.0
MA tangible_equity -0.69B -1.17B -0.28B 1.53B 1.90B 2.49B 2.43B 3.90B 4.14B 5.27B 6.36B 5.83B 4.85B 4.53B 0.0 0.0
MA cashflow::fcf_01_YoY 7.96% 18.74% 31.53% -11.29% 31.70% 9.86% 21.30% 12.69% 21.41% -18.79% 39.55% 9.40% 59.35% 23.85% 0.0 0.0
MA cashflow::fcf_03_YoY 19.02% 11.48% 15.40% 8.68% 20.62% 14.52% 18.40% 3.57% 11.22% 7.43% 34.49% 29.25% 0.0 0.0 0.0 0.0
MA cashflow::fcf_05_YoY 14.52% 14.92% 15.42% 11.90% 19.15% 8.17% 13.47% 11.15% 19.12% 19.60% 0.0 0.0 0.0 0.0 0.0 0.0
MA cashflow::fcf_10_YoY 11.30% 14.19% 13.26% 15.45% 19.37% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA cashflow::financing -9.49B -10.33B -6.55B -2.15B -5.87B -4.97B -4.76B -2.29B -2.46B -2.34B -2.63B -1.80B -1.22B 0.02B -0.18B 0.0
MA cashflow::investing -1.35B -1.47B -5.27B -1.88B -1.64B -0.51B -1.78B -1.16B -0.71B 0.69B -0.00B -2.84B -0.75B -0.64B -0.66B 0.0
MA cashflow::realfcf_01_YoY 6.61% 19.07% 32.45% -11.72% 31.84% 9.81% 21.41% 12.39% 17.64% -18.79% 39.55% 9.40% 59.35% 23.85% 0.0 0.0
MA cashflow::realfcf_03_YoY 18.91% 11.66% 15.52% 8.52% 20.69% 14.43% 17.09% 2.40% 10.06% 7.43% 34.49% 29.25% 0.0 0.0 0.0 0.0
MA cashflow::realfcf_05_YoY 14.37% 15.05% 15.50% 11.77% 18.37% 7.44% 12.71% 10.39% 18.37% 19.60% 0.0 0.0 0.0 0.0 0.0 0.0
MA cashflow::realfcf_10_YoY 10.85% 13.88% 12.91% 15.02% 18.98% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA income::net_01_YoY 12.74% 14.31% 35.50% -21.03% 38.56% 49.66% -3.55% 6.59% 5.28% 16.08% 12.94% 44.75% 3.19% 26.25% 0.0 0.0
MA income::net_03_YoY 20.42% 6.95% 14.03% 17.87% 25.99% 15.45% 2.67% 9.21% 11.34% 23.81% 19.04% 23.55% 0.0 0.0 0.0 0.0
MA income::net_05_YoY 13.83% 20.46% 16.44% 10.98% 17.55% 13.46% 7.25% 16.32% 15.57% 19.85% 0.0 0.0 0.0 0.0 0.0 0.0
MA income::net_10_YoY 13.64% 13.66% 16.38% 13.25% 18.69% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA income::operating_01_YoY 14.22% 18.99% 27.55% -16.96% 33.63% 9.97% 14.95% 13.45% -0.55% 13.39% 14.38% 43.27% -0.33% 21.99% 0.0 0.0
MA income::operating_03_YoY 20.13% 8.02% 12.28% 6.86% 19.09% 12.77% 9.05% 8.56% 8.85% 22.94% 17.77% 20.32% 0.0 0.0 0.0 0.0
MA income::operating_05_YoY 13.98% 13.12% 12.34% 9.74% 13.77% 10.09% 10.96% 15.96% 12.99% 17.70% 0.0 0.0 0.0 0.0 0.0 0.0
MA income::operating_10_YoY 12.02% 12.03% 14.13% 11.35% 15.72% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA margin_gross 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 0.0
MA roiic_cashflow::fcf_3 21.30% 27.28% 41.51% 42.16% 174.45% 75.50% 63.60% 18.43% 44.37% 27.42% 136.92% 26.09% 0.0 0.0 0.0 0.0
MA roiic_cashflow::fcf_5 22.21% 47.43% 50.39% 48.07% 120.93% 48.13% 50.56% 44.16% 74.31% 25.53% 0.0 0.0 0.0 0.0 0.0 0.0
MA roiic_cashflow::fcf_9 28.75% 44.33% 49.07% 46.30% 101.68% 41.98% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA roiic_cashflow::operating_3 21.44% 27.46% 42.53% 43.24% 185.27% 81.37% 67.33% 20.93% 47.72% 31.72% 142.41% 26.76% 0.0 0.0 0.0 0.0
MA roiic_cashflow::operating_5 22.37% 48.68% 52.48% 50.70% 127.53% 52.53% 54.67% 47.52% 78.08% 27.11% 0.0 0.0 0.0 0.0 0.0 0.0
MA roiic_cashflow::operating_9 29.42% 46.20% 51.53% 49.14% 107.67% 44.48% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA roiic_cashflow::realfcf_3 20.37% 26.87% 40.50% 39.99% 169.17% 72.66% 58.35% 12.22% 39.32% 27.42% 136.92% 26.09% 0.0 0.0 0.0 0.0
MA roiic_cashflow::realfcf_5 21.19% 46.39% 49.04% 45.93% 114.26% 43.19% 47.02% 40.54% 70.35% 25.53% 0.0 0.0 0.0 0.0 0.0 0.0
MA roiic_cashflow::realfcf_9 27.17% 42.40% 46.91% 43.55% 97.53% 40.18% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA roiic_income::net_3 21.57% 16.52% 37.12% 69.18% 212.07% 78.64% 8.89% 39.32% 43.42% 75.08% 74.12% 22.09% 0.0 0.0 0.0 0.0
MA roiic_income::net_5 20.74% 52.94% 50.33% 42.26% 120.19% 69.01% 23.27% 52.38% 63.69% 28.78% 0.0 0.0 0.0 0.0 0.0 0.0
MA roiic_income::net_9 26.01% 44.59% 46.89% 48.76% 104.10% 40.36% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA roiic_income::operating_3 26.72% 23.09% 39.70% 40.44% 207.42% 84.51% 45.23% 52.46% 47.23% 103.47% 101.99% 28.58% 0.0 0.0 0.0 0.0
MA roiic_income::operating_5 26.14% 49.66% 49.43% 48.75% 123.50% 69.91% 54.05% 73.31% 75.38% 38.03% 0.0 0.0 0.0 0.0 0.0 0.0
MA roiic_income::operating_9 30.55% 50.79% 50.38% 57.72% 115.77% 46.11% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0