Stock Analysis on Net

Mastercard Inc. (NYSE:MA)

$22.49

This company has been moved to the archive! The financial data has not been updated since April 27, 2023.

Analysis of Solvency Ratios
Quarterly Data

Microsoft Excel

Paying user area

The data is hidden behind: . Unhide it.

This is a one-time payment. There is no automatic renewal.


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Solvency Ratios (Summary)

Mastercard Inc., solvency ratios (quarterly data)

Microsoft Excel
Mar 31, 2023 Dec 31, 2022 Sep 30, 2022 Jun 30, 2022 Mar 31, 2022 Dec 31, 2021 Sep 30, 2021 Jun 30, 2021 Mar 31, 2021 Dec 31, 2020 Sep 30, 2020 Jun 30, 2020 Mar 31, 2020 Dec 31, 2019 Sep 30, 2019 Jun 30, 2019 Mar 31, 2019
Debt Ratios
Debt to equity
Debt to capital
Debt to assets
Financial leverage
Coverage Ratios
Interest coverage

Based on: 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31), 10-K (reporting date: 2019-12-31), 10-Q (reporting date: 2019-09-30), 10-Q (reporting date: 2019-06-30), 10-Q (reporting date: 2019-03-31).


The analysis of the financial leverage and debt ratios over the presented periods reveals several notable trends and changes. Overall, the company's leverage position has evolved with varying degrees of debt utilization and coverage over time.

Debt to Equity Ratio
This ratio shows a general increasing trend from early 2019 through the first quarter of 2023. Initially at 1.22 in March 2019, it increased sharply to a peak of 2.31 by March 2020, followed by some fluctuations around the 2.0 to 2.35 range until the last measured quarter, where it notably rose to 2.92. This indicates a growing reliance on debt compared to shareholders' equity, suggesting increased financial risk or leverage over the analyzed timeframe.
Debt to Capital Ratio
The debt to capital ratio exhibits a rise from 0.55 in March 2019 to around 0.7 by 2020, maintaining a relatively stable presence near this level through early 2023, with a slight uptick to 0.74 in the most recent quarter. This stability near higher levels of debt usage within the capital structure indicates consistent borrowing relative to the firm’s total capital.
Debt to Assets Ratio
This ratio increased significantly from 0.27 in March 2019 to a maximum of 0.41 in March 2020, then remained relatively steady around 0.36 to 0.4 in subsequent quarters. This pattern suggests an increased portion of assets financed through debt, supporting the observation of increased leveraging.
Financial Leverage Ratio
Financial leverage rose consistently throughout the period from 4.55 in early 2019 to a high of 7.31 by March 2023. The increase in this ratio underscores a growing use of debt financing relative to total equity, highlighting an elevated level of financial risk and amplified capital structure complexity.
Interest Coverage Ratio
Interest coverage has declined notably over the period, starting from very strong coverage above 40 times in early 2019, dropping sharply during 2020 to a range of approximately 20 to 26 in later years. By March 2023, the ratio was 24.96, reflecting reduced, though still robust, capacity to meet interest obligations from earnings. The decline corresponds with the increasing debt levels and suggests moderate pressure on earnings relative to interest expenses.

In summary, the company has demonstrated a consistent trend toward higher leverage through increased debt use relative to equity and capital. This is accompanied by a gradual decline in interest coverage, which nonetheless remains at a comfortable level, indicating the firm retains adequate earnings to service its debt. However, the growing debt ratios and financial leverage highlight a need for close monitoring of financial risk moving forward.


Debt Ratios


Coverage Ratios


Debt to Equity

Mastercard Inc., debt to equity calculation (quarterly data)

Microsoft Excel
Mar 31, 2023 Dec 31, 2022 Sep 30, 2022 Jun 30, 2022 Mar 31, 2022 Dec 31, 2021 Sep 30, 2021 Jun 30, 2021 Mar 31, 2021 Dec 31, 2020 Sep 30, 2020 Jun 30, 2020 Mar 31, 2020 Dec 31, 2019 Sep 30, 2019 Jun 30, 2019 Mar 31, 2019
Selected Financial Data (US$ in millions)
Short-term debt
Long-term debt
Total debt
 
Total Mastercard Incorporated stockholders’ equity
Solvency Ratio
Debt to equity1
Benchmarks
Debt to Equity, Competitors2
Accenture PLC
Adobe Inc.
AppLovin Corp.
Cadence Design Systems Inc.
CrowdStrike Holdings Inc.
Datadog Inc.
International Business Machines Corp.
Intuit Inc.
Microsoft Corp.
Oracle Corp.
Palantir Technologies Inc.
Palo Alto Networks Inc.
Salesforce Inc.
ServiceNow Inc.
Synopsys Inc.
Workday Inc.

Based on: 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31), 10-K (reporting date: 2019-12-31), 10-Q (reporting date: 2019-09-30), 10-Q (reporting date: 2019-06-30), 10-Q (reporting date: 2019-03-31).

1 Q1 2023 Calculation
Debt to equity = Total debt ÷ Total Mastercard Incorporated stockholders’ equity
= ÷ =

2 Click competitor name to see calculations.


The financial data reveals several noteworthy trends with respect to the company’s leverage and equity position over the observed periods. Total debt consistently increased from the first quarter of 2019 through the first quarter of 2023, rising from approximately $6.3 billion to over $15.5 billion. This upward trajectory indicates a strategic reliance on debt financing or increased borrowing needs over time.

In contrast, total stockholders’ equity exhibited fluctuations with less consistent growth. Beginning at about $5.2 billion in March 2019, equity experienced minor declines and increases through the subsequent quarters, peaking above $7.3 billion at the end of 2021. However, equity subsequently declined again, reaching approximately $5.3 billion by the first quarter of 2023. This volatility suggests variability in retained earnings, issuance or repurchase of stock, or other equity-related activities during the period.

The debt to equity ratio amplifies the interpretation of leverage trends. Starting at 1.22 in the first quarter of 2019, the ratio rose sharply in early 2020 to 2.31, reflecting a substantial increase in debt relative to equity. Although it dipped somewhat afterwards, the ratio fluctuated mostly above 2.0, reaching a peak of 2.92 by March 2023. The increasing ratio highlights a growing dependency on debt financing as compared to equity, signaling increased financial leverage and potentially higher financial risk.

Overall, the data underscores a pattern of rising debt outpacing relatively stagnant or declining equity. The resulting increase in leverage may have implications for the company’s financial stability, cost of capital, and risk profile moving forward.


Debt to Capital

Mastercard Inc., debt to capital calculation (quarterly data)

Microsoft Excel
Mar 31, 2023 Dec 31, 2022 Sep 30, 2022 Jun 30, 2022 Mar 31, 2022 Dec 31, 2021 Sep 30, 2021 Jun 30, 2021 Mar 31, 2021 Dec 31, 2020 Sep 30, 2020 Jun 30, 2020 Mar 31, 2020 Dec 31, 2019 Sep 30, 2019 Jun 30, 2019 Mar 31, 2019
Selected Financial Data (US$ in millions)
Short-term debt
Long-term debt
Total debt
Total Mastercard Incorporated stockholders’ equity
Total capital
Solvency Ratio
Debt to capital1
Benchmarks
Debt to Capital, Competitors2
Accenture PLC
Adobe Inc.
AppLovin Corp.
Cadence Design Systems Inc.
CrowdStrike Holdings Inc.
Datadog Inc.
International Business Machines Corp.
Intuit Inc.
Microsoft Corp.
Oracle Corp.
Palantir Technologies Inc.
Palo Alto Networks Inc.
Salesforce Inc.
ServiceNow Inc.
Synopsys Inc.
Workday Inc.

Based on: 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31), 10-K (reporting date: 2019-12-31), 10-Q (reporting date: 2019-09-30), 10-Q (reporting date: 2019-06-30), 10-Q (reporting date: 2019-03-31).

1 Q1 2023 Calculation
Debt to capital = Total debt ÷ Total capital
= ÷ =

2 Click competitor name to see calculations.


Total Debt
The total debt showed a general upward trend over the analyzed period. Starting from approximately 6.3 billion US dollars in the first quarter of 2019, it increased steadily to reach nearly 12.7 billion by the end of 2020. This upward trajectory continued into 2021, with total debt fluctuating slightly but remaining over 13.8 billion US dollars throughout the year. In 2022, debt levels remained relatively stable, fluctuating between approximately 14 and 14.6 billion US dollars. By the first quarter of 2023, a significant increase to approximately 15.6 billion US dollars was observed, marking the highest recorded value in the dataset.
Total Capital
Total capital also increased over the period but with a less pronounced growth compared to total debt. From about 11.5 billion US dollars at the beginning of 2019, capital rose to over 19 billion by the end of 2020. Throughout 2021 and 2022, total capital experienced moderate fluctuations, peaking somewhat above 21 billion US dollars in the fourth quarter of 2021 before slightly declining in 2022 to around 20.3 billion by the end of the year. In early 2023, a modest rebound brought total capital back to approximately 20.9 billion US dollars.
Debt to Capital Ratio
The debt to capital ratio exhibited persistent volatility but generally followed an increasing trend. The ratio began at 0.55 in early 2019 and climbed sharply to 0.70 by the first quarter of 2020. It showed minor oscillations throughout 2020 and 2021, hovering between 0.66 and 0.69. In 2022, this ratio experienced slight increases, stabilizing around 0.70 before rising further to 0.74 by March 2023. This rising trend indicates a growing reliance on debt relative to the company's total capital base over the observed timeframe.
Summary Insights
The financial data illustrates a consistent increase in both total debt and total capital over the nearly four-year span, with debt growing at a faster pace. The steadily increasing debt to capital ratio suggests an escalating leverage position, possibly signaling a strategic shift toward greater debt financing. While total capital has expanded, the rise in debt appears to be moderating overall capital growth, which may reflect considerations related to cost of capital optimization or investment activities. The marked increase in total debt and ratio in early 2023 merits attention for potential impacts on financial risk and flexibility.

Debt to Assets

Mastercard Inc., debt to assets calculation (quarterly data)

Microsoft Excel
Mar 31, 2023 Dec 31, 2022 Sep 30, 2022 Jun 30, 2022 Mar 31, 2022 Dec 31, 2021 Sep 30, 2021 Jun 30, 2021 Mar 31, 2021 Dec 31, 2020 Sep 30, 2020 Jun 30, 2020 Mar 31, 2020 Dec 31, 2019 Sep 30, 2019 Jun 30, 2019 Mar 31, 2019
Selected Financial Data (US$ in millions)
Short-term debt
Long-term debt
Total debt
 
Total assets
Solvency Ratio
Debt to assets1
Benchmarks
Debt to Assets, Competitors2
Accenture PLC
Adobe Inc.
AppLovin Corp.
Cadence Design Systems Inc.
CrowdStrike Holdings Inc.
Datadog Inc.
International Business Machines Corp.
Intuit Inc.
Microsoft Corp.
Oracle Corp.
Palantir Technologies Inc.
Palo Alto Networks Inc.
Salesforce Inc.
ServiceNow Inc.
Synopsys Inc.
Workday Inc.

Based on: 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31), 10-K (reporting date: 2019-12-31), 10-Q (reporting date: 2019-09-30), 10-Q (reporting date: 2019-06-30), 10-Q (reporting date: 2019-03-31).

1 Q1 2023 Calculation
Debt to assets = Total debt ÷ Total assets
= ÷ =

2 Click competitor name to see calculations.


Total Debt

Total debt exhibited an overall increasing trend from the first quarter of 2019 through the first quarter of 2023. Beginning at approximately $6.3 billion, total debt rose steadily, reaching a peak close to $15.6 billion by March 2023. The growth was particularly marked between early 2019 and early 2020, after which the increases were more gradual with minor fluctuations observed during 2022 and early 2023.

Total Assets

Total assets also showed consistent growth throughout the period under review. Starting at around $23.5 billion in the first quarter of 2019, assets increased steadily to approximately $38.9 billion by the first quarter of 2023. The increases were relatively steady, with a notable acceleration during late 2019 and throughout 2021, followed by some mild fluctuations but maintaining an overall upward trajectory.

Debt to Assets Ratio

The debt to assets ratio fluctuated between 0.27 and 0.41, reflecting changes in the composition of debt relative to total assets. Initially, this ratio rose from 0.27 in early 2019 to a peak of 0.41 in the first quarter of 2020, indicating a more leveraged position compared to assets. Following this peak, the ratio displayed some oscillations but generally remained within a range of 0.36 to 0.40 through 2023. This suggests that while both debt and assets increased, debt levels grew proportionally to assets, thereby maintaining a consistent leverage profile over time.

Insights

The data demonstrate a strong expansion in both assets and debt over the analysis period. The simultaneous growth in assets and liabilities indicates active financing and investment activities. The relatively stable debt to assets ratio near 0.4 in recent years suggests a balanced approach to leverage, where the company's indebtedness is closely matched by asset growth, maintaining financial stability. The notable increase in debt and assets around early 2020 may signal strategic decisions during that period, possibly reflecting responses to external economic conditions.


Financial Leverage

Mastercard Inc., financial leverage calculation (quarterly data)

Microsoft Excel
Mar 31, 2023 Dec 31, 2022 Sep 30, 2022 Jun 30, 2022 Mar 31, 2022 Dec 31, 2021 Sep 30, 2021 Jun 30, 2021 Mar 31, 2021 Dec 31, 2020 Sep 30, 2020 Jun 30, 2020 Mar 31, 2020 Dec 31, 2019 Sep 30, 2019 Jun 30, 2019 Mar 31, 2019
Selected Financial Data (US$ in millions)
Total assets
Total Mastercard Incorporated stockholders’ equity
Solvency Ratio
Financial leverage1
Benchmarks
Financial Leverage, Competitors2
Accenture PLC
Adobe Inc.
AppLovin Corp.
Cadence Design Systems Inc.
CrowdStrike Holdings Inc.
Datadog Inc.
International Business Machines Corp.
Intuit Inc.
Microsoft Corp.
Oracle Corp.
Palantir Technologies Inc.
Palo Alto Networks Inc.
Salesforce Inc.
ServiceNow Inc.
Synopsys Inc.
Workday Inc.

Based on: 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31), 10-K (reporting date: 2019-12-31), 10-Q (reporting date: 2019-09-30), 10-Q (reporting date: 2019-06-30), 10-Q (reporting date: 2019-03-31).

1 Q1 2023 Calculation
Financial leverage = Total assets ÷ Total Mastercard Incorporated stockholders’ equity
= ÷ =

2 Click competitor name to see calculations.


The analysis of the quarterly financial data reveals several notable trends with respect to the company's assets, equity, and financial leverage over the given periods.

Total assets (US$ in millions)
The total assets show a consistent upward trajectory from March 31, 2019, amounting to 23,520 million US dollars, reaching a peak of 38,936 million US dollars by March 31, 2023. The growth is steady with minor fluctuations, suggesting ongoing asset accumulation and possible expansion activities. The highest observed increases occur across calendar year-end quarters, indicating potential strategic asset acquisitions or revaluations.
Total Mastercard Incorporated stockholders’ equity (US$ in millions)
Stockholders’ equity exhibits more variability compared to total assets. Starting at 5,168 million US dollars at the end of March 2019, the equity initially declines slightly before rising sharply in late 2019 to nearly 5,893 million US dollars. Throughout 2020 and 2021, equity fluctuates, generally growing and peaking at 7,312 million US dollars by December 31, 2021. However, from 2022 onwards, a declining trend is observed, with equity falling to 5,330 million US dollars by the first quarter of 2023. This decline may indicate increased share repurchases, dividends distribution, or other equity reductions during the latter period.
Financial leverage (ratio)
Financial leverage, calculated as the ratio of total assets to stockholders' equity, demonstrates an increasing trend throughout the timeframe. Beginning at 4.55 in March 2019, leverage ratios fluctuate slightly but generally rise, reaching 7.31 by March 2023. A higher leverage ratio implies greater use of debt relative to equity, signifying a potentially increased risk profile due to higher obligations. The steady increase in leverage alongside the growth in total assets and the decline in equity towards the later period supports this interpretation.

In summary, the company's total assets have steadily increased over the analyzed quarters, signaling expansion or asset accumulation. Equity levels have been more volatile, with recent declines that contribute to the rising financial leverage ratio. The increasing reliance on leverage suggests a strategic use of debt financing that has intensified notably in the most recent periods, which may warrant close monitoring for risk management purposes.


Interest Coverage

Mastercard Inc., interest coverage calculation (quarterly data)

Microsoft Excel
Mar 31, 2023 Dec 31, 2022 Sep 30, 2022 Jun 30, 2022 Mar 31, 2022 Dec 31, 2021 Sep 30, 2021 Jun 30, 2021 Mar 31, 2021 Dec 31, 2020 Sep 30, 2020 Jun 30, 2020 Mar 31, 2020 Dec 31, 2019 Sep 30, 2019 Jun 30, 2019 Mar 31, 2019
Selected Financial Data (US$ in millions)
Net income
Add: Income tax expense
Add: Interest expense
Earnings before interest and tax (EBIT)
Solvency Ratio
Interest coverage1
Benchmarks
Interest Coverage, Competitors2
Accenture PLC
Adobe Inc.
AppLovin Corp.
Cadence Design Systems Inc.
CrowdStrike Holdings Inc.
Datadog Inc.
International Business Machines Corp.
Intuit Inc.
Oracle Corp.
Palantir Technologies Inc.
Palo Alto Networks Inc.
Synopsys Inc.

Based on: 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31), 10-K (reporting date: 2019-12-31), 10-Q (reporting date: 2019-09-30), 10-Q (reporting date: 2019-06-30), 10-Q (reporting date: 2019-03-31).

1 Q1 2023 Calculation
Interest coverage = (EBITQ1 2023 + EBITQ4 2022 + EBITQ3 2022 + EBITQ2 2022) ÷ (Interest expenseQ1 2023 + Interest expenseQ4 2022 + Interest expenseQ3 2022 + Interest expenseQ2 2022)
= ( + + + ) ÷ ( + + + ) =

2 Click competitor name to see calculations.


Earnings before interest and tax (EBIT)
The EBIT experienced fluctuations over the observed period. Initially, from the first quarter of 2019 through the fourth quarter of the same year, EBIT showed a generally increasing trend, rising from 2,249 million USD to a peak near 2,597 million USD before slightly declining to 2,539 million USD in Q4 2019. However, a noticeable decrease occurred during the first half of 2020, reaching a low of 1,791 million USD in Q2 2020, likely reflecting external economic challenges during that period. From Q3 2020 onwards, EBIT steadily recovered and demonstrated a positive trend, surpassing previous highs by 2021 and maintaining improvements through 2022 and into Q1 2023 with values peaking above 3,200 million USD in Q4 2022 before a minor decline to 2,985 million USD in Q1 2023.
Interest expense
Interest expense showed a gradual upward trajectory throughout the entire period. Starting at 46 million USD in Q1 2019, it increased steadily quarter over quarter, reaching 132 million USD by Q1 2023. This consistent rise suggests either an increase in debt levels or rising borrowing costs, which may have implications for the company's leverage and financial risk profile.
Interest coverage ratio
The interest coverage ratio, which measures the ability to meet interest obligations from EBIT, displayed a declining trend overall. Beginning at a robust 41.23 times in Q1 2019, it slightly fluctuated but generally decreased through 2020, hitting lows close to 20.05 times by Q1 2021. Despite some modest recovery in subsequent quarters, the ratio settled lower at approximately 24.96 times by Q1 2023 compared to the start of the period. This decline predominantly reflects the combination of rising interest expenses and variability in EBIT, indicating a reduced but still strong capacity to cover interest charges.
Summary of trends and insights
The analyzed financial metrics reveal a company that faced headwinds during early 2020, manifesting in lower EBIT and interest coverage ratios, probably due to broader economic disruptions. Subsequently, the company managed a strong operational recovery with EBIT growing to new highs. Nevertheless, the steady increase in interest expenses reduced the interest coverage ratio, which could suggest a growing debt load or higher borrowing costs. Although the coverage remains healthy, the trend signals a need for monitoring financial leverage and interest obligations carefully.