MA is OVERVALUED SecDiverAI
Median Fair Price 467.57
Confidence: MEDIUM
Fair Price Range 282.59 - 525.83
1 Year Price target: $ 513.72 - $ 560.1
3 Year Price target: $ 620.13 - $ 803.73
Current Market Price: 562.03 as of 2025-06-16
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 $ 610.32 $ 208.39 22.26% vs SPY:8.5%
5 years before $ 193.81 $ 150.37 14.15% vs SPY:8.5%
3 years before $ 159.42 $ 127.73 16.82% vs SPY:8.5%
[Bottom of Page]

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

Business Checklist for MA from SecDiver AI beta Free for Limited Time

Want to see more such checks or Customize your checks, check out our plans

Red Flags Identified


34

Total Checks Done


76

Wall Street Drivers beta

📊 Professional Investors(wallstreet) pay a lot of heed at these numbers, long term history matters - specially 9+ year trends
Score 8.0 / 10.0

  • revenue cagr for last 9 years
  • insight: ['11.87 is greater than equal to 5']
  • mental_model: We prefer growing Business which grow >= 5% YoY, better than GDP growth of >= 2-3%
  • cashflows cagr for last 9 years
  • insight: ['14.0 is greater than equal to 5']
  • mental_model: We prefer growing Business which generate cashflows >= 5% YoY, for some industries like finance specially Banks this might be lower/red and its OK for them
  • operating profits cagr for last 9 years
  • insight: ['12.31 is greater than equal to 5']
  • mental_model: We prefer growing Business which generate operating profits >= 5% YoY
  • shares outstanding cagr for last 9 years
  • insight: ['-2.4 is less than equal to 2']
  • mental_model: As a business owner equity is important, We want less dilution over years OR it should reduce so our share of business increases with time, less than 2% is ideal, >=10% is potentially bad be careful
  • net profits cagr for last 9 years
  • insight: ['13.87 is greater than equal to 5']
  • mental_model: We prefer growing Business which generate net profits >= 5% YoY
  • debt cagr for last 9 years
  • insight: ['32.09 is NOT less than equal to 2']
  • mental_model: We prefer Business with lower debt growth
  • sbc average for last 3 years
  • insight: ['0.03 is less than equal to 0.1']
  • mental_model: We prefer Business which has lower sbc % wrt cashflow operating
  • equity cagr for last 9 years
  • insight: ['-0.21 is NOT greater than equal to 5']
  • mental_model: We prefer growing Business having shareholder equity growth >= 5% YoY
  • roe average for last 3 years
  • insight: ['203.3 is greater than equal to 10']
  • mental_model: Good Business have return on equity >= 10%, ROE matters for businesses like Insurance, Banks, Financials
  • roce average for last 3 years
  • insight: ['55.53 is greater than equal to 15']
  • mental_model: Good Business have return on capital >= 15%, for some industries like finance specially Banks this might be lower/red and its OK for them
  • roic average for last 3 years
  • insight: ['299.8 is greater than equal to 15']
  • mental_model: Good Business have return on invested capital >= 15%, for some industries like finance specially Banks this might be lower/red and its OK for them
  • interestCoverage average for last 3 years
  • insight: ['22.43 is greater than equal to 5']
  • mental_model: We prefer Business which can cover their interest payments with cashflows, for some industries like finance specially Banks this might be lower/red and its OK for them
  • leverage average for last 3 years
  • insight: ['2.21 is less than equal to 5', '2.21 is greater than equal to 0']
  • mental_model: We prefer Business which can pay their debts in less than 5 years using cashflows, for some industries like finance specially Banks this might be lower/red and its OK for them
  • interestRate average for last 3 years
  • insight: ['0.02 is less than equal to 0.05']
  • mental_model: We prefer lower interest rate than the current prevailing interest rates, we want long term debt profile too
  • roe_cashflow::operating average for last 3 years
  • insight: ['184.0 is greater than equal to 10']
  • mental_model: Good Business have return on equity >= 10%
  • roce_cashflow::operating average for last 3 years
  • insight: ['50.31 is greater than equal to 15']
  • mental_model: Good Business have return on capital >= 15%
  • roic_cashflow::operating average for last 3 years
  • insight: ['271.21 is greater than equal to 15']
  • mental_model: Good Business have return on invested capital >= 15%
  • goodwill cagr for last 9 years
  • insight: ['20.81 is NOT less than equal to 4']
  • mental_model: We prefer Business which grows organically, for Acquisition style businesses we want to look at Capital Allocation Success, Study their acquisitions
  • next_steps: Study their acquisitions history

Business Durability beta

🏰 Quality companies with moats show higher or stable trends, long term trends matters, Consistency is the Key
Score 8.0 / 10.0

  • margin cashflow running_sum for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 0.5 wrt mean ratio: 0.439']
  • margin operating running_sum for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 0.55 wrt mean ratio: 0.522']
  • margin net running_sum for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 0.45 wrt mean ratio: 0.39']
  • roa average for last 3 years
  • insight: ['trend is stable, last 3 year ratio: 35.15 wrt mean ratio: 34.096']
  • mental_model: We want stability on increasing return on assets
  • roe average for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 203.3 wrt mean ratio: 116.285']
  • mental_model: We want stability on increasing return on equity
  • roce average for last 3 years
  • insight: ['trend is stable, last 3 year ratio: 55.53 wrt mean ratio: 56.415']
  • mental_model: We want stability on increasing return on capital employed
  • roic average for last 3 years
  • insight: ['trend is lower, last 3 year ratio: 299.8 wrt mean ratio: 363.848']
  • mental_model: We want stability on increasing return on invested capital
  • rotc average for last 3 years
  • insight: ['trend is lower, last 3 year ratio: 699.15 wrt mean ratio: 789.662']
  • mental_model: We want stability on increasing return on tangible capital
  • cash average for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 8012666666.67 wrt mean ratio: 6111692307.692']
  • mental_model: We want stability on cash growth
  • roa_cashflow::operating average for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 31.83 wrt mean ratio: 28.757']
  • mental_model: We want stability on increasing return on assets
  • roe_cashflow::operating average for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 184.0 wrt mean ratio: 100.075']
  • mental_model: We want stability on increasing return on equity
  • roce_cashflow::operating average for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 50.31 wrt mean ratio: 47.496']
  • mental_model: We want stability on increasing return on capital employed
  • roic_cashflow::operating average for last 3 years
  • insight: ['trend is lower, last 3 year ratio: 271.21 wrt mean ratio: 304.323']
  • mental_model: We want stability on increasing return on invested capital
  • rotc_cashflow::operating average for last 3 years
  • insight: ['trend is stable, last 3 year ratio: 633.8 wrt mean ratio: 661.492']
  • mental_model: We want stability on increasing return on tangible capital

Valuation is the Key beta

💎 Buying Quality companies at cheap provides the right Margin of Safety in the longer term
Score 0.0 / 10.0

  • pe average for last 3 years
  • insight: ['35.4 is NOT less than equal to 15', '35.4 is greater than 0']
  • mental_model: It depends which side of the equation you are, Buy, Hold or Sell but typically We want lower number here when we are BUY mode, PE <=15 preferred
  • pocf average for last 3 years
  • insight: ['31.76 is NOT less than equal to 15', '31.76 is greater than 0']
  • mental_model: It depends which side of the equation you are, Buy, Hold or Sell but typically We want lower number here when we are BUY mode, POCF <=15 preferred
  • pb average for last 3 years
  • insight: ['60.97 is NOT less than equal to 2', '60.97 is greater than 0']
  • mental_model: It depends which side of the equation you are, Buy, Hold or Sell but typically We want lower number here when we are BUY mode, PB <=2 preferred
  • ps average for last 3 years
  • insight: ['15.93 is NOT less than equal to 5', '15.93 is greater than 0']
  • mental_model: It depends which side of the equation you are, Buy, Hold or Sell but typically We want lower number here when we are BUY mode, PS <=5 preferred
  • evToEbitda average for last 3 years
  • insight: ['28.54 is NOT less than equal to 15', '28.54 is greater than 0']
  • mental_model: It depends which side of the equation you are, Buy, Hold or Sell but typically We want lower number here when we are BUY mode, evToEbitda <=15 preferred
  • evToOcf average for last 3 years
  • insight: ['33.4 is NOT less than equal to 15', '33.4 is greater than 0']
  • mental_model: It depends which side of the equation you are, Buy, Hold or Sell but typically We want lower number here when we are BUY mode, POCF <=15 preferred
  • evToRevenue average for last 3 years
  • insight: ['16.75 is NOT less than equal to 2', '16.75 is greater than 0']
  • mental_model: It depends which side of the equation you are, Buy, Hold or Sell but typically We want lower number here when we are BUY mode, evToRevenue <=2 preferred

Business Trends last 3 years beta

Score 2.0 / 10.0

  • receivables running_sum for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 0.15 wrt mean ratio: 0.14']
  • mental_model: receivables should always grow less with revenues otherwise there might be some payment/collection issues, Watch out
  • payables running_sum for last 3 years
  • insight: ['trend is lower, last 3 year ratio: 0.04 wrt mean ratio: 0.043']
  • mental_model: the more this is the better, nothing bad about it.
  • capex running_sum for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 0.02 wrt mean ratio: 0.018']
  • sales and marketing running_sum for last 3 years
  • insight: ['trend is lower, last 3 year ratio: 0.03 wrt mean ratio: 0.076']
  • mental_model: Sales are marketing increases specially if its a Sales led growth Be Careful, With time you want Organic Growth and Customer Retention
  • cash running_sum for last 3 years
  • insight: ['trend is lower, last 3 year ratio: 0.32 wrt mean ratio: 0.462']
  • mental_model: cash trend should be similar or greater to revenue, if company is heavily reinvesting it might be OK, but do check

Profits Matter beta

💰 Companies needs to have positive profits to reward its shareholders in the long term
Score 10.0 / 10.0

  • positive cashflows profits average for last 3 years
  • insight: ['12651666666.67 is greater than equal to 0']
  • mental_model: We want to see positive cashflows profits for last 3 years, Profits determine Stock prices in the long term
  • positive operating profits average for last 3 years
  • insight: ['13951333333.33 is greater than equal to 0']
  • mental_model: We want to see positive operating profits for last 3 years, Profits determine Stock prices in the long term
  • positive net profits average for last 3 years
  • insight: ['11333000000.0 is greater than equal to 0']
  • mental_model: We want to see positive net profits for last 3 years, GAAP net Profits determine Stock prices in the long term

Capital Allocation beta

🧠 Remember: Shareholders only gets rewarded if management does prudent capital allocation decisions
Score 6.0 / 10.0

  • capex to Cashflow running_sum for last 3 years
  • insight: ['trend is lower, last 3 year ratio: 0.03 wrt mean ratio: 0.041']
  • depreciation to capex running_sum for last 3 years
  • insight: ['trend is stable, last 3 year ratio: 1.9 wrt mean ratio: 1.834']
  • mental_model: Helps understand where the company is investing for the future, OR it has to replenish its assets to maintain business
  • stock based compensation to Cashflow running_sum for last 3 years
  • insight: ['trend is stable, last 3 year ratio: 0.03 wrt mean ratio: 0.03']
  • dividend distribution to Cashflow running_sum for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 0.17 wrt mean ratio: 0.139']
  • shares_buyback distribution of Cashflow running_sum for last 3 years
  • insight: ['trend is stable, last 3 year ratio: -0.76 wrt mean ratio: -0.732']
  • cashToRevenue running_sum for last 3 years
  • insight: ['trend is lower, last 3 year ratio: 0.32 wrt mean ratio: 0.462']
  • cashToEquity running_sum for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 1.21 wrt mean ratio: 0.958']
  • cashToCapex running_sum for last 3 years
  • insight: ['trend is lower, last 3 year ratio: 18.68 wrt mean ratio: 24.652']

Business Performance beta

Score 4.0 / 10.0

  • Operating Leverage Cashflow cagr for last 9 years
  • insight: ['Ratio is [1.18] for last 9 year ratio, threshold 0.9, value_1: 14.0, value_2: 11.87']
  • mental_model: We want Cashflow to grow atleast 90% of Revenue CAGR
  • Operating Leverage cagr for last 9 years
  • insight: ['Ratio is [1.04] for last 9 year ratio, threshold 0.9, value_1: 12.31, value_2: 11.87']
  • mental_model: We want Operating Income to grow atleast 90% of Revenue CAGR
  • Cash Cagr cagr for last 9 years
  • insight: ['Ratio is [-28.48] for last 9 year ratio, threshold 0.9, value_1: 5.98, value_2: -0.21']
  • mental_model: We want Cash to grow atleast 90% of Revenue CAGR
  • Debt wrt Revenue cagr for last 9 years
  • insight: ['Ratio is [2.7] for last 9 year ratio, threshold 1, value_1: 32.09, value_2: 11.87']
  • mental_model: We want debt to grow less than revenue cagr
  • Debt wrt Equity cagr for last 9 years
  • insight: ['Ratio is [-152.81] for last 9 year ratio, threshold 1, value_1: 32.09, value_2: -0.21']
  • mental_model: We want debt to grow less than equity cagr
  • Liabilities wrt Revenue cagr for last 9 years
  • insight: ['Ratio is [1.49] for last 9 year ratio, threshold 1, value_1: 17.66, value_2: 11.87']
  • mental_model: We want Liabilities to grow less than Revenue cagr
  • Liabilities wrt Assets cagr for last 9 years
  • insight: ['Ratio is [1.45] for last 9 year ratio, threshold 1, value_1: 17.66, value_2: 12.18']
  • mental_model: We want Liabilities to grow less than Assets cagr
  • Liabilities wrt Equity cagr for last 9 years
  • insight: ['Ratio is [-84.1] for last 9 year ratio, threshold 1, value_1: 17.66, value_2: -0.21']
  • mental_model: We want Liabilities to grow less than equity cagr

Balance Sheet Quality beta

📈 Quality companies can withstand darkest hours, strong balance sheet is the key
Score 6.0 / 10.0

  • debtToCashflow running_sum for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 2.21 wrt mean ratio: 1.446']
  • debtToEquity running_sum for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 4.23 wrt mean ratio: 1.924']
  • interestCoverage average for last 3 years
  • insight: ['22.43 is greater than equal to 3']
  • mental_model: We prefer Business which can cover their interest payments
  • leverage average for last 3 years
  • insight: ['2.21 is less than equal to 5']
  • mental_model: We prefer Business which can pay their debts in less than 5 years
  • interestRate average for last 3 years
  • insight: ['0.02 is less than equal to 0.05']
  • mental_model: We prefer lower interest rate than the current prevailing interest rates, we want long term debt profile too

Taxes, Interest and Unearned beta

📈Note: this is a new one, so do not use this for now, we are looking at data
Score 10.0 / 10.0

  • income_tax running_sum for last 3 years
  • insight: ['trend is lower, last 3 year ratio: 0.09 wrt mean ratio: 0.126']

Valuation Insights Relative to History beta

Score 0.0 / 10.0

  • pe average for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 35.4 wrt mean ratio: 33.469']
  • mental_model: It depends which side of the equation you are, Buy, Hold or Sell but typically We want stability on decreasing trend here
  • pocf average for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 31.76 wrt mean ratio: 29.755']
  • mental_model: It depends which side of the equation you are, Buy, Hold or Sell but typically We want stability on decreasing trend here
  • pb average for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 60.97 wrt mean ratio: 32.532']
  • mental_model: It depends which side of the equation you are, Buy, Hold or Sell but typically We want stability on decreasing trend here
  • ps average for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 15.93 wrt mean ratio: 13.621']
  • mental_model: It depends which side of the equation you are, Buy, Hold or Sell but typically We want stability on decreasing trend here
  • evToEbitda average for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 28.54 wrt mean ratio: 24.047']
  • mental_model: It depends which side of the equation you are, Buy, Hold or Sell but typically We want stability on decreasing trend here
  • evToOcf average for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 33.4 wrt mean ratio: 29.828']
  • mental_model: It depends which side of the equation you are, Buy, Hold or Sell but typically We want stability on decreasing trend here
  • evToRevenue average for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 16.75 wrt mean ratio: 13.683']
  • mental_model: It depends which side of the equation you are, Buy, Hold or Sell but typically We want stability on decreasing trend here

Want to see What Wall Street looks at for Quality companies? We are building a special AI based SecDiver scoring system
 Sign up for FREE

We do NOT feel in CONTROL in the markets. Do we know why?

1. Showing SUMMARY report for MA [show/hide charts] Current Market Price: 562.03 as of 2025-06-16
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 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009
MA StockMarketPrice 525.80 423.43 343.13 352.50 348.45 289.93 182.16 145.37 98.43 92.07 80.90 77.99 45.70 34.59
MA YearPriceHigh 536.91 425.27 392.84 392.92 358.10 292.78 217.35 148.53 103.85 96.23 84.38 78.36 46.38 35.72 0.0 0.0
MA YearPriceLow 413.98 336.25 273.21 300.19 194.45 174.76 145.14 99.25 74.40 70.44 64.30 46.60 31.21 20.31 0.0 0.0
MA revenue 28.17B 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
MA operating_expense 12.59B 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
MA assets 48.08B 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
MA cash 8.44B 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
MA liabilities_calc 41.57B 35.47B 32.37B 30.29B 26.61B 22.88B 19.46B 15.86B 13.02B 10.24B 8.54B 6.76B 5.54B 4.83B 3.63B 0.0
MA ppnenet 2.14B 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
MA workingCapital 3.23B 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
MA workingCapitalWithCash 3.40B 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
MA owner_earnings 13.78B 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
MA netincome_cfo 12.87B 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
MA cashflow::operating 14.78B 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
MA cashflow::fcf 14.31B 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
MA cashflow::realfcf 13.78B 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
MA netincome 12.87B 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
MA operatingincome 15.58B 14.01B 12.26B 10.08B 8.08B 9.66B 7.28B 6.62B 5.76B 5.08B 5.11B 4.50B 3.94B 2.71B 2.75B 2.26B
MA grossincome 28.17B 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
MA nopat 13.09B 11.49B 10.42B 8.47B 6.71B 8.02B 5.90B 3.97B 4.15B 3.91B 3.63B 3.11B 2.76B 1.87B 1.84B 1.49B
MA marketcap 482.60B 397.26B 329.91B 346.35B 347.38B 292.50B 188.13B 150.96B 106.40B 104.17B 94.25B 94.45B 57.26B 44.24B 0.0 0.0
MA ev 494.70B 422.83B 352.05B 353.74B 349.29B 294.04B 187.29B 150.45B 104.86B 101.71B 90.61B 90.85B 55.21B 40.51B 0.0 0.0
MA ebitda 16.48B 14.81B 13.01B 10.81B 8.66B 10.19B 7.74B 7.06B 6.13B 5.44B 5.43B 4.76B 4.17B 2.91B 0.0 0.0
MA equity 6.51B 6.97B 6.36B 7.38B 6.97B 6.36B 5.39B 5.47B 5.66B 6.03B 6.79B 7.48B 6.92B 5.87B 5.21B 0.0
MA retained_earnings 72.91B 62.56B 53.61B 45.65B 38.75B 33.98B 27.28B 22.36B 19.42B 16.22B 13.17B 10.12B 7.35B 4.75B 2.92B 0.0
MA debt 20.54B 34.16B 29.16B 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
MA debtToEquity 3.15 4.90 4.59 2.01 1.72 1.34 1.08 0.99 0.92 0.55 0.22 0.0 0.0 0.0 0.0 inf
MA interest_expense 0.65B 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
MA interestRate 0.03 0.02 0.02 0.03 0.03 0.03 0.03 0.03 0.02 0.02 0.03 inf inf inf inf inf
MA owner_earningsToInterest 21.33 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
MA cashflow::operatingToInterest 22.88 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
MA eps 13.91 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
MA dps_share 2.64 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
MA dividendPayoutToCashflow::operating 0.17 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
MA dividendPayoutToOwner_earnings 0.18 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
MA shares 0.93B 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
MA shares_calc 0.92B 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
MA income_tax 2.38B 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
MA sbc 0.53B 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
MA capex 0.47B 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
MA maintainence_capex 0.47B 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
MA depreciation 0.90B 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
MA capexToRevenue 1.68 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
MA depreciationToRevenue 3.18 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
MA sbcToRevenue 1.87 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
MA sbcToOperatingCashflow 3.56 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
MA inventory inf inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA payables 0.93B 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
MA receivables 3.77B 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
MA inventoryTurnover inf inf inf inf inf inf inf inf inf inf inf inf inf inf inf inf
MA payablesToRevenue 0.03 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
MA receivablesToRevenue 0.14 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
MA opLeverage -0.99 1.35 3.88 1.34 -7.01 19.78 -9.66 -1.02 1.98 -2.94 0.27 1.46 35.04 -22.63 13.14 0.0
MA opLeverageFlag 0.0 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
MA evToEbitda 30.02 28.56 27.05 32.73 40.33 28.87 24.19 21.31 17.10 18.68 16.70 19.08 13.25 13.93 0.0 0.0
MA evToOpIncome 31.75 30.18 28.71 35.09 43.22 30.43 25.72 22.72 18.20 20.03 17.74 20.17 14.02 14.93 0.0 0.0
MA evToRevenue 17.56 16.85 15.83 18.73 22.83 17.42 12.53 12.04 9.73 10.52 9.60 10.89 7.47 6.03 0.0 0.0
MA evToOcf 33.47 35.29 31.45 37.38 48.35 35.93 30.10 26.56 22.61 24.80 26.59 21.97 18.73 15.09 0.0 0.0
MA evToNopat 37.80 36.81 33.77 41.77 52.08 36.66 31.75 37.87 25.28 26.01 24.99 29.24 20.03 21.64 0.0 0.0
MA pocf 32.65 33.16 29.47 36.60 48.09 35.74 30.23 26.65 22.95 25.40 27.66 22.84 19.42 16.48 0.0 0.0
MA peg 2.17 2.28 1.99 1.07 0.0 0.86 0.60 0.0 2.59 3.40 1.24 1.80 0.44 0.0 0.0 0.0
MA pe 37.49 35.49 33.22 39.87 54.18 36.03 32.11 38.56 26.21 27.36 26.06 30.31 20.75 23.21 0.0 0.0
MA pfcf 33.73 34.22 30.68 38.25 50.45 37.69 31.92 28.14 24.06 26.55 29.16 23.73 20.08 16.97 0.0 0.0
MA ps 17.13 15.83 14.84 18.34 22.70 17.33 12.58 12.08 9.87 10.78 9.98 11.32 7.75 6.59 0.0 0.0
MA pb 74.07 56.95 51.90 46.91 49.80 46.02 34.87 27.61 18.81 17.28 13.88 12.62 8.28 7.54 0.0 0.0
MA priceToRealfcf 35.02 35.63 31.55 39.43 52.39 38.94 33.02 29.10 24.90 27.40 29.16 23.73 20.08 16.97 0.0 0.0
MA priceToNopat 36.87 34.58 31.65 40.90 51.79 36.47 31.90 37.99 25.65 26.64 26.00 30.40 20.78 23.63 0.0 0.0
MA priceToEquityTangible -180.21 -579.94 -282.94 -0.00B 172.40 125.27 75.53 62.05 27.28 25.18 17.89 14.85 9.83 9.11 0.0 inf
MA roa 36.71% 36.17% 32.56% 30.02% 27.64% 38.87% 34.14% 35.46% 35.41% 33.13% 35.85% 36.13% 36.82% 30.70% 31.14% inf
MA roa_goodwill 44.79% 44.89% 40.87% 35.22% 32.05% 44.02% 39.81% 39.14% 40.07% 36.78% 38.92% 39.60% 40.68% 33.25% 33.73% inf
MA roe 223.40% 220.39% 166.11% 144.54% 127.14% 179.13% 133.17% 117.08% 95.57% 74.79% 68.23% 65.10% 67.09% 52.12% 52.87% inf
MA roce 59.51% 57.05% 50.04% 46.38% 46.62% 72.84% 58.09% 57.74% 57.61% 55.76% 62.19% 59.60% 60.79% 47.65% 48.33% inf
MA rode 37.88% 39.44% 55.25% 53.07% 54.30% 86.06% 66.86% 61.11% 61.85% 61.30% 56.87% 65.10% 67.09% 52.12% 52.87% inf
MA roic 294.72% 310.94% 293.75% 250.73% 209.73% 363.31% 390.46% 430.00% 449.38% 389.12% 442.46% 432.98% 438.91% 332.07% 336.84% inf
MA rotc 756.04% 698.31% 643.10% 530.07% 442.07% 1049.29% 878.41% 903.41% 853.48% 825.69% 970.72% 954.03% 876.84% 618.00% 626.88% inf
MA roic_cash 285.45% 301.56% 283.66% 238.73% 202.39% 345.93% 367.10% 395.48% 412.40% 360.72% 416.48% 416.54% 405.17% 308.88% 313.32% inf
MA rome 106.47% 100.94% 81.52% 84.47% 77.87% 116.45% 85.64% 89.34% 72.75% 61.09% 59.33% 56.22% 57.21% 46.12% 46.79% inf
MA rote -999.00% -999.00% -999.00% 469.63% 309.38% 328.50% 255.77% 145.23% 112.09% 77.85% 53.55% 70.99% 60.73% 59.28% 37.48% inf
MA roa_cfo 34.82% 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% 19.20% inf
MA roe_cfo 211.90% 188.48% 151.63% 135.67% 113.66% 151.68% 113.81% 100.14% 76.92% 60.40% 45.52% 59.78% 50.24% 51.57% 32.60% inf
MA roce_cfo 56.45% 48.79% 45.68% 43.53% 41.68% 61.68% 49.64% 49.39% 46.37% 45.03% 41.50% 54.72% 45.52% 47.14% 29.80% inf
MA rode_cfo 35.93% 33.73% 50.43% 49.81% 48.54% 72.87% 57.13% 52.27% 49.78% 49.51% 37.95% 59.78% 50.24% 51.57% 32.60% inf
MA roic_cfo 279.55% 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
MA roic_cashflow::operating_cash 270.76% 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
MA roic_cashflow::fcf 270.59% 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
MA roic_cashflow::fcf_cash 262.07% 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
MA roic_cashflow::realfcf 260.64% 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
MA roic_cashflow::realfcf_cash 252.44% 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
MA roic_income::net 243.50% 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
MA roic_income::net_cash 235.84% 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
MA rotc_cfo 717.13% 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% 386.56% inf
MA rome_cfo 100.99% 86.32% 74.41% 79.29% 69.62% 98.60% 73.19% 76.42% 58.56% 49.34% 39.59% 51.63% 42.84% 45.63% 28.85% inf
MA rote_cfo -999.00% -999.00% -999.00% 469.63% 309.38% 328.50% 255.77% 145.23% 112.09% 77.85% 53.55% 70.99% 60.73% 59.28% 37.48% inf
MA roa_nopat 30.84% 29.66% 27.67% 25.22% 22.94% 32.27% 27.65% 21.28% 25.50% 25.51% 25.45% 24.93% 25.77% 21.18% 20.86% inf
MA roe_nopat 187.65% 180.72% 141.19% 121.42% 105.53% 148.68% 107.87% 70.25% 68.81% 57.59% 48.44% 44.92% 46.96% 35.96% 35.42% inf
MA roce_nopat 30.84% 29.66% 27.67% 25.22% 22.94% 32.27% 27.65% 21.28% 25.50% 25.51% 25.45% 24.93% 25.77% 21.18% 32.38% inf
MA rode_nopat 31.82% 32.34% 46.96% 44.58% 45.07% 71.43% 54.15% 36.67% 44.53% 47.20% 48.44% 44.92% 46.96% 35.96% 35.42% inf
MA roic_nopat 247.57% 254.97% 249.69% 210.62% 174.08% 301.55% 316.27% 258.00% 323.55% 299.62% 314.15% 298.76% 307.24% 229.13% 225.68% inf
MA roic_nopat_cash 239.78% 247.28% 241.11% 200.53% 167.98% 287.12% 297.35% 237.29% 296.93% 277.75% 295.70% 287.41% 283.62% 213.13% 209.92% inf
MA rotc_nopat 635.07% 572.61% 546.64% 445.26% 366.92% 870.91% 711.51% 542.05% 614.51% 635.78% 689.21% 658.28% 613.79% 426.42% 420.01% inf
MA rome_nopat 89.44% 82.77% 69.29% 70.96% 64.64% 96.65% 69.37% 53.60% 52.38% 47.04% 42.12% 38.79% 40.05% 31.83% 31.35% inf
MA rote_nopat -999.00% -985.13% -999.00% 420.29% 287.25% 322.00% 242.43% 101.88% 100.26% 74.22% 56.98% 53.34% 56.78% 41.34% 40.72% inf
MA roic_owner_earnings 260.64% 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
MA roic_owner_earnings_cash 252.44% 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
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% 100.00%
MA margin_owner_earnings 48.92% 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%
MA margin_cfo 52.47% 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%
MA margin_op 55.32% 55.81% 55.15% 53.39% 52.81% 57.24% 48.71% 52.99% 53.46% 52.53% 54.08% 53.95% 53.27% 40.41% 49.68% 44.32%
MA margin_fcf 50.79% 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%
MA margin_fcf_real 48.92% 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%
MA margin_net 45.71% 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%
MA margin_nopat 46.47% 45.77% 46.88% 44.85% 43.84% 47.51% 39.45% 31.79% 38.49% 40.45% 38.40% 37.23% 37.29% 27.88% 33.29% 29.25%
MA yield_owner_earnings 2.86% 2.81% 3.17% 2.54% 1.91% 2.57% 3.03% 3.44% 4.02% 3.65% 3.43% 4.21% 4.98% 5.89% inf inf
MA yield_owner_earnings_ev 2.79% 2.64% 2.97% 2.48% 1.90% 2.55% 3.04% 3.45% 4.07% 3.74% 3.57% 4.38% 5.17% 6.44% inf inf
MA yield_cfo 3.06% 3.02% 3.39% 2.73% 2.08% 2.80% 3.31% 3.75% 4.36% 3.94% 3.61% 4.38% 5.15% 6.07% inf inf
MA yield_cfo_ev 2.99% 2.83% 3.18% 2.68% 2.07% 2.78% 3.32% 3.76% 4.42% 4.03% 3.76% 4.55% 5.34% 6.63% 0.0 0.0
MA yield_income::operating 3.23% 3.53% 3.72% 2.91% 2.33% 3.30% 3.87% 4.39% 5.41% 4.87% 5.42% 4.77% 6.88% 6.13% inf inf
MA yield_income::operating_ev 3.15% 3.31% 3.48% 2.85% 2.31% 3.29% 3.89% 4.40% 5.49% 4.99% 5.64% 4.96% 7.13% 6.70% 0.0 0.0
MA yield_cashflow::fcf 2.96% 2.92% 3.26% 2.61% 1.98% 2.65% 3.13% 3.55% 4.16% 3.77% 3.43% 4.21% 4.98% 5.89% inf inf
MA yield_cashflow::fcf_ev 2.89% 2.75% 3.05% 2.56% 1.97% 2.64% 3.15% 3.57% 4.22% 3.86% 3.57% 4.38% 5.17% 6.44% 0.0 0.0
MA yield_cashflow::realfcf 2.86% 2.81% 3.17% 2.54% 1.91% 2.57% 3.03% 3.44% 4.02% 3.65% 3.43% 4.21% 4.98% 5.89% inf inf
MA yield_income::net 2.67% 2.82% 3.01% 2.51% 1.85% 2.78% 3.11% 2.59% 3.81% 3.66% 3.84% 3.30% 4.82% 4.31% inf inf
MA yield_income::net_ev 2.60% 2.65% 2.82% 2.46% 1.84% 2.76% 3.13% 2.60% 3.87% 3.74% 3.99% 3.43% 5.00% 4.71% 0.0 0.0
MA yield_nopat 2.71% 2.89% 3.16% 2.45% 1.93% 2.74% 3.14% 2.63% 3.90% 3.75% 3.85% 3.29% 4.81% 4.23% inf inf
MA yield_nopat_ev 2.65% 2.72% 2.96% 2.39% 1.92% 2.73% 3.15% 2.64% 3.96% 3.84% 4.00% 3.42% 4.99% 4.62% inf inf
MA costs:ga 10.19B 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
MA costs:sm 0.81B 0.82B 0.79B 0.90B 0.66B 0.93B 0.91B 0.90B 0.81B 0.82B 0.86B 0.84B 0.78B 0.84B 0.78B 0.76B
MA shares_buyback -11.04B -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
MA dividends 2.45B 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
MA goodwill 9.19B 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
MA costs:sgna 10.19B 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
MA current_liabilities 19.22B 16.26B 14.17B 13.16B 11.85B 11.90B 11.59B 8.79B 7.21B 6.27B 6.22B 6.03B 4.91B 4.22B 3.14B 0.0
MA eps_calc 13.91 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
MA equity_mgmt 15.71B 14.63B 13.88B 15.04B 11.94B 10.38B 8.30B 8.50B 7.41B 7.92B 8.31B 8.61B 8.01B 6.88B 5.88B 0.0
MA equity_tangible -2.68B -0.69B -1.17B -0.28B 2.02B 2.33B 2.49B 2.43B 3.90B 4.14B 5.27B 6.36B 5.83B 4.85B 4.53B 0.0
MA evToEquityTangible -184.73 -617.27 -301.93 -0.00B 173.34 125.93 75.18 61.84 26.89 24.59 17.20 14.28 9.48 8.34 0.0 inf
MA evToOwner_earnings 35.90 37.93 33.66 40.28 52.68 39.15 32.87 29.00 24.54 26.75 28.03 22.83 19.36 15.54 0.0 0.0
MA investedCapital 5.29B 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
MA investedCapitalWith2PercentCash 5.46B 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
MA lv_liabilities -28.34B -21.98B -20.96B -18.85B -12.74B -12.30B -10.27B -7.72B -4.57B -3.06B -2.01B -1.96B -2.37B -0.08B 0.33B 0.0
MA lv_payables 12.29B 12.66B 10.49B 10.69B 13.34B 10.09B 8.66B 7.21B 7.84B 6.71B 6.11B 4.46B 2.81B 4.39B 3.69B 0.0
MA priceToOwner_earnings 35.02 35.63 31.55 39.43 52.39 38.94 33.02 29.10 24.90 27.40 29.16 23.73 20.08 16.97 0.0 0.0
MA share_cnt 0.92B 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
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 1.00 9.76 1.00 1.00
MA tax_rate 0.16 0.18 0.15 0.16 0.17 0.17 0.19 0.40 0.28 0.23 0.29 0.31 0.30 0.31 0.33 0.34
MA current_assets 19.72B 18.96B 16.61B 16.95B 19.11B 16.90B 16.17B 13.80B 13.23B 10.98B 11.00B 10.95B 9.36B 7.74B 6.45B 0.0
MA revenue_01_YoY 12.23% 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
MA evToEquity 75.93 60.62 55.39 47.91 50.08 46.26 34.71 27.51 18.54 16.87 13.34 12.14 7.98 6.90 0.0 0.0
MA priceToOperating 30.97 28.36 26.90 34.35 42.99 30.27 25.84 22.80 18.47 20.51 18.46 20.97 14.54 16.31 0.0 0.0
MA revenue_03_YoY 14.26% 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
MA roce_inc_3 24.85% 28.73% 23.71% 34.54% 36.05% 203.92% 84.51% 45.23% 52.46% 47.23% 105.00% 102.28% 28.58% 0.0 0.0 0.0
MA roce_inc_diff_capital_nopat_3 inf inf inf inf inf inf inf inf inf inf inf inf inf 0.0 0.0 0.0
MA roce_inc_diff_profits_nopat_3 inf inf inf inf inf inf inf inf inf inf inf inf inf 0.0 0.0 0.0
MA roce_inc_nopat_3 20.87% 23.17% 21.91% 31.71% 67.56% 202.36% 76.24% 10.38% 43.40% 47.77% 76.93% 73.79% 21.55% 0.0 0.0 0.0
MA roce_inc_period1_capital_nopat_3 inf inf inf inf inf inf inf inf inf inf inf inf inf 0.0 0.0 0.0
MA roce_inc_period1_nopat_3 2024.00% 2023.00% 2022.00% 2021.00% 2020.00% 2019.00% 2018.00% 2017.00% 2016.00% 2015.00% 2014.00% 2013.00% 2012.00% 0.0 0.0 0.0
MA roce_inc_period1_profit_nopat_3 inf inf inf inf inf inf inf inf inf inf inf inf inf 0.0 0.0 0.0
MA roce_inc_period2_capital_nopat_3 inf inf inf inf inf inf inf inf inf inf inf inf 0.0 0.0 0.0 0.0
MA roce_inc_period2_nopat_3 2021.00% 2020.00% 2019.00% 2018.00% 2017.00% 2016.00% 2015.00% 2014.00% 2013.00% 2012.00% 2011.00% 2010.00% 2009.00% 0.0 0.0 0.0
MA roce_inc_period2_profit_nopat_3 inf inf inf inf inf inf inf inf inf inf inf inf inf 0.0 0.0 0.0
MA rome_inc_3 203.70% 169.29% 38.54% 81.59% 49.21% 1027.11% 1153.93% inf inf 79.79% 87.85% 82.32% 24.37% 0.0 0.0 0.0
MA rome_inc_diff_capital_nopat_3 2700000000.00% 3501000000.00% 6746000000.00% 3432000000.00% 2965000000.00% 380000000.00% 191000000.00% -1194000000.00% -90000000.00% 1430000000.00% 2724000000.00% 2127000000.00% 6882000000.00% 0.0 0.0 0.0
MA rome_inc_diff_profits_nopat_3 4620000000.00% 4779330000.00% 2403280000.00% 2570460000.00% 2734030000.00% 3873200000.00% 1988360000.00% 347940000.00% 1040850000.00% 1154160000.00% 1753290000.00% 1263230000.00% 1264300000.00% 0.0 0.0 0.0
MA rome_inc_nopat_3 171.11% 136.51% 35.63% 74.90% 92.21% 1019.26% 1041.03% inf inf 80.71% 64.36% 59.39% 18.37% 0.0 0.0 0.0
MA rome_inc_period1_capital_nopat_3 14635000000.00% 13878000000.00% 15045000000.00% 11935000000.00% 10377000000.00% 8299000000.00% 8503000000.00% 7412000000.00% 7919000000.00% 8312000000.00% 8606000000.00% 8009000000.00% 6882000000.00% 0.0 0.0 0.0
MA rome_inc_period1_nopat_3 2024.00% 2023.00% 2022.00% 2021.00% 2020.00% 2019.00% 2018.00% 2017.00% 2016.00% 2015.00% 2014.00% 2013.00% 2012.00% 0.0 0.0 0.0
MA rome_inc_period1_profit_nopat_3 13088880000.00% 11486560000.00% 10424400000.00% 8468880000.00% 6707230000.00% 8021120000.00% 5898420000.00% 3973200000.00% 4147920000.00% 3910060000.00% 3625260000.00% 3107070000.00% 2755900000.00% 0.0 0.0 0.0
MA rome_inc_period2_capital_nopat_3 11935000000.00% 10377000000.00% 8299000000.00% 8503000000.00% 7412000000.00% 7919000000.00% 8312000000.00% 8606000000.00% 8009000000.00% 6882000000.00% 5882000000.00% 5882000000.00% 0.0 0.0 0.0 0.0
MA rome_inc_period2_nopat_3 2021.00% 2020.00% 2019.00% 2018.00% 2017.00% 2016.00% 2015.00% 2014.00% 2013.00% 2012.00% 2011.00% 2010.00% 2009.00% 0.0 0.0 0.0
MA rome_inc_period2_profit_nopat_3 8468880000.00% 6707230000.00% 8021120000.00% 5898420000.00% 3973200000.00% 4147920000.00% 3910060000.00% 3625260000.00% 3107070000.00% 2755900000.00% 1871970000.00% 1843840000.00% 1491600000.00% 0.0 0.0 0.0
MA rotc_inc_3 3459.12% 3329.78% 263.69% 260.95% 133.24% 1586.59% 1029.91% 732.37% 619.70% 687.35% 2750.57% 5306.06% 373.50% 0.0 0.0 0.0
MA rotc_inc_diff_capital_nopat_3 159000000.00% 178000000.00% 986000000.00% 1073000000.00% 1095000000.00% 246000000.00% 214000000.00% 207000000.00% 203000000.00% 166000000.00% 87000000.00% 33000000.00% 449000000.00% 0.0 0.0 0.0
MA rotc_inc_diff_profits_nopat_3 4620000000.00% 4779330000.00% 2403280000.00% 2570460000.00% 2734030000.00% 3873200000.00% 1988360000.00% 347940000.00% 1040850000.00% 1154160000.00% 1753290000.00% 1263230000.00% 1264300000.00% 0.0 0.0 0.0
MA rotc_inc_nopat_3 2905.66% 2685.02% 243.74% 239.56% 249.68% 1574.47% 929.14% 168.09% 512.73% 695.28% 2015.28% 3827.97% 281.58% 0.0 0.0 0.0
MA rotc_inc_period1_capital_nopat_3 2061000000.00% 2006000000.00% 1907000000.00% 1902000000.00% 1828000000.00% 921000000.00% 829000000.00% 733000000.00% 675000000.00% 615000000.00% 526000000.00% 472000000.00% 449000000.00% 0.0 0.0 0.0
MA rotc_inc_period1_nopat_3 2024.00% 2023.00% 2022.00% 2021.00% 2020.00% 2019.00% 2018.00% 2017.00% 2016.00% 2015.00% 2014.00% 2013.00% 2012.00% 0.0 0.0 0.0
MA rotc_inc_period1_profit_nopat_3 13088880000.00% 11486560000.00% 10424400000.00% 8468880000.00% 6707230000.00% 8021120000.00% 5898420000.00% 3973200000.00% 4147920000.00% 3910060000.00% 3625260000.00% 3107070000.00% 2755900000.00% 0.0 0.0 0.0
MA rotc_inc_period2_capital_nopat_3 1902000000.00% 1828000000.00% 921000000.00% 829000000.00% 733000000.00% 675000000.00% 615000000.00% 526000000.00% 472000000.00% 449000000.00% 439000000.00% 439000000.00% 0.0 0.0 0.0 0.0
MA rotc_inc_period2_nopat_3 2021.00% 2020.00% 2019.00% 2018.00% 2017.00% 2016.00% 2015.00% 2014.00% 2013.00% 2012.00% 2011.00% 2010.00% 2009.00% 0.0 0.0 0.0
MA rotc_inc_period2_profit_nopat_3 8468880000.00% 6707230000.00% 8021120000.00% 5898420000.00% 3973200000.00% 4147920000.00% 3910060000.00% 3625260000.00% 3107070000.00% 2755900000.00% 1871970000.00% 1843840000.00% 1491600000.00% 0.0 0.0 0.0
MA revenue_05_YoY 10.78% 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
MA roce_inc_5 19.79% 27.32% 49.66% 44.62% 45.51% 121.71% 69.91% 54.05% 74.16% 75.54% 38.03% 0.0 0.0 0.0 0.0 0.0
MA roce_inc_diff_capital_nopat_5 inf inf inf inf inf inf inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0
MA roce_inc_diff_profits_nopat_5 inf inf inf inf inf inf inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0
MA roce_inc_nopat_5 16.95% 22.70% 56.78% 44.62% 42.39% 117.38% 70.22% 24.50% 55.38% 67.11% 28.51% 0.0 0.0 0.0 0.0 0.0
MA roce_inc_period1_capital_nopat_5 inf inf inf inf inf inf inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0
MA roce_inc_period1_nopat_5 2024.00% 2023.00% 2022.00% 2021.00% 2020.00% 2019.00% 2018.00% 2017.00% 2016.00% 2015.00% 2014.00% 0.0 0.0 0.0 0.0 0.0
MA roce_inc_period1_profit_nopat_5 inf inf inf inf inf inf inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0
MA roce_inc_period2_capital_nopat_5 inf inf inf inf inf inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0
MA roce_inc_period2_nopat_5 2019.00% 2018.00% 2017.00% 2016.00% 2015.00% 2014.00% 2013.00% 2012.00% 2011.00% 2010.00% 2009.00% 0.0 0.0 0.0 0.0 0.0
MA roce_inc_period2_profit_nopat_5 inf inf inf inf inf inf inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0
MA rome_inc_5 93.40% 125.13% 73.92% 107.59% 145.42% inf 562.55% 506.60% 149.63% 95.72% 33.07% 0.0 0.0 0.0 0.0 0.0
MA rome_inc_diff_capital_nopat_5 6336000000.00% 5375000000.00% 7633000000.00% 4016000000.00% 2065000000.00% -307000000.00% 494000000.00% 530000000.00% 2037000000.00% 2430000000.00% 8606000000.00% 0.0 0.0 0.0 0.0 0.0
MA rome_inc_diff_profits_nopat_5 5067760000.00% 5588140000.00% 6451200000.00% 4320960000.00% 2797170000.00% 4395860000.00% 2791350000.00% 1217300000.00% 2275950000.00% 2066220000.00% 2133660000.00% 0.0 0.0 0.0 0.0 0.0
MA rome_inc_nopat_5 79.98% 103.97% 84.52% 107.59% 135.46% inf 565.05% 229.68% 111.73% 85.03% 24.79% 0.0 0.0 0.0 0.0 0.0
MA rome_inc_period1_capital_nopat_5 14635000000.00% 13878000000.00% 15045000000.00% 11935000000.00% 10377000000.00% 8299000000.00% 8503000000.00% 7412000000.00% 7919000000.00% 8312000000.00% 8606000000.00% 0.0 0.0 0.0 0.0 0.0
MA rome_inc_period1_nopat_5 2024.00% 2023.00% 2022.00% 2021.00% 2020.00% 2019.00% 2018.00% 2017.00% 2016.00% 2015.00% 2014.00% 0.0 0.0 0.0 0.0 0.0
MA rome_inc_period1_profit_nopat_5 13088880000.00% 11486560000.00% 10424400000.00% 8468880000.00% 6707230000.00% 8021120000.00% 5898420000.00% 3973200000.00% 4147920000.00% 3910060000.00% 3625260000.00% 0.0 0.0 0.0 0.0 0.0
MA rome_inc_period2_capital_nopat_5 8299000000.00% 8503000000.00% 7412000000.00% 7919000000.00% 8312000000.00% 8606000000.00% 8009000000.00% 6882000000.00% 5882000000.00% 5882000000.00% 0.0 0.0 0.0 0.0 0.0 0.0
MA rome_inc_period2_nopat_5 2019.00% 2018.00% 2017.00% 2016.00% 2015.00% 2014.00% 2013.00% 2012.00% 2011.00% 2010.00% 2009.00% 0.0 0.0 0.0 0.0 0.0
MA rome_inc_period2_profit_nopat_5 8021120000.00% 5898420000.00% 3973200000.00% 4147920000.00% 3910060000.00% 3625260000.00% 3107070000.00% 2755900000.00% 1871970000.00% 1843840000.00% 1491600000.00% 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_5 519.12% 571.45% 480.58% 352.16% 247.57% 1153.92% 778.43% 945.42% 1291.53% 1321.59% 541.06% 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_diff_capital_nopat_5 1140000000.00% 1177000000.00% 1174000000.00% 1227000000.00% 1213000000.00% 395000000.00% 357000000.00% 284000000.00% 236000000.00% 176000000.00% 526000000.00% 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_diff_profits_nopat_5 5067760000.00% 5588140000.00% 6451200000.00% 4320960000.00% 2797170000.00% 4395860000.00% 2791350000.00% 1217300000.00% 2275950000.00% 2066220000.00% 2133660000.00% 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_nopat_5 444.54% 474.78% 549.51% 352.16% 230.60% 1112.88% 781.89% 428.63% 964.39% 1173.99% 405.64% 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_period1_capital_nopat_5 2061000000.00% 2006000000.00% 1907000000.00% 1902000000.00% 1828000000.00% 921000000.00% 829000000.00% 733000000.00% 675000000.00% 615000000.00% 526000000.00% 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_period1_nopat_5 2024.00% 2023.00% 2022.00% 2021.00% 2020.00% 2019.00% 2018.00% 2017.00% 2016.00% 2015.00% 2014.00% 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_period1_profit_nopat_5 13088880000.00% 11486560000.00% 10424400000.00% 8468880000.00% 6707230000.00% 8021120000.00% 5898420000.00% 3973200000.00% 4147920000.00% 3910060000.00% 3625260000.00% 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_period2_capital_nopat_5 921000000.00% 829000000.00% 733000000.00% 675000000.00% 615000000.00% 526000000.00% 472000000.00% 449000000.00% 439000000.00% 439000000.00% 0.0 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_period2_nopat_5 2019.00% 2018.00% 2017.00% 2016.00% 2015.00% 2014.00% 2013.00% 2012.00% 2011.00% 2010.00% 2009.00% 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_period2_profit_nopat_5 8021120000.00% 5898420000.00% 3973200000.00% 4147920000.00% 3910060000.00% 3625260000.00% 3107070000.00% 2755900000.00% 1871970000.00% 1843840000.00% 1491600000.00% 0.0 0.0 0.0 0.0 0.0
MA roce_inc_7 29.57% 31.48% 51.65% 43.22% 44.92% 106.83% 80.34% 68.73% 37.58% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA roce_inc_diff_capital_nopat_7 inf inf inf inf inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA roce_inc_diff_profits_nopat_7 inf inf inf inf inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA roce_inc_nopat_7 30.09% 28.01% 46.82% 42.07% 45.19% 98.21% 70.80% 37.81% 28.52% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA roce_inc_period1_capital_nopat_7 inf inf inf inf inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA roce_inc_period1_nopat_7 2024.00% 2023.00% 2022.00% 2021.00% 2020.00% 2019.00% 2018.00% 2017.00% 2016.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA roce_inc_period1_profit_nopat_7 inf inf inf inf inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA roce_inc_period2_capital_nopat_7 inf inf inf inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA roce_inc_period2_nopat_7 2017.00% 2016.00% 2015.00% 2014.00% 2013.00% 2012.00% 2011.00% 2010.00% 2009.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA roce_inc_period2_profit_nopat_7 inf inf inf inf inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rome_inc_7 124.05% 138.40% 106.73% 149.47% 151.10% 404.16% 174.32% 252.94% 44.21% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rome_inc_diff_capital_nopat_7 7223000000.00% 5959000000.00% 6733000000.00% 3329000000.00% 2368000000.00% 1417000000.00% 2621000000.00% 1530000000.00% 7919000000.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rome_inc_diff_profits_nopat_7 9115680000.00% 7338640000.00% 6514340000.00% 4843620000.00% 3600160000.00% 5265220000.00% 4026450000.00% 2129360000.00% 2656320000.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rome_inc_nopat_7 126.20% 123.15% 96.75% 145.50% 152.03% 371.58% 153.62% 139.17% 33.54% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rome_inc_period1_capital_nopat_7 14635000000.00% 13878000000.00% 15045000000.00% 11935000000.00% 10377000000.00% 8299000000.00% 8503000000.00% 7412000000.00% 7919000000.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rome_inc_period1_nopat_7 2024.00% 2023.00% 2022.00% 2021.00% 2020.00% 2019.00% 2018.00% 2017.00% 2016.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rome_inc_period1_profit_nopat_7 13088880000.00% 11486560000.00% 10424400000.00% 8468880000.00% 6707230000.00% 8021120000.00% 5898420000.00% 3973200000.00% 4147920000.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rome_inc_period2_capital_nopat_7 7412000000.00% 7919000000.00% 8312000000.00% 8606000000.00% 8009000000.00% 6882000000.00% 5882000000.00% 5882000000.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rome_inc_period2_nopat_7 2017.00% 2016.00% 2015.00% 2014.00% 2013.00% 2012.00% 2011.00% 2010.00% 2009.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rome_inc_period2_profit_nopat_7 3973200000.00% 4147920000.00% 3910060000.00% 3625260000.00% 3107070000.00% 2755900000.00% 1871970000.00% 1843840000.00% 1491600000.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_7 674.70% 619.61% 556.19% 361.63% 263.86% 1213.35% 1171.54% 1316.33% 518.67% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_diff_capital_nopat_7 1328000000.00% 1331000000.00% 1292000000.00% 1376000000.00% 1356000000.00% 472000000.00% 390000000.00% 294000000.00% 675000000.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_diff_profits_nopat_7 9115680000.00% 7338640000.00% 6514340000.00% 4843620000.00% 3600160000.00% 5265220000.00% 4026450000.00% 2129360000.00% 2656320000.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_nopat_7 686.42% 551.36% 504.21% 352.01% 265.50% 1115.51% 1032.42% 724.27% 393.53% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_period1_capital_nopat_7 2061000000.00% 2006000000.00% 1907000000.00% 1902000000.00% 1828000000.00% 921000000.00% 829000000.00% 733000000.00% 675000000.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_period1_nopat_7 2024.00% 2023.00% 2022.00% 2021.00% 2020.00% 2019.00% 2018.00% 2017.00% 2016.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_period1_profit_nopat_7 13088880000.00% 11486560000.00% 10424400000.00% 8468880000.00% 6707230000.00% 8021120000.00% 5898420000.00% 3973200000.00% 4147920000.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_period2_capital_nopat_7 733000000.00% 675000000.00% 615000000.00% 526000000.00% 472000000.00% 449000000.00% 439000000.00% 439000000.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_period2_nopat_7 2017.00% 2016.00% 2015.00% 2014.00% 2013.00% 2012.00% 2011.00% 2010.00% 2009.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_period2_profit_nopat_7 3973200000.00% 4147920000.00% 3910060000.00% 3625260000.00% 3107070000.00% 2755900000.00% 1871970000.00% 1843840000.00% 1491600000.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA roce_inc_9 31.97% 31.76% 50.79% 46.80% 55.47% 114.74% 46.11% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA roce_inc_diff_capital_nopat_9 inf inf inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA roce_inc_diff_profits_nopat_9 inf inf inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA roce_inc_nopat_9 27.94% 28.05% 47.89% 43.51% 49.96% 102.54% 40.46% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA roce_inc_period1_capital_nopat_9 inf inf inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA roce_inc_period1_nopat_9 2024.00% 2023.00% 2022.00% 2021.00% 2020.00% 2019.00% 2018.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA roce_inc_period1_profit_nopat_9 inf inf inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA roce_inc_period2_capital_nopat_9 inf inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA roce_inc_period2_nopat_9 2015.00% 2014.00% 2013.00% 2012.00% 2011.00% 2010.00% 2009.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA roce_inc_period2_profit_nopat_9 inf inf inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rome_inc_9 166.12% 168.85% 110.30% 121.61% 119.42% 285.97% 59.06% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rome_inc_diff_capital_nopat_9 6323000000.00% 5272000000.00% 7036000000.00% 5053000000.00% 4495000000.00% 2417000000.00% 8503000000.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rome_inc_diff_profits_nopat_9 9178820000.00% 7861300000.00% 7317330000.00% 5712980000.00% 4835260000.00% 6177280000.00% 4406820000.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rome_inc_nopat_9 145.17% 149.11% 104.00% 113.06% 107.57% 255.58% 51.83% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rome_inc_period1_capital_nopat_9 14635000000.00% 13878000000.00% 15045000000.00% 11935000000.00% 10377000000.00% 8299000000.00% 8503000000.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rome_inc_period1_nopat_9 2024.00% 2023.00% 2022.00% 2021.00% 2020.00% 2019.00% 2018.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rome_inc_period1_profit_nopat_9 13088880000.00% 11486560000.00% 10424400000.00% 8468880000.00% 6707230000.00% 8021120000.00% 5898420000.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rome_inc_period2_capital_nopat_9 8312000000.00% 8606000000.00% 8009000000.00% 6882000000.00% 5882000000.00% 5882000000.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rome_inc_period2_nopat_9 2015.00% 2014.00% 2013.00% 2012.00% 2011.00% 2010.00% 2009.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rome_inc_period2_profit_nopat_9 3910060000.00% 3625260000.00% 3107070000.00% 2755900000.00% 1871970000.00% 1843840000.00% 1491600000.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_9 726.42% 601.49% 540.84% 422.92% 386.47% 1434.02% 605.79% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_diff_capital_nopat_9 1446000000.00% 1480000000.00% 1435000000.00% 1453000000.00% 1389000000.00% 482000000.00% 829000000.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_diff_profits_nopat_9 9178820000.00% 7861300000.00% 7317330000.00% 5712980000.00% 4835260000.00% 6177280000.00% 4406820000.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_nopat_9 634.77% 531.17% 509.92% 393.19% 348.11% 1281.59% 531.58% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_period1_capital_nopat_9 2061000000.00% 2006000000.00% 1907000000.00% 1902000000.00% 1828000000.00% 921000000.00% 829000000.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_period1_nopat_9 2024.00% 2023.00% 2022.00% 2021.00% 2020.00% 2019.00% 2018.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_period1_profit_nopat_9 13088880000.00% 11486560000.00% 10424400000.00% 8468880000.00% 6707230000.00% 8021120000.00% 5898420000.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_period2_capital_nopat_9 615000000.00% 526000000.00% 472000000.00% 449000000.00% 439000000.00% 439000000.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_period2_nopat_9 2015.00% 2014.00% 2013.00% 2012.00% 2011.00% 2010.00% 2009.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_period2_profit_nopat_9 3910060000.00% 3625260000.00% 3107070000.00% 2755900000.00% 1871970000.00% 1843840000.00% 1491600000.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA revenue_10_YoY 11.55% 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
MA cashflow::fcf_01_YoY 23.23% 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
MA cashflow::fcf_03_YoY 16.46% 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
MA cashflow::fcf_05_YoY 13.01% 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
MA cashflow::fcf_10_YoY 16.04% 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
MA cashflow::financing -10.84B -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
MA cashflow::investing -3.40B -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
MA cashflow::realfcf_01_YoY 23.60% 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
MA cashflow::realfcf_03_YoY 16.20% 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
MA cashflow::realfcf_05_YoY 12.90% 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
MA cashflow::realfcf_10_YoY 15.61% 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
MA income::net_01_YoY 15.00% 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
MA income::net_03_YoY 14.01% 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
MA income::net_05_YoY 9.66% 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
MA income::net_10_YoY 13.54% 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
MA income::operating_01_YoY 11.24% 14.22% 21.64% 24.76% -16.38% 32.71% 9.97% 14.95% 13.45% -0.55% 13.39% 14.38% 45.12% -1.42% 21.77% 0.0
MA income::operating_03_YoY 15.62% 20.13% 8.27% 11.45% 6.86% 18.82% 12.77% 9.05% 8.56% 8.85% 23.46% 17.84% 20.32% 0.0 0.0 0.0
MA income::operating_05_YoY 10.03% 13.98% 13.12% 11.84% 9.74% 13.61% 10.09% 10.96% 16.25% 13.03% 17.70% 0.0 0.0 0.0 0.0 0.0
MA income::operating_10_YoY 11.80% 12.02% 12.03% 14.03% 11.37% 15.64% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA roa_goodwill_cashflow::operating 42.49% 38.39% 37.31% 33.06% 28.65% 37.27% 34.02% 33.48% 32.25% 29.70% 25.97% 36.37% 30.46% 32.89% 20.80% inf
MA roce_inc_cashflow::operating_3 24.02% 23.05% 27.46% 39.97% 38.55% 185.27% 81.37% 67.33% 20.93% 47.72% 31.72% 142.41% 26.76% 0.0 0.0 0.0
MA roce_inc_cashflow::operating_5 22.06% 23.38% 48.68% 49.84% 47.33% 127.53% 52.53% 54.67% 47.52% 78.08% 27.11% 0.0 0.0 0.0 0.0 0.0
MA roce_inc_cashflow::operating_7 30.09% 28.03% 50.99% 52.60% 38.78% 97.65% 62.23% 70.45% 34.99% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA roce_inc_cashflow::operating_9 32.51% 30.59% 46.20% 49.62% 46.91% 107.67% 44.48% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rome_inc_cashflow::operating_3 196.93% 135.85% 44.65% 94.41% 52.61% 933.16% 1110.99% inf inf 80.63% 26.54% 114.62% 22.81% 0.0 0.0 0.0
MA rome_inc_cashflow::operating_5 104.12% 107.11% 72.46% 120.17% 151.23% inf 422.67% 512.45% 95.88% 98.93% 23.58% 0.0 0.0 0.0 0.0 0.0
MA rome_inc_cashflow::operating_7 126.21% 123.23% 105.36% 181.92% 130.45% 369.44% 135.02% 259.28% 41.15% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rome_inc_cashflow::operating_9 168.89% 162.61% 100.34% 128.93% 101.00% 268.35% 56.98% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_cashflow::operating_3 3344.03% 2671.91% 305.48% 301.96% 142.47% 1441.46% 991.59% 1090.34% 247.29% 694.58% 831.03% 7387.88% 349.67% 0.0 0.0 0.0
MA rotc_inc_cashflow::operating_5 578.68% 489.12% 471.12% 393.32% 257.46% 1209.11% 584.87% 956.34% 827.54% 1365.91% 385.74% 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_cashflow::operating_7 686.45% 551.69% 549.07% 440.12% 227.80% 1109.11% 907.44% 1349.32% 482.81% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_cashflow::operating_9 738.52% 579.26% 491.99% 448.38% 326.85% 1345.64% 584.44% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA yield_cashflow::fcf_enterprise 2.89% 2.75% 3.05% 2.56% 1.97% 2.64% 3.15% 3.57% 4.22% 3.86% 3.57% 4.38% 5.17% 6.44% 0.0 0.0
MA yield_cashflow::operating_enterprise 2.99% 2.83% 3.18% 2.68% 2.07% 2.78% 3.32% 3.76% 4.42% 4.03% 3.76% 4.55% 5.34% 6.63% 0.0 0.0
MA yield_cashflow::realfcf_enterprise 2.79% 2.64% 2.97% 2.48% 1.90% 2.55% 3.04% 3.45% 4.07% 3.74% 3.57% 4.38% 5.17% 6.44% 0.0 0.0
MA yield_income::net_enterprise 2.60% 2.65% 2.82% 2.46% 1.84% 2.76% 3.13% 2.60% 3.87% 3.74% 3.99% 3.43% 5.00% 4.71% 0.0 0.0
MA yield_income::operating_enterprise 3.15% 3.31% 3.48% 2.85% 2.31% 3.29% 3.89% 4.40% 5.49% 4.99% 5.64% 4.96% 7.13% 6.70% 0.0 0.0
Notes on the above Report:
StockMarketPrice: is the price of the Stock in December first trading day(approx) of the associated year
eps: If a Stock has multiple eps values, we use value from class a eps, if not continued operations attributable eps and so on [diluted is preferred over basic]
Caution:: 0 value in revenue means we do not have data for the year for the ticker
0 value most likely means we had a data issue and could not find the field value in the particular year

2. Vertical Data, ratio wrt to shares_calc for MA [show/hide charts] Current Market Price: 562.03 as of 2025-06-16
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 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009
MA StockMarketPrice
MA revenue 30.69 26.75 23.13 19.22 15.35 16.73 14.48 12.03 9.97 8.54 8.10 6.89 5.90 5.25 4.33 4.02
MA operating_expense 13.71 11.82 10.37 8.96 7.24 7.16 7.42 5.66 4.64 4.06 3.72 3.17 2.76 3.13 2.18 2.24
MA assets 52.39 45.24 40.28 38.34 33.69 28.98 24.07 20.54 17.28 14.38 13.16 11.76 9.95 8.36 6.91 0.0
MA cash 9.20 9.15 7.29 7.55 10.14 6.93 6.47 5.71 6.22 5.08 4.41 2.97 1.64 2.92 2.40 0.0
MA liabilities_calc 45.29 37.81 33.67 30.82 26.69 22.68 18.85 15.27 12.04 9.05 7.33 5.58 4.43 3.77 2.84 0.0
MA ppnenet 2.33 2.20 2.09 1.94 1.91 1.81 0.89 0.80 0.68 0.60 0.53 0.43 0.38 0.35 0.34 0.0
MA workingCapital 3.51 2.66 2.36 2.16 2.03 1.72 1.00 0.78 0.56 0.61 0.54 0.47 0.36 0.30 0.30 0.0
MA workingCapitalWithCash 3.70 2.81 2.51 2.36 2.17 1.86 1.12 0.91 0.67 0.70 0.60 0.50 0.42 0.34 0.34 0.0
MA owner_earnings 15.01 11.88 10.88 8.94 6.65 7.45 5.52 5.00 3.95 3.36 2.77 3.29 2.28 2.04 1.28 1.04
MA netincome_cfo 14.03 11.93 10.33 8.84 6.43 8.05 5.67 3.77 3.75 3.37 3.10 2.57 2.20 1.49 1.44 1.15
MA cashflow::operating 16.10 12.77 11.64 9.63 7.25 8.11 6.03 5.45 4.29 3.62 2.92 3.41 2.35 2.10 1.33 1.09
MA cashflow::fcf 15.59 12.37 11.18 9.22 6.91 7.69 5.71 5.17 4.09 3.47 2.77 3.29 2.28 2.04 1.28 1.04
MA cashflow::realfcf 15.01 11.88 10.88 8.94 6.65 7.45 5.52 5.00 3.95 3.36 2.77 3.29 2.28 2.04 1.28 1.04
MA netincome 14.03 11.93 10.33 8.84 6.43 8.05 5.67 3.77 3.75 3.37 3.10 2.57 2.20 1.49 1.44 1.15
MA operatingincome 16.98 14.93 12.76 10.26 8.11 9.58 7.05 6.38 5.33 4.49 4.38 3.72 3.14 2.12 2.15 1.78
MA grossincome 30.69 26.75 23.13 19.22 15.35 16.73 14.48 12.03 9.97 8.54 8.10 6.89 5.90 5.25 4.33 4.02
MA nopat 14.26 12.24 10.84 8.62 6.73 7.95 5.71 3.83 3.84 3.46 3.11 2.57 2.20 1.46 1.44 1.18
MA marketcap 525.80 423.43 343.13 352.50 348.45 289.93 182.16 145.37 98.43 92.07 80.90 77.99 45.70 34.59 0.0 0.0
MA ev 538.98 450.69 366.17 360.02 350.37 291.46 181.34 144.88 97.00 89.90 77.77 75.02 44.06 31.67 0.0 0.0
MA ebitda 17.95 15.78 13.54 11.00 8.69 10.10 7.50 6.80 5.67 4.81 4.66 3.93 3.33 2.27 0.0 0.0
MA equity 7.10 7.43 6.61 7.51 7.00 6.30 5.22 5.27 5.23 5.33 5.83 6.18 5.52 4.59 4.07 0.0
MA retained_earnings 79.43 66.69 55.76 46.46 38.87 33.69 26.42 21.54 17.96 14.34 11.30 8.36 5.87 3.71 2.28 0.0
MA debt 22.38 36.41 30.33 15.08 12.06 8.45 5.65 5.22 4.79 2.91 1.28 0.0 0.0 0.0 0.0 0.0
MA interest_expense 0.70 0.61 0.49 0.44 0.38 0.22 0.18 0.15 0.09 0.05 0.04 0.01 0.02 0.02 0.04 0.09
MA interestRate 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.08 0.08 0.08 0.08 0.08
MA shares 1.01 1.01 1.01 1.01 1.01 1.01 1.01 1.03 1.02 1.00 1.00 1.00 1.00 1.00 0.10 0.10
MA shares_calc 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
MA income_tax 2.59 2.61 1.87 1.65 1.35 1.60 1.30 2.51 1.47 1.02 1.25 1.14 0.94 0.66 0.71 0.59
MA sbc 0.57 0.49 0.31 0.28 0.25 0.25 0.19 0.17 0.14 0.11 0.0 0.0 0.0 0.0 0.0 0.0
MA capex 0.52 0.40 0.46 0.41 0.34 0.42 0.32 0.29 0.20 0.16 0.15 0.13 0.08 0.06 0.05 0.04
MA maintainence_capex 0.52 0.40 0.46 0.41 0.34 0.42 0.32 0.29 0.20 0.16 0.15 0.13 0.08 0.06 0.05 0.04
MA depreciation 0.98 0.85 0.78 0.74 0.58 0.52 0.44 0.42 0.35 0.32 0.28 0.21 0.18 0.15 0.12 0.11
MA inventory 0.11 0.11 0.10 0.10 0.10 0.10 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA payables 1.01 0.89 0.96 0.75 0.53 0.48 0.52 0.90 0.56 0.42 0.36 0.28 0.28 0.28 0.21 0.0
MA receivables 4.11 4.33 3.56 3.06 2.65 2.49 2.20 1.90 1.31 0.95 0.95 0.80 0.74 0.63 0.51 0.0
MA inventoryTurnover 0.11 0.11 0.10 0.10 0.10 0.10 0.10 0.10 0.09 0.09 0.09 0.08 0.08 0.08 0.08 0.08
MA costs:ga 11.11 9.52 8.40 7.21 5.93 5.71 5.01 4.48 3.54 2.95 2.71 2.19 1.94 1.72 1.45 1.53
MA costs:sm 0.89 0.88 0.82 0.91 0.66 0.93 0.88 0.86 0.75 0.73 0.74 0.69 0.62 0.66 0.61 0.60
MA shares_buyback -12.02 -9.63 -9.10 -6.01 -4.49 -6.44 -4.78 -3.62 -3.25 -3.11 -2.91 -2.02 -1.40 -0.90 0.0 0.0
MA dividends 2.67 2.30 1.98 1.77 1.61 1.33 1.01 0.91 0.77 0.64 0.44 0.21 0.11 0.06 0.06 0.06
MA goodwill 10.02 8.16 7.82 7.80 4.98 3.99 2.81 2.92 1.62 1.67 1.31 0.93 0.87 0.79 0.53 0.0
MA costs:sgna 11.11 9.52 8.40 7.21 5.93 5.71 5.01 4.48 3.54 2.95 2.71 2.19 1.94 1.72 1.45 1.53
MA current_liabilities 20.94 17.34 14.74 13.40 11.88 11.80 11.22 8.47 6.67 5.54 5.34 4.98 3.92 3.30 2.46 0.0
MA equity_mgmt 17.11 15.60 14.43 15.31 11.97 10.29 8.04 8.19 6.86 7.00 7.13 7.11 6.39 5.38 4.60 0.0
MA equity_tangible -2.92 -0.73 -1.21 -0.28 2.02 2.31 2.41 2.34 3.61 3.66 4.52 5.25 4.65 3.80 3.54 0.0
MA investedCapital 5.76 4.80 4.34 4.09 3.86 2.64 1.81 1.48 1.19 1.15 0.99 0.86 0.72 0.64 0.64 0.0
MA investedCapitalWith2PercentCash 5.95 4.95 4.50 4.30 4.01 2.77 1.92 1.61 1.29 1.24 1.05 0.89 0.78 0.69 0.69 0.0
MA lv_liabilities -30.88 -23.43 -21.80 -19.19 -12.78 -12.20 -9.94 -7.43 -4.23 -2.71 -1.73 -1.62 -1.89 -0.06 0.26 0.0
MA lv_payables 13.39 13.49 10.91 10.88 13.38 10.00 8.38 6.94 7.25 5.93 5.24 3.69 2.25 3.43 2.88 0.0
MA share_cnt 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.0 0.0 0.0 0.0 0.0 0.0
MA current_assets 21.49 20.21 17.27 17.25 19.17 16.75 15.66 13.29 12.24 9.71 9.44 9.04 7.47 6.05 5.05 0.0
MA roce_inc_diff_capital_nopat_3 0.11% 0.11% 0.10% 0.10% 0.10% 0.10% 0.10% 0.10% 0.09% 0.09% 0.09% 0.08% 0.08% 0.0 0.0 0.0
MA roce_inc_diff_profits_nopat_3 0.11% 0.11% 0.10% 0.10% 0.10% 0.10% 0.10% 0.10% 0.09% 0.09% 0.09% 0.08% 0.08% 0.0 0.0 0.0
MA roce_inc_period1_capital_nopat_3 0.11% 0.11% 0.10% 0.10% 0.10% 0.10% 0.10% 0.10% 0.09% 0.09% 0.09% 0.08% 0.08% 0.0 0.0 0.0
MA roce_inc_period1_profit_nopat_3 0.11% 0.11% 0.10% 0.10% 0.10% 0.10% 0.10% 0.10% 0.09% 0.09% 0.09% 0.08% 0.08% 0.0 0.0 0.0
MA roce_inc_period2_capital_nopat_3 0.11% 0.11% 0.10% 0.10% 0.10% 0.10% 0.10% 0.10% 0.09% 0.09% 0.09% 0.08% 0.0 0.0 0.0 0.0
MA roce_inc_period2_profit_nopat_3 0.11% 0.11% 0.10% 0.10% 0.10% 0.10% 0.10% 0.10% 0.09% 0.09% 0.09% 0.08% 0.08% 0.0 0.0 0.0
MA rome_inc_diff_capital_nopat_3 2.94% 3.73% 7.02% 3.49% 2.97% 0.38% 0.18% -1.15% -0.08% 1.26% 2.34% 1.76% 5.49% 0.0 0.0 0.0
MA rome_inc_diff_profits_nopat_3 5.03% 5.09% 2.50% 2.62% 2.74% 3.84% 1.93% 0.34% 0.96% 1.02% 1.50% 1.04% 1.01% 0.0 0.0 0.0
MA rome_inc_period1_capital_nopat_3 15.95% 14.79% 15.65% 12.15% 10.41% 8.23% 8.23% 7.14% 7.33% 7.35% 7.39% 6.61% 5.49% 0.0 0.0 0.0
MA rome_inc_period1_profit_nopat_3 14.26% 12.24% 10.84% 8.62% 6.73% 7.95% 5.71% 3.83% 3.84% 3.46% 3.11% 2.57% 2.20% 0.0 0.0 0.0
MA rome_inc_period2_capital_nopat_3 13.00% 11.06% 8.63% 8.65% 7.43% 7.85% 8.05% 8.29% 7.41% 6.08% 5.05% 4.86% 0.0 0.0 0.0 0.0
MA rome_inc_period2_profit_nopat_3 9.23% 7.15% 8.34% 6.00% 3.99% 4.11% 3.79% 3.49% 2.87% 2.44% 1.61% 1.52% 1.19% 0.0 0.0 0.0
MA rotc_inc_diff_capital_nopat_3 0.17% 0.19% 1.03% 1.09% 1.10% 0.24% 0.21% 0.20% 0.19% 0.15% 0.07% 0.03% 0.36% 0.0 0.0 0.0
MA rotc_inc_diff_profits_nopat_3 5.03% 5.09% 2.50% 2.62% 2.74% 3.84% 1.93% 0.34% 0.96% 1.02% 1.50% 1.04% 1.01% 0.0 0.0 0.0
MA rotc_inc_period1_capital_nopat_3 2.25% 2.14% 1.98% 1.94% 1.83% 0.91% 0.80% 0.71% 0.62% 0.54% 0.45% 0.39% 0.36% 0.0 0.0 0.0
MA rotc_inc_period1_profit_nopat_3 14.26% 12.24% 10.84% 8.62% 6.73% 7.95% 5.71% 3.83% 3.84% 3.46% 3.11% 2.57% 2.20% 0.0 0.0 0.0
MA rotc_inc_period2_capital_nopat_3 2.07% 1.95% 0.96% 0.84% 0.74% 0.67% 0.60% 0.51% 0.44% 0.40% 0.38% 0.36% 0.0 0.0 0.0 0.0
MA rotc_inc_period2_profit_nopat_3 9.23% 7.15% 8.34% 6.00% 3.99% 4.11% 3.79% 3.49% 2.87% 2.44% 1.61% 1.52% 1.19% 0.0 0.0 0.0
MA roce_inc_diff_capital_nopat_5 0.11% 0.11% 0.10% 0.10% 0.10% 0.10% 0.10% 0.10% 0.09% 0.09% 0.09% 0.0 0.0 0.0 0.0 0.0
MA roce_inc_diff_profits_nopat_5 0.11% 0.11% 0.10% 0.10% 0.10% 0.10% 0.10% 0.10% 0.09% 0.09% 0.09% 0.0 0.0 0.0 0.0 0.0
MA roce_inc_period1_capital_nopat_5 0.11% 0.11% 0.10% 0.10% 0.10% 0.10% 0.10% 0.10% 0.09% 0.09% 0.09% 0.0 0.0 0.0 0.0 0.0
MA roce_inc_period1_profit_nopat_5 0.11% 0.11% 0.10% 0.10% 0.10% 0.10% 0.10% 0.10% 0.09% 0.09% 0.09% 0.0 0.0 0.0 0.0 0.0
MA roce_inc_period2_capital_nopat_5 0.11% 0.11% 0.10% 0.10% 0.10% 0.10% 0.10% 0.10% 0.09% 0.09% 0.0 0.0 0.0 0.0 0.0 0.0
MA roce_inc_period2_profit_nopat_5 0.11% 0.11% 0.10% 0.10% 0.10% 0.10% 0.10% 0.10% 0.09% 0.09% 0.09% 0.0 0.0 0.0 0.0 0.0
MA rome_inc_diff_capital_nopat_5 6.90% 5.73% 7.94% 4.09% 2.07% -0.30% 0.48% 0.51% 1.88% 2.15% 7.39% 0.0 0.0 0.0 0.0 0.0
MA rome_inc_diff_profits_nopat_5 5.52% 5.96% 6.71% 4.40% 2.81% 4.36% 2.70% 1.17% 2.11% 1.83% 1.83% 0.0 0.0 0.0 0.0 0.0
MA rome_inc_period1_capital_nopat_5 15.95% 14.79% 15.65% 12.15% 10.41% 8.23% 8.23% 7.14% 7.33% 7.35% 7.39% 0.0 0.0 0.0 0.0 0.0
MA rome_inc_period1_profit_nopat_5 14.26% 12.24% 10.84% 8.62% 6.73% 7.95% 5.71% 3.83% 3.84% 3.46% 3.11% 0.0 0.0 0.0 0.0 0.0
MA rome_inc_period2_capital_nopat_5 9.04% 9.06% 7.71% 8.06% 8.34% 8.53% 7.75% 6.63% 5.44% 5.20% 0.0 0.0 0.0 0.0 0.0 0.0
MA rome_inc_period2_profit_nopat_5 8.74% 6.29% 4.13% 4.22% 3.92% 3.59% 3.01% 2.65% 1.73% 1.63% 1.28% 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_diff_capital_nopat_5 1.24% 1.25% 1.22% 1.25% 1.22% 0.39% 0.35% 0.27% 0.22% 0.16% 0.45% 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_diff_profits_nopat_5 5.52% 5.96% 6.71% 4.40% 2.81% 4.36% 2.70% 1.17% 2.11% 1.83% 1.83% 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_period1_capital_nopat_5 2.25% 2.14% 1.98% 1.94% 1.83% 0.91% 0.80% 0.71% 0.62% 0.54% 0.45% 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_period1_profit_nopat_5 14.26% 12.24% 10.84% 8.62% 6.73% 7.95% 5.71% 3.83% 3.84% 3.46% 3.11% 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_period2_capital_nopat_5 1.00% 0.88% 0.76% 0.69% 0.62% 0.52% 0.46% 0.43% 0.41% 0.39% 0.0 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_period2_profit_nopat_5 8.74% 6.29% 4.13% 4.22% 3.92% 3.59% 3.01% 2.65% 1.73% 1.63% 1.28% 0.0 0.0 0.0 0.0 0.0
MA roce_inc_diff_capital_nopat_7 0.11% 0.11% 0.10% 0.10% 0.10% 0.10% 0.10% 0.10% 0.09% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA roce_inc_diff_profits_nopat_7 0.11% 0.11% 0.10% 0.10% 0.10% 0.10% 0.10% 0.10% 0.09% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA roce_inc_period1_capital_nopat_7 0.11% 0.11% 0.10% 0.10% 0.10% 0.10% 0.10% 0.10% 0.09% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA roce_inc_period1_profit_nopat_7 0.11% 0.11% 0.10% 0.10% 0.10% 0.10% 0.10% 0.10% 0.09% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA roce_inc_period2_capital_nopat_7 0.11% 0.11% 0.10% 0.10% 0.10% 0.10% 0.10% 0.10% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA roce_inc_period2_profit_nopat_7 0.11% 0.11% 0.10% 0.10% 0.10% 0.10% 0.10% 0.10% 0.09% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rome_inc_diff_capital_nopat_7 7.87% 6.35% 7.00% 3.39% 2.38% 1.40% 2.54% 1.47% 7.33% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rome_inc_diff_profits_nopat_7 9.93% 7.82% 6.78% 4.93% 3.61% 5.22% 3.90% 2.05% 2.46% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rome_inc_period1_capital_nopat_7 15.95% 14.79% 15.65% 12.15% 10.41% 8.23% 8.23% 7.14% 7.33% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rome_inc_period1_profit_nopat_7 14.26% 12.24% 10.84% 8.62% 6.73% 7.95% 5.71% 3.83% 3.84% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rome_inc_period2_capital_nopat_7 8.08% 8.44% 8.65% 8.76% 8.03% 6.82% 5.70% 5.66% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rome_inc_period2_profit_nopat_7 4.33% 4.42% 4.07% 3.69% 3.12% 2.73% 1.81% 1.78% 1.38% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_diff_capital_nopat_7 1.45% 1.42% 1.34% 1.40% 1.36% 0.47% 0.38% 0.28% 0.62% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_diff_profits_nopat_7 9.93% 7.82% 6.78% 4.93% 3.61% 5.22% 3.90% 2.05% 2.46% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_period1_capital_nopat_7 2.25% 2.14% 1.98% 1.94% 1.83% 0.91% 0.80% 0.71% 0.62% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_period1_profit_nopat_7 14.26% 12.24% 10.84% 8.62% 6.73% 7.95% 5.71% 3.83% 3.84% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_period2_capital_nopat_7 0.80% 0.72% 0.64% 0.54% 0.47% 0.45% 0.43% 0.42% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_period2_profit_nopat_7 4.33% 4.42% 4.07% 3.69% 3.12% 2.73% 1.81% 1.78% 1.38% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA roce_inc_diff_capital_nopat_9 0.11% 0.11% 0.10% 0.10% 0.10% 0.10% 0.10% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA roce_inc_diff_profits_nopat_9 0.11% 0.11% 0.10% 0.10% 0.10% 0.10% 0.10% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA roce_inc_period1_capital_nopat_9 0.11% 0.11% 0.10% 0.10% 0.10% 0.10% 0.10% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA roce_inc_period1_profit_nopat_9 0.11% 0.11% 0.10% 0.10% 0.10% 0.10% 0.10% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA roce_inc_period2_capital_nopat_9 0.11% 0.11% 0.10% 0.10% 0.10% 0.10% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA roce_inc_period2_profit_nopat_9 0.11% 0.11% 0.10% 0.10% 0.10% 0.10% 0.10% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rome_inc_diff_capital_nopat_9 6.89% 5.62% 7.32% 5.14% 4.51% 2.40% 8.23% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rome_inc_diff_profits_nopat_9 10.00% 8.38% 7.61% 5.81% 4.85% 6.12% 4.27% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rome_inc_period1_capital_nopat_9 15.95% 14.79% 15.65% 12.15% 10.41% 8.23% 8.23% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rome_inc_period1_profit_nopat_9 14.26% 12.24% 10.84% 8.62% 6.73% 7.95% 5.71% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rome_inc_period2_capital_nopat_9 9.06% 9.17% 8.33% 7.00% 5.90% 5.83% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rome_inc_period2_profit_nopat_9 4.26% 3.86% 3.23% 2.80% 1.88% 1.83% 1.44% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_diff_capital_nopat_9 1.58% 1.58% 1.49% 1.48% 1.39% 0.48% 0.80% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_diff_profits_nopat_9 10.00% 8.38% 7.61% 5.81% 4.85% 6.12% 4.27% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_period1_capital_nopat_9 2.25% 2.14% 1.98% 1.94% 1.83% 0.91% 0.80% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_period1_profit_nopat_9 14.26% 12.24% 10.84% 8.62% 6.73% 7.95% 5.71% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_period2_capital_nopat_9 0.67% 0.56% 0.49% 0.46% 0.44% 0.44% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_period2_profit_nopat_9 4.26% 3.86% 3.23% 2.80% 1.88% 1.83% 1.44% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA cashflow::financing -11.81 -10.11 -10.74 -6.67 -2.16 -5.82 -4.81 -4.59 -2.12 -2.17 -2.01 -2.17 -1.43 -0.95 0.01 -0.15
MA cashflow::investing -3.71 -1.44 -1.53 -5.37 -1.88 -1.63 -0.49 -1.71 -1.08 -0.63 0.59 0.0 -2.27 -0.58 -0.50 -0.52
Notes on the above Report:
StockMarketPrice: is the price of the Stock in December first trading day(approx) of the associated year
eps: If a Stock has multiple eps values, we use value from class a eps, if not continued operations attributable eps and so on [diluted is preferred over basic]
Caution:: 0 value in revenue means we do not have data for the year for the ticker
0 value most likely means we had a data issue and could not find the field value in the particular year

3. Vertical Data, ratio wrt to revenue for MA [show/hide charts] Current Market Price: 562.03 as of 2025-06-16
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 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009
MA StockMarketPrice
MA revenue 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% 100.00%
MA operating_expense 44.68% 44.19% 44.85% 46.61% 47.19% 42.76% 51.29% 47.01% 46.54% 47.47% 45.92% 46.05% 46.73% 59.59% 50.32% 55.68%
MA assets 170.70% 169.13% 174.14% 199.48% 219.49% 173.17% 166.29% 170.67% 173.30% 168.29% 162.37% 170.64% 168.61% 159.26% 159.54% 0.0
MA cash 29.97% 34.22% 31.52% 39.30% 66.09% 41.39% 44.70% 47.48% 62.37% 59.45% 54.41% 43.12% 27.76% 55.62% 55.37% 0.0
MA liabilities_calc 147.57% 141.34% 145.56% 160.38% 173.90% 135.52% 130.20% 126.92% 120.81% 105.94% 90.45% 80.97% 75.02% 71.86% 65.57% 0.0
MA ppnenet 7.59% 8.21% 9.02% 10.10% 12.43% 10.83% 6.16% 6.63% 6.80% 6.98% 6.51% 6.30% 6.39% 6.69% 7.93% 0.0
MA workingCapital 11.45% 9.96% 10.20% 11.22% 13.23% 10.30% 6.93% 6.46% 5.63% 7.14% 6.65% 6.81% 6.06% 5.63% 6.82% 0.0
MA workingCapitalWithCash 12.06% 10.52% 10.87% 12.29% 14.15% 11.09% 7.72% 7.53% 6.70% 8.20% 7.41% 7.30% 7.07% 6.54% 7.93% 0.0
MA owner_earnings 48.92% 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%
MA netincome_cfo 45.71% 44.61% 44.66% 46.00% 41.90% 48.08% 39.19% 31.33% 37.67% 39.39% 38.31% 37.34% 37.32% 28.36% 33.35% 28.69%
MA cashflow::operating 52.47% 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%
MA cashflow::fcf 50.79% 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%
MA cashflow::realfcf 48.92% 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%
MA netincome 45.71% 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%
MA operatingincome 55.32% 55.81% 55.15% 53.39% 52.81% 57.24% 48.71% 52.99% 53.46% 52.53% 54.08% 53.95% 53.27% 40.41% 49.68% 44.32%
MA grossincome 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% 100.00%
MA nopat 46.47% 45.77% 46.88% 44.85% 43.84% 47.51% 39.45% 31.79% 38.49% 40.45% 38.40% 37.23% 37.29% 27.88% 33.29% 29.25%
MA marketcap 1713.34% 1582.83% 1483.59% 1834.10% 2270.30% 1732.50% 1258.41% 1207.97% 987.41% 1077.58% 998.29% 1131.63% 774.75% 658.93% 0.0 0.0
MA ev 1756.29% 1684.72% 1583.19% 1873.25% 2282.78% 1741.62% 1252.74% 1203.89% 973.11% 1052.13% 959.70% 1088.51% 746.99% 603.32% 0.0 0.0
MA ebitda 58.50% 59.00% 58.52% 57.23% 56.60% 60.33% 51.78% 56.49% 56.92% 56.32% 57.48% 57.05% 56.38% 43.30% 0.0 0.0
MA equity 23.13% 27.79% 28.58% 39.10% 45.59% 37.65% 36.09% 43.75% 52.49% 62.36% 71.92% 89.67% 93.59% 87.40% 93.97% 0.0
MA retained_earnings 258.84% 249.28% 241.07% 241.73% 253.23% 201.29% 182.49% 178.95% 180.20% 167.81% 139.49% 121.27% 99.50% 70.67% 52.63% 0.0
MA debt 72.93% 136.11% 131.12% 78.45% 78.58% 50.51% 39.02% 43.40% 48.07% 34.00% 15.82% 0.0 0.0 0.0 0.0 0.0
MA interest_expense 2.29% 2.29% 2.12% 2.28% 2.48% 1.33% 1.24% 1.23% 0.88% 0.63% 0.51% 0.17% 0.27% 0.37% 0.94% 2.26%
MA interestRate 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.20% 1.35% 1.49% 1.81% 1.96%
MA shares 3.29% 3.77% 4.37% 5.25% 6.55% 6.02% 6.96% 8.54% 10.19% 11.73% 12.34% 14.51% 16.95% 19.05% 2.37% 2.55%
MA shares_calc 3.26% 3.74% 4.32% 5.20% 6.52% 5.98% 6.91% 8.31% 10.03% 11.70% 12.34% 14.51% 16.95% 19.05% 23.09% 24.89%
MA income_tax 8.45% 9.74% 8.10% 8.58% 8.82% 9.55% 9.00% 20.86% 14.73% 11.90% 15.49% 16.58% 15.88% 12.54% 16.43% 14.81%
MA sbc 1.87% 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
MA capex 1.68% 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%
MA maintainence_capex 1.68% 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%
MA depreciation 3.18% 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%
MA inventory 0.36% 0.40% 0.45% 0.53% 0.65% 0.59% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA payables 3.30% 3.32% 4.16% 3.91% 3.44% 2.90% 3.59% 7.47% 5.65% 4.88% 4.44% 4.05% 4.83% 5.36% 4.91% 0.0
MA receivables 13.40% 16.18% 15.40% 15.92% 17.29% 14.89% 15.22% 15.76% 13.14% 11.16% 11.75% 11.57% 12.52% 12.03% 11.73% 0.0
MA inventoryTurnover 0.36% 0.40% 0.45% 0.53% 0.65% 0.59% 0.67% 0.80% 0.93% 1.03% 1.06% 1.20% 1.35% 1.49% 1.81% 1.96%
MA costs:ga 36.19% 35.57% 36.33% 37.53% 38.62% 34.13% 34.61% 37.23% 35.51% 34.56% 33.39% 31.74% 32.86% 32.71% 33.53% 38.09%
MA costs:sm 2.89% 3.29% 3.55% 4.74% 4.29% 5.53% 6.07% 7.19% 7.53% 8.49% 9.13% 10.08% 10.49% 12.53% 14.12% 14.83%
MA shares_buyback -39.18% -35.99% -39.36% -31.26% -29.23% -38.48% -33.00% -30.10% -32.58% -36.39% -35.86% -29.27% -23.65% -17.10% 0.0 0.0
MA dividends 8.69% 8.60% 8.56% 9.22% 10.49% 7.97% 6.98% 7.54% 7.77% 7.52% 5.45% 3.06% 1.79% 1.15% 1.43% 1.55%
MA goodwill 32.64% 30.52% 33.83% 40.57% 32.42% 23.82% 19.42% 24.29% 16.30% 19.56% 16.12% 13.44% 14.77% 15.10% 12.22% 0.0
MA costs:sgna 36.19% 35.57% 36.33% 37.53% 38.62% 34.13% 34.61% 37.23% 35.51% 34.56% 33.39% 31.74% 32.86% 32.71% 33.53% 38.09%
MA current_liabilities 68.24% 64.80% 63.73% 69.70% 77.43% 70.51% 77.55% 70.36% 66.87% 64.85% 65.90% 72.27% 66.38% 62.81% 56.74% 0.0
MA equity_mgmt 55.77% 58.31% 62.41% 79.67% 78.00% 61.46% 55.51% 68.04% 68.78% 81.92% 88.04% 103.12% 108.36% 102.50% 106.19% 0.0
MA equity_tangible -9.51% -2.73% -5.24% -1.48% 13.17% 13.83% 16.66% 19.47% 36.19% 42.80% 55.80% 76.23% 78.81% 72.30% 81.75% 0.0
MA investedCapital 18.77% 17.95% 18.78% 21.29% 25.18% 15.76% 12.47% 12.32% 11.90% 13.50% 12.22% 12.46% 12.14% 12.17% 14.75% 0.0
MA investedCapitalWith2PercentCash 19.38% 18.51% 19.44% 22.36% 26.09% 16.55% 13.27% 13.40% 12.96% 14.56% 12.99% 12.95% 13.15% 13.08% 15.86% 0.0
MA lv_liabilities -100.63% -87.58% -94.24% -99.84% -83.27% -72.88% -68.69% -61.78% -42.44% -31.69% -21.30% -23.45% -32.11% -1.14% 5.94% 0.0
MA lv_payables 43.64% 50.43% 47.15% 56.63% 87.19% 59.75% 57.92% 57.67% 72.72% 69.36% 64.71% 53.48% 38.08% 65.36% 66.60% 0.0
MA share_cnt 3.26% 3.74% 4.32% 5.20% 6.52% 5.98% 6.91% 8.31% 10.03% 11.70% 0.0 0.0 0.0 0.0 0.0 0.0
MA current_assets 70.03% 75.55% 74.68% 89.75% 124.91% 100.11% 108.17% 110.40% 122.75% 113.63% 116.48% 131.20% 126.60% 115.30% 116.52% 0.0
MA roce_inc_diff_capital_nopat_3 0.36% 0.40% 0.45% 0.53% 0.65% 0.59% 0.67% 0.80% 0.93% 1.03% 1.06% 1.20% 1.35% 0.0 0.0 0.0
MA roce_inc_diff_profits_nopat_3 0.36% 0.40% 0.45% 0.53% 0.65% 0.59% 0.67% 0.80% 0.93% 1.03% 1.06% 1.20% 1.35% 0.0 0.0 0.0
MA roce_inc_period1_capital_nopat_3 0.36% 0.40% 0.45% 0.53% 0.65% 0.59% 0.67% 0.80% 0.93% 1.03% 1.06% 1.20% 1.35% 0.0 0.0 0.0
MA roce_inc_period1_profit_nopat_3 0.36% 0.40% 0.45% 0.53% 0.65% 0.59% 0.67% 0.80% 0.93% 1.03% 1.06% 1.20% 1.35% 0.0 0.0 0.0
MA roce_inc_period2_capital_nopat_3 0.36% 0.40% 0.45% 0.53% 0.65% 0.59% 0.67% 0.80% 0.93% 1.03% 1.06% 1.20% 0.0 0.0 0.0 0.0
MA roce_inc_period2_profit_nopat_3 0.36% 0.40% 0.45% 0.53% 0.65% 0.59% 0.67% 0.80% 0.93% 1.03% 1.06% 1.20% 1.35% 0.0 0.0 0.0
MA rome_inc_diff_capital_nopat_3 9.59% 13.95% 30.34% 18.17% 19.38% 2.25% 1.28% -9.55% -0.84% 14.79% 28.85% 25.49% 93.11% 0.0 0.0 0.0
MA rome_inc_diff_profits_nopat_3 16.40% 19.04% 10.81% 13.61% 17.87% 22.94% 13.30% 2.78% 9.66% 11.94% 18.57% 15.14% 17.11% 0.0 0.0 0.0
MA rome_inc_period1_capital_nopat_3 51.96% 55.30% 67.66% 63.20% 67.82% 49.16% 56.88% 59.31% 73.49% 85.98% 91.16% 95.96% 93.11% 0.0 0.0 0.0
MA rome_inc_period1_profit_nopat_3 46.47% 45.77% 46.88% 44.85% 43.84% 47.51% 39.45% 31.79% 38.49% 40.45% 38.40% 37.23% 37.29% 0.0 0.0 0.0
MA rome_inc_period2_capital_nopat_3 42.37% 41.35% 37.32% 45.03% 48.44% 46.91% 55.60% 68.86% 74.32% 71.19% 62.30% 70.48% 0.0 0.0 0.0 0.0
MA rome_inc_period2_profit_nopat_3 30.07% 26.72% 36.07% 31.24% 25.97% 24.57% 26.15% 29.01% 28.83% 28.51% 19.83% 22.09% 20.18% 0.0 0.0 0.0
MA rotc_inc_diff_capital_nopat_3 0.56% 0.71% 4.43% 5.68% 7.16% 1.46% 1.43% 1.66% 1.88% 1.72% 0.92% 0.40% 6.07% 0.0 0.0 0.0
MA rotc_inc_diff_profits_nopat_3 16.40% 19.04% 10.81% 13.61% 17.87% 22.94% 13.30% 2.78% 9.66% 11.94% 18.57% 15.14% 17.11% 0.0 0.0 0.0
MA rotc_inc_period1_capital_nopat_3 7.32% 7.99% 8.58% 10.07% 11.95% 5.46% 5.55% 5.87% 6.26% 6.36% 5.57% 5.66% 6.07% 0.0 0.0 0.0
MA rotc_inc_period1_profit_nopat_3 46.47% 45.77% 46.88% 44.85% 43.84% 47.51% 39.45% 31.79% 38.49% 40.45% 38.40% 37.23% 37.29% 0.0 0.0 0.0
MA rotc_inc_period2_capital_nopat_3 6.75% 7.28% 4.14% 4.39% 4.79% 4.00% 4.11% 4.21% 4.38% 4.64% 4.65% 5.26% 0.0 0.0 0.0 0.0
MA rotc_inc_period2_profit_nopat_3 30.07% 26.72% 36.07% 31.24% 25.97% 24.57% 26.15% 29.01% 28.83% 28.51% 19.83% 22.09% 20.18% 0.0 0.0 0.0
MA roce_inc_diff_capital_nopat_5 0.36% 0.40% 0.45% 0.53% 0.65% 0.59% 0.67% 0.80% 0.93% 1.03% 1.06% 0.0 0.0 0.0 0.0 0.0
MA roce_inc_diff_profits_nopat_5 0.36% 0.40% 0.45% 0.53% 0.65% 0.59% 0.67% 0.80% 0.93% 1.03% 1.06% 0.0 0.0 0.0 0.0 0.0
MA roce_inc_period1_capital_nopat_5 0.36% 0.40% 0.45% 0.53% 0.65% 0.59% 0.67% 0.80% 0.93% 1.03% 1.06% 0.0 0.0 0.0 0.0 0.0
MA roce_inc_period1_profit_nopat_5 0.36% 0.40% 0.45% 0.53% 0.65% 0.59% 0.67% 0.80% 0.93% 1.03% 1.06% 0.0 0.0 0.0 0.0 0.0
MA roce_inc_period2_capital_nopat_5 0.36% 0.40% 0.45% 0.53% 0.65% 0.59% 0.67% 0.80% 0.93% 1.03% 0.0 0.0 0.0 0.0 0.0 0.0
MA roce_inc_period2_profit_nopat_5 0.36% 0.40% 0.45% 0.53% 0.65% 0.59% 0.67% 0.80% 0.93% 1.03% 1.06% 0.0 0.0 0.0 0.0 0.0
MA rome_inc_diff_capital_nopat_5 22.49% 21.42% 34.33% 21.27% 13.50% -1.82% 3.30% 4.24% 18.90% 25.14% 91.16% 0.0 0.0 0.0 0.0 0.0
MA rome_inc_diff_profits_nopat_5 17.99% 22.27% 29.01% 22.88% 18.28% 26.04% 18.67% 9.74% 21.12% 21.37% 22.60% 0.0 0.0 0.0 0.0 0.0
MA rome_inc_period1_capital_nopat_5 51.96% 55.30% 67.66% 63.20% 67.82% 49.16% 56.88% 59.31% 73.49% 85.98% 91.16% 0.0 0.0 0.0 0.0 0.0
MA rome_inc_period1_profit_nopat_5 46.47% 45.77% 46.88% 44.85% 43.84% 47.51% 39.45% 31.79% 38.49% 40.45% 38.40% 0.0 0.0 0.0 0.0 0.0
MA rome_inc_period2_capital_nopat_5 29.46% 33.88% 33.33% 41.93% 54.32% 50.97% 53.57% 55.07% 54.58% 60.85% 0.0 0.0 0.0 0.0 0.0 0.0
MA rome_inc_period2_profit_nopat_5 28.48% 23.50% 17.87% 21.97% 25.55% 21.47% 20.78% 22.05% 17.37% 19.07% 15.80% 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_diff_capital_nopat_5 4.05% 4.69% 5.28% 6.50% 7.93% 2.34% 2.39% 2.27% 2.19% 1.82% 5.57% 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_diff_profits_nopat_5 17.99% 22.27% 29.01% 22.88% 18.28% 26.04% 18.67% 9.74% 21.12% 21.37% 22.60% 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_period1_capital_nopat_5 7.32% 7.99% 8.58% 10.07% 11.95% 5.46% 5.55% 5.87% 6.26% 6.36% 5.57% 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_period1_profit_nopat_5 46.47% 45.77% 46.88% 44.85% 43.84% 47.51% 39.45% 31.79% 38.49% 40.45% 38.40% 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_period2_capital_nopat_5 3.27% 3.30% 3.30% 3.57% 4.02% 3.12% 3.16% 3.59% 4.07% 4.54% 0.0 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_period2_profit_nopat_5 28.48% 23.50% 17.87% 21.97% 25.55% 21.47% 20.78% 22.05% 17.37% 19.07% 15.80% 0.0 0.0 0.0 0.0 0.0
MA roce_inc_diff_capital_nopat_7 0.36% 0.40% 0.45% 0.53% 0.65% 0.59% 0.67% 0.80% 0.93% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA roce_inc_diff_profits_nopat_7 0.36% 0.40% 0.45% 0.53% 0.65% 0.59% 0.67% 0.80% 0.93% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA roce_inc_period1_capital_nopat_7 0.36% 0.40% 0.45% 0.53% 0.65% 0.59% 0.67% 0.80% 0.93% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA roce_inc_period1_profit_nopat_7 0.36% 0.40% 0.45% 0.53% 0.65% 0.59% 0.67% 0.80% 0.93% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA roce_inc_period2_capital_nopat_7 0.36% 0.40% 0.45% 0.53% 0.65% 0.59% 0.67% 0.80% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA roce_inc_period2_profit_nopat_7 0.36% 0.40% 0.45% 0.53% 0.65% 0.59% 0.67% 0.80% 0.93% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rome_inc_diff_capital_nopat_7 25.64% 23.74% 30.28% 17.63% 15.48% 8.39% 17.53% 12.24% 73.49% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rome_inc_diff_profits_nopat_7 32.36% 29.24% 29.30% 25.65% 23.53% 31.19% 26.93% 17.04% 24.65% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rome_inc_period1_capital_nopat_7 51.96% 55.30% 67.66% 63.20% 67.82% 49.16% 56.88% 59.31% 73.49% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rome_inc_period1_profit_nopat_7 46.47% 45.77% 46.88% 44.85% 43.84% 47.51% 39.45% 31.79% 38.49% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rome_inc_period2_capital_nopat_7 26.31% 31.55% 37.38% 45.57% 52.34% 40.76% 39.34% 47.07% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rome_inc_period2_profit_nopat_7 14.11% 16.53% 17.58% 19.20% 20.31% 16.32% 12.52% 14.75% 13.84% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_diff_capital_nopat_7 4.71% 5.30% 5.81% 7.29% 8.86% 2.80% 2.61% 2.35% 6.26% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_diff_profits_nopat_7 32.36% 29.24% 29.30% 25.65% 23.53% 31.19% 26.93% 17.04% 24.65% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_period1_capital_nopat_7 7.32% 7.99% 8.58% 10.07% 11.95% 5.46% 5.55% 5.87% 6.26% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_period1_profit_nopat_7 46.47% 45.77% 46.88% 44.85% 43.84% 47.51% 39.45% 31.79% 38.49% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_period2_capital_nopat_7 2.60% 2.69% 2.77% 2.79% 3.08% 2.66% 2.94% 3.51% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_period2_profit_nopat_7 14.11% 16.53% 17.58% 19.20% 20.31% 16.32% 12.52% 14.75% 13.84% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA roce_inc_diff_capital_nopat_9 0.36% 0.40% 0.45% 0.53% 0.65% 0.59% 0.67% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA roce_inc_diff_profits_nopat_9 0.36% 0.40% 0.45% 0.53% 0.65% 0.59% 0.67% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA roce_inc_period1_capital_nopat_9 0.36% 0.40% 0.45% 0.53% 0.65% 0.59% 0.67% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA roce_inc_period1_profit_nopat_9 0.36% 0.40% 0.45% 0.53% 0.65% 0.59% 0.67% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA roce_inc_period2_capital_nopat_9 0.36% 0.40% 0.45% 0.53% 0.65% 0.59% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA roce_inc_period2_profit_nopat_9 0.36% 0.40% 0.45% 0.53% 0.65% 0.59% 0.67% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rome_inc_diff_capital_nopat_9 22.45% 21.01% 31.64% 26.76% 29.38% 14.32% 56.88% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rome_inc_diff_profits_nopat_9 32.59% 31.32% 32.91% 30.25% 31.60% 36.59% 29.48% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rome_inc_period1_capital_nopat_9 51.96% 55.30% 67.66% 63.20% 67.82% 49.16% 56.88% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rome_inc_period1_profit_nopat_9 46.47% 45.77% 46.88% 44.85% 43.84% 47.51% 39.45% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rome_inc_period2_capital_nopat_9 29.51% 34.29% 36.02% 36.44% 38.44% 34.84% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rome_inc_period2_profit_nopat_9 13.88% 14.44% 13.97% 14.59% 12.23% 10.92% 9.98% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_diff_capital_nopat_9 5.13% 5.90% 6.45% 7.69% 9.08% 2.85% 5.55% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_diff_profits_nopat_9 32.59% 31.32% 32.91% 30.25% 31.60% 36.59% 29.48% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_period1_capital_nopat_9 7.32% 7.99% 8.58% 10.07% 11.95% 5.46% 5.55% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_period1_profit_nopat_9 46.47% 45.77% 46.88% 44.85% 43.84% 47.51% 39.45% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_period2_capital_nopat_9 2.18% 2.10% 2.12% 2.38% 2.87% 2.60% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_period2_profit_nopat_9 13.88% 14.44% 13.97% 14.59% 12.23% 10.92% 9.98% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA cashflow::financing -38.47% -37.80% -46.45% -34.71% -14.06% -34.75% -33.22% -38.12% -21.28% -25.43% -24.77% -31.50% -24.33% -18.10% 0.34% -3.63%
MA cashflow::investing -12.08% -5.38% -6.61% -27.92% -12.28% -9.71% -3.38% -14.24% -10.79% -7.40% 7.31% -0.05% -38.41% -11.14% -11.57% -13.02%
Notes on the above Report:
StockMarketPrice: is the price of the Stock in December first trading day(approx) of the associated year
eps: If a Stock has multiple eps values, we use value from class a eps, if not continued operations attributable eps and so on [diluted is preferred over basic]
Caution:: 0 value in revenue means we do not have data for the year for the ticker
0 value most likely means we had a data issue and could not find the field value in the particular year

4. Vertical Data, ratio wrt to assets for MA [show/hide charts] Current Market Price: 562.03 as of 2025-06-16
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 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010
MA StockMarketPrice
MA revenue 58.58% 59.13% 57.42% 50.13% 45.56% 57.75% 60.14% 58.59% 57.70% 59.42% 61.59% 58.60% 59.31% 62.79% 62.68%
MA operating_expense 26.17% 26.13% 25.75% 23.37% 21.50% 24.69% 30.84% 27.54% 26.85% 28.21% 28.28% 26.98% 27.72% 37.42% 31.54%
MA assets 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%
MA cash 17.56% 20.23% 18.10% 19.70% 30.11% 23.90% 26.88% 27.82% 35.99% 35.32% 33.51% 25.27% 16.47% 34.92% 34.71%
MA liabilities_calc 86.45% 83.57% 83.59% 80.40% 79.23% 78.26% 78.30% 74.36% 69.71% 62.95% 55.70% 47.45% 44.50% 45.12% 41.10%
MA ppnenet 4.45% 4.86% 5.18% 5.06% 5.66% 6.25% 3.70% 3.89% 3.93% 4.15% 4.01% 3.69% 3.79% 4.20% 4.97%
MA workingCapital 6.71% 5.89% 5.86% 5.63% 6.03% 5.95% 4.17% 3.78% 3.25% 4.24% 4.10% 3.99% 3.59% 3.54% 4.28%
MA workingCapitalWithCash 7.07% 6.22% 6.24% 6.16% 6.45% 6.41% 4.64% 4.41% 3.87% 4.87% 4.57% 4.28% 4.19% 4.11% 4.97%
MA owner_earnings 28.66% 26.27% 27.01% 23.32% 19.74% 25.69% 22.92% 24.32% 22.88% 23.37% 21.08% 27.95% 22.89% 24.38% 18.51%
MA netincome_cfo 26.78% 26.37% 25.64% 23.06% 19.09% 27.77% 23.57% 18.36% 21.73% 23.41% 23.60% 21.88% 22.13% 17.81% 20.90%
MA cashflow::operating 30.74% 28.22% 28.91% 25.12% 21.51% 27.99% 25.03% 26.56% 24.83% 25.21% 22.23% 29.03% 23.66% 25.10% 19.20%
MA cashflow::fcf 29.75% 27.35% 27.77% 24.04% 20.50% 26.55% 23.70% 25.15% 23.68% 24.12% 21.08% 27.95% 22.89% 24.38% 18.51%
MA cashflow::realfcf 28.66% 26.27% 27.01% 23.32% 19.74% 25.69% 22.92% 24.32% 22.88% 23.37% 21.08% 27.95% 22.89% 24.38% 18.51%
MA netincome 26.78% 26.37% 25.64% 23.06% 19.09% 27.77% 23.57% 18.36% 21.73% 23.41% 23.60% 21.88% 22.14% 17.82% 20.90%
MA operatingincome 32.41% 33.00% 31.67% 26.76% 24.06% 33.06% 29.29% 31.05% 30.85% 31.21% 33.31% 31.62% 31.59% 25.37% 31.14%
MA grossincome 58.58% 59.13% 57.42% 50.13% 45.56% 57.75% 60.14% 58.59% 57.70% 59.42% 61.59% 58.60% 59.31% 62.79% 62.68%
MA nopat 27.22% 27.06% 26.92% 22.48% 19.97% 27.44% 23.73% 18.63% 22.21% 24.03% 23.65% 21.82% 22.11% 17.51% 20.86%
MA marketcap 1003.71% 935.87% 851.94% 919.46% 1034.36% 1000.47% 756.77% 707.77% 569.76% 640.30% 614.84% 663.15% 459.49% 413.73% 0.0
MA ev 1028.88% 996.12% 909.14% 939.09% 1040.04% 1005.74% 753.36% 705.38% 561.51% 625.18% 591.07% 637.88% 443.03% 378.81% 0.0
MA ebitda 34.27% 34.88% 33.61% 28.69% 25.79% 34.84% 31.14% 33.10% 32.85% 33.46% 35.40% 33.43% 33.44% 27.19% 0.0
MA equity 13.55% 16.43% 16.41% 19.60% 20.77% 21.74% 21.70% 25.64% 30.29% 37.05% 44.30% 52.55% 55.50% 54.88% 58.90%
MA retained_earnings 151.63% 147.39% 138.43% 121.18% 115.37% 116.24% 109.75% 104.85% 103.98% 99.71% 85.91% 71.06% 59.01% 44.37% 32.99%
MA debt 42.72% 80.47% 75.29% 39.33% 35.80% 29.17% 23.47% 25.43% 27.74% 20.20% 9.75% 0.0 0.0 0.0 0.0
MA interest_expense 1.34% 1.35% 1.22% 1.14% 1.13% 0.77% 0.75% 0.72% 0.51% 0.37% 0.31% 0.10% 0.16% 0.23% 0.59%
MA interestRate 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.70% 0.80% 0.94% 1.13%
MA shares 1.93% 2.23% 2.51% 2.63% 2.98% 3.48% 4.19% 5.00% 5.88% 6.97% 7.60% 8.50% 10.05% 11.96% 1.48%
MA shares_calc 1.91% 2.21% 2.48% 2.61% 2.97% 3.45% 4.15% 4.87% 5.79% 6.95% 7.60% 8.50% 10.05% 11.96% 14.47%
MA income_tax 4.95% 5.76% 4.65% 4.30% 4.02% 5.52% 5.41% 12.22% 8.50% 7.07% 9.54% 9.72% 9.42% 7.87% 10.30%
MA sbc 1.09% 1.08% 0.76% 0.72% 0.76% 0.86% 0.79% 0.83% 0.80% 0.75% 0.0 0.0 0.0 0.0 0.0
MA capex 0.99% 0.87% 1.14% 1.08% 1.01% 1.44% 1.33% 1.41% 1.15% 1.09% 1.14% 1.09% 0.77% 0.72% 0.69%
MA maintainence_capex 0.99% 0.87% 1.14% 1.08% 1.01% 1.44% 1.33% 1.41% 1.15% 1.09% 1.14% 1.09% 0.77% 0.72% 0.69%
MA depreciation 1.87% 1.88% 1.94% 1.93% 1.73% 1.79% 1.85% 2.05% 2.00% 2.25% 2.09% 1.81% 1.85% 1.81% 1.67%
MA inventory 0.21% 0.24% 0.26% 0.27% 0.30% 0.34% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA payables 1.93% 1.96% 2.39% 1.96% 1.57% 1.67% 2.16% 4.37% 3.26% 2.90% 2.73% 2.37% 2.86% 3.37% 3.08%
MA receivables 7.85% 9.56% 8.84% 7.98% 7.88% 8.60% 9.16% 9.23% 7.58% 6.63% 7.23% 6.78% 7.42% 7.56% 7.36%
MA inventoryTurnover 0.21% 0.24% 0.26% 0.27% 0.30% 0.34% 0.40% 0.47% 0.54% 0.61% 0.65% 0.70% 0.80% 0.94% 1.13%
MA costs:ga 21.20% 21.03% 20.86% 18.81% 17.60% 19.71% 20.81% 21.82% 20.49% 20.54% 20.56% 18.60% 19.49% 20.54% 21.01%
MA costs:sm 1.70% 1.94% 2.04% 2.38% 1.96% 3.19% 3.65% 4.21% 4.34% 5.05% 5.62% 5.91% 6.22% 7.86% 8.85%
MA shares_buyback -22.95% -21.28% -22.60% -15.67% -13.32% -22.22% -19.84% -17.64% -18.80% -21.62% -22.09% -17.15% -14.03% -10.74% 0.0
MA dividends 5.09% 5.08% 4.91% 4.62% 4.78% 4.60% 4.20% 4.42% 4.48% 4.47% 3.36% 1.79% 1.06% 0.72% 0.89%
MA goodwill 19.12% 18.05% 19.42% 20.34% 14.77% 13.75% 11.68% 14.23% 9.40% 11.62% 9.93% 7.88% 8.76% 9.48% 7.66%
MA costs:sgna 21.20% 21.03% 20.86% 18.81% 17.60% 19.71% 20.81% 21.82% 20.49% 20.54% 20.56% 18.60% 19.49% 20.54% 21.01%
MA current_liabilities 39.97% 38.32% 36.59% 34.94% 35.28% 40.72% 46.63% 41.23% 38.59% 38.53% 40.59% 42.35% 39.37% 39.44% 35.57%
MA equity_mgmt 32.67% 34.48% 35.84% 39.94% 35.54% 35.49% 33.38% 39.87% 39.69% 48.68% 54.22% 60.43% 64.27% 64.36% 66.56%
MA equity_tangible -5.57% -1.61% -3.01% -0.74% 6.00% 7.99% 10.02% 11.41% 20.88% 25.43% 34.37% 44.67% 46.74% 45.39% 51.24%
MA investedCapital 11.00% 10.61% 10.78% 10.67% 11.47% 9.10% 7.50% 7.22% 6.86% 8.02% 7.53% 7.30% 7.20% 7.64% 9.25%
MA investedCapitalWith2PercentCash 11.35% 10.94% 11.16% 11.21% 11.89% 9.56% 7.98% 7.85% 7.48% 8.65% 8.00% 7.59% 7.80% 8.21% 9.94%
MA lv_liabilities -58.95% -51.79% -54.12% -50.05% -37.94% -42.09% -41.31% -36.20% -24.49% -18.83% -13.12% -13.74% -19.05% -0.71% 3.72%
MA lv_payables 25.57% 29.82% 27.08% 28.39% 39.72% 34.50% 34.83% 33.79% 41.96% 41.22% 39.85% 31.34% 22.58% 41.04% 41.74%
MA share_cnt 1.91% 2.21% 2.48% 2.61% 2.97% 3.45% 4.15% 4.87% 5.79% 6.95% 0.0 0.0 0.0 0.0 0.0
MA current_assets 41.02% 44.67% 42.88% 44.99% 56.91% 57.81% 65.05% 64.69% 70.83% 67.52% 71.74% 76.89% 75.08% 72.39% 73.03%
MA roce_inc_diff_capital_nopat_3 0.21% 0.24% 0.26% 0.27% 0.30% 0.34% 0.40% 0.47% 0.54% 0.61% 0.65% 0.70% 0.80% 0.0 0.0
MA roce_inc_diff_profits_nopat_3 0.21% 0.24% 0.26% 0.27% 0.30% 0.34% 0.40% 0.47% 0.54% 0.61% 0.65% 0.70% 0.80% 0.0 0.0
MA roce_inc_period1_capital_nopat_3 0.21% 0.24% 0.26% 0.27% 0.30% 0.34% 0.40% 0.47% 0.54% 0.61% 0.65% 0.70% 0.80% 0.0 0.0
MA roce_inc_period1_profit_nopat_3 0.21% 0.24% 0.26% 0.27% 0.30% 0.34% 0.40% 0.47% 0.54% 0.61% 0.65% 0.70% 0.80% 0.0 0.0
MA roce_inc_period2_capital_nopat_3 0.21% 0.24% 0.26% 0.27% 0.30% 0.34% 0.40% 0.47% 0.54% 0.61% 0.65% 0.70% 0.0 0.0 0.0
MA roce_inc_period2_profit_nopat_3 0.21% 0.24% 0.26% 0.27% 0.30% 0.34% 0.40% 0.47% 0.54% 0.61% 0.65% 0.70% 0.80% 0.0 0.0
MA rome_inc_diff_capital_nopat_3 5.62% 8.25% 17.42% 9.11% 8.83% 1.30% 0.77% -5.60% -0.48% 8.79% 17.77% 14.93% 55.22% 0.0 0.0
MA rome_inc_diff_profits_nopat_3 9.61% 11.26% 6.21% 6.82% 8.14% 13.25% 8.00% 1.63% 5.57% 7.09% 11.44% 8.87% 10.15% 0.0 0.0
MA rome_inc_period1_capital_nopat_3 30.44% 32.69% 38.85% 31.68% 30.90% 28.39% 34.20% 34.75% 42.40% 51.09% 56.14% 56.24% 55.22% 0.0 0.0
MA rome_inc_period1_profit_nopat_3 27.22% 27.06% 26.92% 22.48% 19.97% 27.44% 23.73% 18.63% 22.21% 24.03% 23.65% 21.82% 22.11% 0.0 0.0
MA rome_inc_period2_capital_nopat_3 24.82% 24.45% 21.43% 22.57% 22.07% 27.09% 33.44% 40.35% 42.89% 42.30% 38.37% 41.30% 0.0 0.0 0.0
MA rome_inc_period2_profit_nopat_3 17.61% 15.80% 20.71% 15.66% 11.83% 14.19% 15.73% 17.00% 16.64% 16.94% 12.21% 12.95% 11.97% 0.0 0.0
MA rotc_inc_diff_capital_nopat_3 0.33% 0.42% 2.55% 2.85% 3.26% 0.84% 0.86% 0.97% 1.09% 1.02% 0.57% 0.23% 3.60% 0.0 0.0
MA rotc_inc_diff_profits_nopat_3 9.61% 11.26% 6.21% 6.82% 8.14% 13.25% 8.00% 1.63% 5.57% 7.09% 11.44% 8.87% 10.15% 0.0 0.0
MA rotc_inc_period1_capital_nopat_3 4.29% 4.73% 4.92% 5.05% 5.44% 3.15% 3.33% 3.44% 3.61% 3.78% 3.43% 3.31% 3.60% 0.0 0.0
MA rotc_inc_period1_profit_nopat_3 27.22% 27.06% 26.92% 22.48% 19.97% 27.44% 23.73% 18.63% 22.21% 24.03% 23.65% 21.82% 22.11% 0.0 0.0
MA rotc_inc_period2_capital_nopat_3 3.96% 4.31% 2.38% 2.20% 2.18% 2.31% 2.47% 2.47% 2.53% 2.76% 2.86% 3.08% 0.0 0.0 0.0
MA rotc_inc_period2_profit_nopat_3 17.61% 15.80% 20.71% 15.66% 11.83% 14.19% 15.73% 17.00% 16.64% 16.94% 12.21% 12.95% 11.97% 0.0 0.0
MA roce_inc_diff_capital_nopat_5 0.21% 0.24% 0.26% 0.27% 0.30% 0.34% 0.40% 0.47% 0.54% 0.61% 0.65% 0.0 0.0 0.0 0.0
MA roce_inc_diff_profits_nopat_5 0.21% 0.24% 0.26% 0.27% 0.30% 0.34% 0.40% 0.47% 0.54% 0.61% 0.65% 0.0 0.0 0.0 0.0
MA roce_inc_period1_capital_nopat_5 0.21% 0.24% 0.26% 0.27% 0.30% 0.34% 0.40% 0.47% 0.54% 0.61% 0.65% 0.0 0.0 0.0 0.0
MA roce_inc_period1_profit_nopat_5 0.21% 0.24% 0.26% 0.27% 0.30% 0.34% 0.40% 0.47% 0.54% 0.61% 0.65% 0.0 0.0 0.0 0.0
MA roce_inc_period2_capital_nopat_5 0.21% 0.24% 0.26% 0.27% 0.30% 0.34% 0.40% 0.47% 0.54% 0.61% 0.0 0.0 0.0 0.0 0.0
MA roce_inc_period2_profit_nopat_5 0.21% 0.24% 0.26% 0.27% 0.30% 0.34% 0.40% 0.47% 0.54% 0.61% 0.65% 0.0 0.0 0.0 0.0
MA rome_inc_diff_capital_nopat_5 13.18% 12.66% 19.71% 10.66% 6.15% -1.05% 1.99% 2.48% 10.91% 14.94% 56.14% 0.0 0.0 0.0 0.0
MA rome_inc_diff_profits_nopat_5 10.54% 13.16% 16.66% 11.47% 8.33% 15.04% 11.23% 5.71% 12.19% 12.70% 13.92% 0.0 0.0 0.0 0.0
MA rome_inc_period1_capital_nopat_5 30.44% 32.69% 38.85% 31.68% 30.90% 28.39% 34.20% 34.75% 42.40% 51.09% 56.14% 0.0 0.0 0.0 0.0
MA rome_inc_period1_profit_nopat_5 27.22% 27.06% 26.92% 22.48% 19.97% 27.44% 23.73% 18.63% 22.21% 24.03% 23.65% 0.0 0.0 0.0 0.0
MA rome_inc_period2_capital_nopat_5 17.26% 20.03% 19.14% 21.02% 24.75% 29.44% 32.22% 32.27% 31.50% 36.15% 0.0 0.0 0.0 0.0 0.0
MA rome_inc_period2_profit_nopat_5 16.68% 13.90% 10.26% 11.01% 11.64% 12.40% 12.50% 12.92% 10.02% 11.33% 9.73% 0.0 0.0 0.0 0.0
MA rotc_inc_diff_capital_nopat_5 2.37% 2.77% 3.03% 3.26% 3.61% 1.35% 1.44% 1.33% 1.26% 1.08% 3.43% 0.0 0.0 0.0 0.0
MA rotc_inc_diff_profits_nopat_5 10.54% 13.16% 16.66% 11.47% 8.33% 15.04% 11.23% 5.71% 12.19% 12.70% 13.92% 0.0 0.0 0.0 0.0
MA rotc_inc_period1_capital_nopat_5 4.29% 4.73% 4.92% 5.05% 5.44% 3.15% 3.33% 3.44% 3.61% 3.78% 3.43% 0.0 0.0 0.0 0.0
MA rotc_inc_period1_profit_nopat_5 27.22% 27.06% 26.92% 22.48% 19.97% 27.44% 23.73% 18.63% 22.21% 24.03% 23.65% 0.0 0.0 0.0 0.0
MA rotc_inc_period2_capital_nopat_5 1.92% 1.95% 1.89% 1.79% 1.83% 1.80% 1.90% 2.11% 2.35% 2.70% 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_period2_profit_nopat_5 16.68% 13.90% 10.26% 11.01% 11.64% 12.40% 12.50% 12.92% 10.02% 11.33% 9.73% 0.0 0.0 0.0 0.0
MA roce_inc_diff_capital_nopat_7 0.21% 0.24% 0.26% 0.27% 0.30% 0.34% 0.40% 0.47% 0.54% 0.0 0.0 0.0 0.0 0.0 0.0
MA roce_inc_diff_profits_nopat_7 0.21% 0.24% 0.26% 0.27% 0.30% 0.34% 0.40% 0.47% 0.54% 0.0 0.0 0.0 0.0 0.0 0.0
MA roce_inc_period1_capital_nopat_7 0.21% 0.24% 0.26% 0.27% 0.30% 0.34% 0.40% 0.47% 0.54% 0.0 0.0 0.0 0.0 0.0 0.0
MA roce_inc_period1_profit_nopat_7 0.21% 0.24% 0.26% 0.27% 0.30% 0.34% 0.40% 0.47% 0.54% 0.0 0.0 0.0 0.0 0.0 0.0
MA roce_inc_period2_capital_nopat_7 0.21% 0.24% 0.26% 0.27% 0.30% 0.34% 0.40% 0.47% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA roce_inc_period2_profit_nopat_7 0.21% 0.24% 0.26% 0.27% 0.30% 0.34% 0.40% 0.47% 0.54% 0.0 0.0 0.0 0.0 0.0 0.0
MA rome_inc_diff_capital_nopat_7 15.02% 14.04% 17.39% 8.84% 7.05% 4.85% 10.54% 7.17% 42.40% 0.0 0.0 0.0 0.0 0.0 0.0
MA rome_inc_diff_profits_nopat_7 18.96% 17.29% 16.82% 12.86% 10.72% 18.01% 16.20% 9.98% 14.22% 0.0 0.0 0.0 0.0 0.0 0.0
MA rome_inc_period1_capital_nopat_7 30.44% 32.69% 38.85% 31.68% 30.90% 28.39% 34.20% 34.75% 42.40% 0.0 0.0 0.0 0.0 0.0 0.0
MA rome_inc_period1_profit_nopat_7 27.22% 27.06% 26.92% 22.48% 19.97% 27.44% 23.73% 18.63% 22.21% 0.0 0.0 0.0 0.0 0.0 0.0
MA rome_inc_period2_capital_nopat_7 15.42% 18.66% 21.46% 22.85% 23.85% 23.54% 23.66% 27.58% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rome_inc_period2_profit_nopat_7 8.26% 9.77% 10.10% 9.62% 9.25% 9.43% 7.53% 8.64% 7.99% 0.0 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_diff_capital_nopat_7 2.76% 3.14% 3.34% 3.65% 4.04% 1.61% 1.57% 1.38% 3.61% 0.0 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_diff_profits_nopat_7 18.96% 17.29% 16.82% 12.86% 10.72% 18.01% 16.20% 9.98% 14.22% 0.0 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_period1_capital_nopat_7 4.29% 4.73% 4.92% 5.05% 5.44% 3.15% 3.33% 3.44% 3.61% 0.0 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_period1_profit_nopat_7 27.22% 27.06% 26.92% 22.48% 19.97% 27.44% 23.73% 18.63% 22.21% 0.0 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_period2_capital_nopat_7 1.52% 1.59% 1.59% 1.40% 1.41% 1.54% 1.77% 2.06% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_period2_profit_nopat_7 8.26% 9.77% 10.10% 9.62% 9.25% 9.43% 7.53% 8.64% 7.99% 0.0 0.0 0.0 0.0 0.0 0.0
MA roce_inc_diff_capital_nopat_9 0.21% 0.24% 0.26% 0.27% 0.30% 0.34% 0.40% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA roce_inc_diff_profits_nopat_9 0.21% 0.24% 0.26% 0.27% 0.30% 0.34% 0.40% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA roce_inc_period1_capital_nopat_9 0.21% 0.24% 0.26% 0.27% 0.30% 0.34% 0.40% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA roce_inc_period1_profit_nopat_9 0.21% 0.24% 0.26% 0.27% 0.30% 0.34% 0.40% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA roce_inc_period2_capital_nopat_9 0.21% 0.24% 0.26% 0.27% 0.30% 0.34% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA roce_inc_period2_profit_nopat_9 0.21% 0.24% 0.26% 0.27% 0.30% 0.34% 0.40% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rome_inc_diff_capital_nopat_9 13.15% 12.42% 18.17% 13.41% 13.38% 8.27% 34.20% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rome_inc_diff_profits_nopat_9 19.09% 18.52% 18.90% 15.17% 14.40% 21.13% 17.73% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rome_inc_period1_capital_nopat_9 30.44% 32.69% 38.85% 31.68% 30.90% 28.39% 34.20% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rome_inc_period1_profit_nopat_9 27.22% 27.06% 26.92% 22.48% 19.97% 27.44% 23.73% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rome_inc_period2_capital_nopat_9 17.29% 20.27% 20.68% 18.27% 17.51% 20.12% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rome_inc_period2_profit_nopat_9 8.13% 8.54% 8.02% 7.32% 5.57% 6.31% 6.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_diff_capital_nopat_9 3.01% 3.49% 3.71% 3.86% 4.14% 1.65% 3.33% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_diff_profits_nopat_9 19.09% 18.52% 18.90% 15.17% 14.40% 21.13% 17.73% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_period1_capital_nopat_9 4.29% 4.73% 4.92% 5.05% 5.44% 3.15% 3.33% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_period1_profit_nopat_9 27.22% 27.06% 26.92% 22.48% 19.97% 27.44% 23.73% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_period2_capital_nopat_9 1.28% 1.24% 1.22% 1.19% 1.31% 1.50% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_period2_profit_nopat_9 8.13% 8.54% 8.02% 7.32% 5.57% 6.31% 6.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA cashflow::financing -22.54% -22.35% -26.67% -17.40% -6.41% -20.07% -19.98% -22.34% -12.28% -15.11% -15.26% -18.46% -14.43% -11.36% 0.22%
MA cashflow::investing -7.08% -3.18% -3.80% -14.00% -5.59% -5.61% -2.04% -8.34% -6.23% -4.39% 4.50% -0.03% -22.78% -7.00% -7.25%
Notes on the above Report:
StockMarketPrice: is the price of the Stock in December first trading day(approx) of the associated year
eps: If a Stock has multiple eps values, we use value from class a eps, if not continued operations attributable eps and so on [diluted is preferred over basic]
Caution:: 0 value in revenue means we do not have data for the year for the ticker
0 value most likely means we had a data issue and could not find the field value in the particular year

5. Vertical Data, ratio wrt to ppnenet for MA [show/hide charts] Current Market Price: 562.03 as of 2025-06-16
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 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010
MA StockMarketPrice
MA revenue 1317.45% 1217.76% 1108.52% 990.25% 804.47% 923.58% 1623.24% 1507.48% 1470.12% 1432.15% 1535.12% 1586.69% 1565.89% 1495.32% 1261.73%
MA operating_expense 588.63% 538.09% 497.16% 461.56% 379.60% 394.91% 832.57% 708.69% 684.17% 679.85% 704.88% 730.61% 731.78% 891.09% 634.85%
MA assets 2248.88% 2059.58% 1930.41% 1975.30% 1765.72% 1599.34% 2699.24% 2572.86% 2547.75% 2410.22% 2492.52% 2707.60% 2640.25% 2381.51% 2012.98%
MA cash 394.86% 416.69% 349.35% 389.15% 531.70% 382.28% 725.52% 715.68% 916.92% 851.41% 835.28% 684.22% 434.75% 831.63% 698.63%
MA liabilities_calc 1944.15% 1721.15% 1613.56% 1588.15% 1399.00% 1251.64% 2113.46% 1913.27% 1776.13% 1517.19% 1388.46% 1284.79% 1174.79% 1074.61% 827.33%
MA ppnenet 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%
MA workingCapital 150.89% 121.25% 113.06% 111.12% 106.47% 95.13% 112.49% 97.35% 82.81% 102.22% 102.11% 107.98% 94.92% 84.19% 86.10%
MA workingCapitalWithCash 158.92% 128.05% 120.46% 121.72% 113.81% 102.44% 125.37% 113.56% 98.49% 117.44% 113.82% 115.79% 110.74% 97.85% 100.08%
MA owner_earnings 644.53% 540.95% 521.34% 460.57% 348.63% 410.89% 618.57% 625.81% 582.95% 563.26% 525.53% 756.65% 604.24% 580.62% 372.67%
MA netincome_cfo 602.15% 543.18% 495.01% 455.53% 337.07% 444.09% 636.16% 472.26% 553.75% 564.15% 588.13% 592.40% 584.32% 424.05% 420.73%
MA cashflow::operating 691.30% 581.27% 558.08% 496.22% 379.81% 447.65% 675.68% 683.23% 632.61% 607.56% 553.98% 786.12% 624.58% 597.77% 386.56%
MA cashflow::fcf 669.13% 563.27% 536.04% 474.88% 361.99% 424.56% 639.85% 647.04% 603.27% 581.33% 525.53% 756.65% 604.24% 580.62% 372.67%
MA cashflow::realfcf 644.53% 540.95% 521.34% 460.57% 348.63% 410.89% 618.57% 625.81% 582.95% 563.26% 525.53% 756.65% 604.24% 580.62% 372.67%
MA netincome 602.15% 543.18% 495.01% 455.53% 337.07% 444.09% 636.16% 472.26% 553.75% 564.15% 588.13% 592.40% 584.53% 424.50% 420.73%
MA operatingincome 728.81% 679.67% 611.37% 528.68% 424.87% 528.67% 790.66% 798.79% 785.95% 752.30% 830.24% 856.08% 834.11% 604.23% 626.88%
MA grossincome 1317.45% 1217.76% 1108.52% 990.25% 804.47% 923.58% 1623.24% 1507.48% 1470.12% 1432.15% 1535.12% 1586.69% 1565.89% 1495.32% 1261.73%
MA nopat 612.20% 557.33% 519.66% 444.09% 352.64% 438.79% 640.44% 479.28% 565.88% 579.27% 589.47% 590.70% 583.88% 416.92% 420.01%
MA marketcap 22572.29% 19275.08% 16445.95% 18162.10% 18263.85% 16001.03% 20427.04% 18209.83% 14516.08% 15432.57% 15324.96% 17955.49% 12131.80% 9853.14% 0.0
MA ev 23138.24% 20515.84% 17550.09% 18549.78% 18364.28% 16085.22% 20334.97% 18148.43% 14305.84% 15068.12% 14732.60% 17271.27% 11697.06% 9021.52% 0.0
MA ebitda 770.77% 718.44% 648.75% 566.75% 455.36% 557.22% 840.50% 851.51% 836.83% 806.52% 882.44% 905.13% 882.84% 647.44% 0.0
MA equity 304.72% 338.43% 316.85% 387.15% 366.72% 347.70% 585.78% 659.59% 771.62% 893.04% 1104.07% 1422.81% 1465.47% 1306.90% 1185.65%
MA retained_earnings 3410.06% 3035.61% 2672.33% 2393.71% 2037.17% 1859.08% 2962.32% 2697.71% 2649.11% 2403.26% 2141.30% 1924.14% 1558.05% 1056.79% 664.01%
MA debt 960.80% 1657.45% 1453.49% 776.82% 632.12% 466.47% 633.44% 654.28% 706.68% 486.96% 242.93% 0.0 0.0 0.0 0.0
MA interest_expense 30.22% 27.90% 23.48% 22.60% 19.98% 12.25% 20.20% 18.58% 12.96% 9.04% 7.80% 2.66% 4.24% 5.57% 11.85%
MA interestRate 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 19.01% 21.19% 22.27% 22.78%
MA shares 43.36% 45.90% 48.40% 52.02% 52.68% 55.63% 113.03% 128.71% 149.80% 168.00% 189.43% 230.23% 265.47% 284.86% 29.84%
MA shares_calc 42.93% 45.52% 47.93% 51.52% 52.41% 55.19% 112.14% 125.27% 147.48% 167.62% 189.43% 230.23% 265.47% 284.86% 291.34%
MA income_tax 111.32% 118.58% 89.83% 84.95% 70.93% 88.24% 146.04% 314.48% 216.51% 170.37% 237.72% 263.12% 248.73% 187.53% 207.29%
MA sbc 24.60% 22.32% 14.71% 14.32% 13.35% 13.68% 21.28% 21.23% 20.33% 18.07% 0.0 0.0 0.0 0.0 0.0
MA capex 22.17% 18.00% 22.03% 21.34% 17.82% 23.09% 35.83% 36.19% 29.33% 26.22% 28.46% 29.47% 20.34% 17.15% 13.90%
MA maintainence_capex 22.17% 18.00% 22.03% 21.34% 17.82% 23.09% 35.83% 36.19% 29.33% 26.22% 28.46% 29.47% 20.34% 17.15% 13.90%
MA depreciation 41.96% 38.77% 37.39% 38.07% 30.49% 28.56% 49.84% 52.71% 50.89% 54.22% 52.20% 49.05% 48.73% 43.21% 33.71%
MA inventory 4.68% 4.85% 4.99% 5.24% 5.26% 5.47% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA payables 43.45% 40.47% 46.16% 38.70% 27.71% 26.75% 58.31% 112.55% 83.08% 69.93% 68.13% 64.26% 75.64% 80.18% 61.96%
MA receivables 176.47% 196.99% 170.74% 157.63% 139.12% 137.53% 247.12% 237.52% 193.18% 159.85% 180.33% 183.65% 195.97% 179.96% 148.06%
MA inventoryTurnover 4.68% 4.85% 4.99% 5.24% 5.26% 5.47% 10.86% 12.06% 13.64% 14.81% 16.26% 19.01% 21.19% 22.27% 22.78%
MA costs:ga 476.75% 433.14% 402.69% 371.63% 310.73% 315.26% 561.78% 561.28% 522.10% 494.96% 512.52% 503.61% 514.62% 489.09% 423.01%
MA costs:sm 38.12% 40.03% 39.33% 46.93% 34.54% 51.09% 98.48% 108.32% 110.64% 121.63% 140.16% 159.89% 164.19% 187.31% 178.13%
MA shares_buyback -516.14% -438.23% -436.34% -309.60% -235.17% -355.42% -535.61% -453.80% -478.99% -521.19% -550.57% -464.45% -370.34% -255.68% 0.0
MA dividends 114.50% 104.71% 94.87% 91.30% 84.38% 73.58% 113.36% 113.63% 114.19% 107.70% 83.74% 48.48% 27.97% 17.15% 18.00%
MA goodwill 429.98% 371.66% 374.98% 401.78% 260.78% 219.97% 315.31% 366.10% 239.56% 280.15% 247.48% 213.31% 231.36% 225.84% 154.21%
MA costs:sgna 476.75% 433.14% 402.69% 371.63% 310.73% 315.26% 561.78% 561.28% 522.10% 494.96% 512.52% 503.61% 514.62% 489.09% 423.01%
MA current_liabilities 898.97% 789.13% 706.43% 690.19% 622.87% 651.20% 1258.74% 1060.68% 983.08% 928.74% 1011.71% 1146.77% 1039.41% 939.20% 715.95%
MA equity_mgmt 734.71% 710.09% 691.82% 788.94% 627.50% 567.67% 901.09% 1025.69% 1011.19% 1173.19% 1351.54% 1636.12% 1696.82% 1532.74% 1339.86%
MA equity_tangible -125.26% -33.24% -58.13% -14.63% 105.94% 127.74% 270.47% 293.49% 532.06% 612.89% 856.59% 1209.51% 1234.11% 1081.07% 1031.44%
MA investedCapital 247.29% 218.58% 208.13% 210.85% 202.58% 145.51% 202.50% 185.77% 174.90% 193.33% 187.64% 197.72% 190.04% 181.96% 186.10%
MA investedCapitalWith2PercentCash 255.32% 225.38% 215.52% 221.46% 209.92% 152.82% 215.38% 201.98% 190.58% 208.55% 199.35% 205.52% 205.86% 195.62% 200.08%
MA lv_liabilities -1325.77% -1066.57% -1044.69% -988.66% -669.92% -673.10% -1114.96% -931.33% -623.98% -453.88% -326.94% -372.02% -502.86% -17.02% 74.94%
MA lv_payables 574.93% 614.12% 522.71% 560.79% 701.38% 551.79% 940.20% 869.40% 1069.06% 993.38% 993.38% 848.52% 596.29% 977.42% 840.32%
MA share_cnt 42.93% 45.52% 47.93% 51.52% 52.41% 55.19% 112.14% 125.27% 147.48% 167.62% 0.0 0.0 0.0 0.0 0.0
MA current_assets 922.54% 919.99% 827.82% 888.78% 1004.89% 924.62% 1755.81% 1664.29% 1804.64% 1627.41% 1788.13% 2081.75% 1982.42% 1724.05% 1470.16%
MA roce_inc_diff_capital_nopat_3 4.68% 4.85% 4.99% 5.24% 5.26% 5.47% 10.86% 12.06% 13.64% 14.81% 16.26% 19.01% 21.19% 0.0 0.0
MA roce_inc_diff_profits_nopat_3 4.68% 4.85% 4.99% 5.24% 5.26% 5.47% 10.86% 12.06% 13.64% 14.81% 16.26% 19.01% 21.19% 0.0 0.0
MA roce_inc_period1_capital_nopat_3 4.68% 4.85% 4.99% 5.24% 5.26% 5.47% 10.86% 12.06% 13.64% 14.81% 16.26% 19.01% 21.19% 0.0 0.0
MA roce_inc_period1_profit_nopat_3 4.68% 4.85% 4.99% 5.24% 5.26% 5.47% 10.86% 12.06% 13.64% 14.81% 16.26% 19.01% 21.19% 0.0 0.0
MA roce_inc_period2_capital_nopat_3 4.68% 4.85% 4.99% 5.24% 5.26% 5.47% 10.86% 12.06% 13.64% 14.81% 16.26% 19.01% 0.0 0.0 0.0
MA roce_inc_period2_profit_nopat_3 4.68% 4.85% 4.99% 5.24% 5.26% 5.47% 10.86% 12.06% 13.64% 14.81% 16.26% 19.01% 21.19% 0.0 0.0
MA rome_inc_diff_capital_nopat_3 126.29% 169.87% 336.29% 179.97% 155.89% 20.79% 20.74% -144.03% -12.28% 211.85% 442.93% 404.37% 1458.05% 0.0 0.0
MA rome_inc_diff_profits_nopat_3 216.09% 231.89% 119.80% 134.79% 143.75% 211.88% 215.89% 41.97% 142.00% 170.99% 285.09% 240.16% 267.86% 0.0 0.0
MA rome_inc_period1_capital_nopat_3 684.52% 673.36% 750.00% 625.85% 545.58% 453.99% 923.24% 894.09% 1080.35% 1231.41% 1399.35% 1522.62% 1458.05% 0.0 0.0
MA rome_inc_period1_profit_nopat_3 612.20% 557.33% 519.66% 444.09% 352.64% 438.79% 640.44% 479.28% 565.88% 579.27% 589.47% 590.70% 583.88% 0.0 0.0
MA rome_inc_period2_capital_nopat_3 558.23% 503.49% 413.71% 445.88% 389.70% 433.21% 902.50% 1038.12% 1092.63% 1019.56% 956.42% 1118.25% 0.0 0.0 0.0
MA rome_inc_period2_profit_nopat_3 396.11% 325.44% 399.86% 309.30% 208.90% 226.91% 424.55% 437.31% 423.88% 408.28% 304.39% 350.54% 316.02% 0.0 0.0
MA rotc_inc_diff_capital_nopat_3 7.44% 8.64% 49.15% 56.27% 57.57% 13.46% 23.24% 24.97% 27.69% 24.59% 14.15% 6.27% 95.13% 0.0 0.0
MA rotc_inc_diff_profits_nopat_3 216.09% 231.89% 119.80% 134.79% 143.75% 211.88% 215.89% 41.97% 142.00% 170.99% 285.09% 240.16% 267.86% 0.0 0.0
MA rotc_inc_period1_capital_nopat_3 96.40% 97.33% 95.06% 99.74% 96.11% 50.38% 90.01% 88.42% 92.09% 91.11% 85.53% 89.73% 95.13% 0.0 0.0
MA rotc_inc_period1_profit_nopat_3 612.20% 557.33% 519.66% 444.09% 352.64% 438.79% 640.44% 479.28% 565.88% 579.27% 589.47% 590.70% 583.88% 0.0 0.0
MA rotc_inc_period2_capital_nopat_3 88.96% 88.69% 45.91% 43.47% 38.54% 36.93% 66.78% 63.45% 64.39% 66.52% 71.38% 83.46% 0.0 0.0 0.0
MA rotc_inc_period2_profit_nopat_3 396.11% 325.44% 399.86% 309.30% 208.90% 226.91% 424.55% 437.31% 423.88% 408.28% 304.39% 350.54% 316.02% 0.0 0.0
MA roce_inc_diff_capital_nopat_5 4.68% 4.85% 4.99% 5.24% 5.26% 5.47% 10.86% 12.06% 13.64% 14.81% 16.26% 0.0 0.0 0.0 0.0
MA roce_inc_diff_profits_nopat_5 4.68% 4.85% 4.99% 5.24% 5.26% 5.47% 10.86% 12.06% 13.64% 14.81% 16.26% 0.0 0.0 0.0 0.0
MA roce_inc_period1_capital_nopat_5 4.68% 4.85% 4.99% 5.24% 5.26% 5.47% 10.86% 12.06% 13.64% 14.81% 16.26% 0.0 0.0 0.0 0.0
MA roce_inc_period1_profit_nopat_5 4.68% 4.85% 4.99% 5.24% 5.26% 5.47% 10.86% 12.06% 13.64% 14.81% 16.26% 0.0 0.0 0.0 0.0
MA roce_inc_period2_capital_nopat_5 4.68% 4.85% 4.99% 5.24% 5.26% 5.47% 10.86% 12.06% 13.64% 14.81% 0.0 0.0 0.0 0.0 0.0
MA roce_inc_period2_profit_nopat_5 4.68% 4.85% 4.99% 5.24% 5.26% 5.47% 10.86% 12.06% 13.64% 14.81% 16.26% 0.0 0.0 0.0 0.0
MA rome_inc_diff_capital_nopat_5 296.35% 260.80% 380.51% 210.59% 108.57% -16.79% 53.64% 63.93% 277.90% 360.00% 1399.35% 0.0 0.0 0.0 0.0
MA rome_inc_diff_profits_nopat_5 237.03% 271.14% 321.60% 226.58% 147.06% 240.47% 303.08% 146.84% 310.50% 306.11% 346.94% 0.0 0.0 0.0 0.0
MA rome_inc_period1_capital_nopat_5 684.52% 673.36% 750.00% 625.85% 545.58% 453.99% 923.24% 894.09% 1080.35% 1231.41% 1399.35% 0.0 0.0 0.0 0.0
MA rome_inc_period1_profit_nopat_5 612.20% 557.33% 519.66% 444.09% 352.64% 438.79% 640.44% 479.28% 565.88% 579.27% 589.47% 0.0 0.0 0.0 0.0
MA rome_inc_period2_capital_nopat_5 388.17% 412.57% 369.49% 415.26% 437.01% 470.79% 869.60% 830.16% 802.46% 871.41% 0.0 0.0 0.0 0.0 0.0
MA rome_inc_period2_profit_nopat_5 375.17% 286.19% 198.07% 217.51% 205.58% 198.32% 337.36% 332.44% 255.38% 273.16% 242.54% 0.0 0.0 0.0 0.0
MA rotc_inc_diff_capital_nopat_5 53.32% 57.11% 58.52% 64.34% 63.77% 21.61% 38.76% 34.26% 32.20% 26.07% 85.53% 0.0 0.0 0.0 0.0
MA rotc_inc_diff_profits_nopat_5 237.03% 271.14% 321.60% 226.58% 147.06% 240.47% 303.08% 146.84% 310.50% 306.11% 346.94% 0.0 0.0 0.0 0.0
MA rotc_inc_period1_capital_nopat_5 96.40% 97.33% 95.06% 99.74% 96.11% 50.38% 90.01% 88.42% 92.09% 91.11% 85.53% 0.0 0.0 0.0 0.0
MA rotc_inc_period1_profit_nopat_5 612.20% 557.33% 519.66% 444.09% 352.64% 438.79% 640.44% 479.28% 565.88% 579.27% 589.47% 0.0 0.0 0.0 0.0
MA rotc_inc_period2_capital_nopat_5 43.08% 40.22% 36.54% 35.40% 32.33% 28.77% 51.25% 54.16% 59.89% 65.04% 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_period2_profit_nopat_5 375.17% 286.19% 198.07% 217.51% 205.58% 198.32% 337.36% 332.44% 255.38% 273.16% 242.54% 0.0 0.0 0.0 0.0
MA roce_inc_diff_capital_nopat_7 4.68% 4.85% 4.99% 5.24% 5.26% 5.47% 10.86% 12.06% 13.64% 0.0 0.0 0.0 0.0 0.0 0.0
MA roce_inc_diff_profits_nopat_7 4.68% 4.85% 4.99% 5.24% 5.26% 5.47% 10.86% 12.06% 13.64% 0.0 0.0 0.0 0.0 0.0 0.0
MA roce_inc_period1_capital_nopat_7 4.68% 4.85% 4.99% 5.24% 5.26% 5.47% 10.86% 12.06% 13.64% 0.0 0.0 0.0 0.0 0.0 0.0
MA roce_inc_period1_profit_nopat_7 4.68% 4.85% 4.99% 5.24% 5.26% 5.47% 10.86% 12.06% 13.64% 0.0 0.0 0.0 0.0 0.0 0.0
MA roce_inc_period2_capital_nopat_7 4.68% 4.85% 4.99% 5.24% 5.26% 5.47% 10.86% 12.06% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA roce_inc_period2_profit_nopat_7 4.68% 4.85% 4.99% 5.24% 5.26% 5.47% 10.86% 12.06% 13.64% 0.0 0.0 0.0 0.0 0.0 0.0
MA rome_inc_diff_capital_nopat_7 337.84% 289.13% 335.64% 174.57% 124.50% 77.52% 284.58% 184.56% 1080.35% 0.0 0.0 0.0 0.0 0.0 0.0
MA rome_inc_diff_profits_nopat_7 426.36% 356.07% 324.74% 253.99% 189.28% 288.03% 437.18% 256.86% 362.39% 0.0 0.0 0.0 0.0 0.0 0.0
MA rome_inc_period1_capital_nopat_7 684.52% 673.36% 750.00% 625.85% 545.58% 453.99% 923.24% 894.09% 1080.35% 0.0 0.0 0.0 0.0 0.0 0.0
MA rome_inc_period1_profit_nopat_7 612.20% 557.33% 519.66% 444.09% 352.64% 438.79% 640.44% 479.28% 565.88% 0.0 0.0 0.0 0.0 0.0 0.0
MA rome_inc_period2_capital_nopat_7 346.68% 384.23% 414.36% 451.28% 421.08% 376.48% 638.65% 709.53% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rome_inc_period2_profit_nopat_7 185.84% 201.26% 194.92% 190.10% 163.36% 150.76% 203.25% 222.42% 203.49% 0.0 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_diff_capital_nopat_7 62.11% 64.58% 64.41% 72.16% 71.29% 25.82% 42.35% 35.46% 92.09% 0.0 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_diff_profits_nopat_7 426.36% 356.07% 324.74% 253.99% 189.28% 288.03% 437.18% 256.86% 362.39% 0.0 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_period1_capital_nopat_7 96.40% 97.33% 95.06% 99.74% 96.11% 50.38% 90.01% 88.42% 92.09% 0.0 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_period1_profit_nopat_7 612.20% 557.33% 519.66% 444.09% 352.64% 438.79% 640.44% 479.28% 565.88% 0.0 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_period2_capital_nopat_7 34.28% 32.75% 30.66% 27.58% 24.82% 24.56% 47.67% 52.96% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_period2_profit_nopat_7 185.84% 201.26% 194.92% 190.10% 163.36% 150.76% 203.25% 222.42% 203.49% 0.0 0.0 0.0 0.0 0.0 0.0
MA roce_inc_diff_capital_nopat_9 4.68% 4.85% 4.99% 5.24% 5.26% 5.47% 10.86% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA roce_inc_diff_profits_nopat_9 4.68% 4.85% 4.99% 5.24% 5.26% 5.47% 10.86% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA roce_inc_period1_capital_nopat_9 4.68% 4.85% 4.99% 5.24% 5.26% 5.47% 10.86% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA roce_inc_period1_profit_nopat_9 4.68% 4.85% 4.99% 5.24% 5.26% 5.47% 10.86% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA roce_inc_period2_capital_nopat_9 4.68% 4.85% 4.99% 5.24% 5.26% 5.47% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA roce_inc_period2_profit_nopat_9 4.68% 4.85% 4.99% 5.24% 5.26% 5.47% 10.86% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rome_inc_diff_capital_nopat_9 295.74% 255.80% 350.75% 264.97% 236.33% 132.22% 923.24% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rome_inc_diff_profits_nopat_9 429.32% 381.43% 364.77% 299.58% 254.22% 337.93% 478.48% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rome_inc_period1_capital_nopat_9 684.52% 673.36% 750.00% 625.85% 545.58% 453.99% 923.24% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rome_inc_period1_profit_nopat_9 612.20% 557.33% 519.66% 444.09% 352.64% 438.79% 640.44% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rome_inc_period2_capital_nopat_9 388.77% 417.56% 399.25% 360.88% 309.25% 321.77% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rome_inc_period2_profit_nopat_9 182.88% 175.90% 154.89% 144.51% 98.42% 100.87% 161.95% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_diff_capital_nopat_9 67.63% 71.81% 71.54% 76.19% 73.03% 26.37% 90.01% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_diff_profits_nopat_9 429.32% 381.43% 364.77% 299.58% 254.22% 337.93% 478.48% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_period1_capital_nopat_9 96.40% 97.33% 95.06% 99.74% 96.11% 50.38% 90.01% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_period1_profit_nopat_9 612.20% 557.33% 519.66% 444.09% 352.64% 438.79% 640.44% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_period2_capital_nopat_9 28.77% 25.52% 23.53% 23.54% 23.08% 24.02% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_period2_profit_nopat_9 182.88% 175.90% 154.89% 144.51% 98.42% 100.87% 161.95% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA cashflow::financing -506.83% -460.36% -514.86% -343.73% -113.14% -320.95% -539.20% -574.67% -312.82% -364.15% -380.33% -499.81% -380.93% -270.60% 4.33%
MA cashflow::investing -159.12% -65.55% -73.28% -276.46% -98.79% -89.72% -54.94% -214.60% -158.66% -105.93% 112.20% -0.76% -601.48% -166.59% -146.01%
Notes on the above Report:
StockMarketPrice: is the price of the Stock in December first trading day(approx) of the associated year
eps: If a Stock has multiple eps values, we use value from class a eps, if not continued operations attributable eps and so on [diluted is preferred over basic]
Caution:: 0 value in revenue means we do not have data for the year for the ticker
0 value most likely means we had a data issue and could not find the field value in the particular year

6. CAGR report Showing SUMMARY report for MA [show/hide charts] Current Market Price: 562.03 as of 2025-06-16
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 CAGR_9Y_ENDING_2024 CAGR_5Y_ENDING_2024 CAGR_3Y_ENDING_2024
MA StockMarketPrice 21.36% 12.64% 14.26%
MA YearPriceHigh 21.05% 12.89% 10.97%
MA YearPriceLow 21.75% 18.82% 11.31%
MA revenue 12.62% 10.78% 14.26%
MA operating_expense 11.86% 11.76% 12.66%
MA assets 12.80% 10.46% 8.48%
MA cash 4.37% 3.85% 4.39%
MA liabilities_calc 16.84% 12.68% 11.13%
MA ppnenet 13.67% 3.18% 3.88%
MA workingCapital 18.69% 13.15% 15.04%
MA workingCapitalWithCash 17.55% 12.65% 13.54%
MA owner_earnings 15.38% 12.90% 16.20%
MA netincome_cfo 14.49% 9.66% 14.01%
MA cashflow::operating 15.31% 12.55% 16.02%
MA cashflow::fcf 15.46% 13.01% 16.46%
MA cashflow::realfcf 15.38% 12.90% 16.20%
MA netincome 14.49% 9.66% 14.01%
MA operatingincome 13.27% 10.03% 15.62%
MA grossincome 12.62% 10.78% 14.26%
MA nopat 14.37% 10.29% 15.62%
MA marketcap 18.57% 10.53% 11.69%
MA ev 19.21% 10.97% 11.83%
MA ebitda 13.10% 10.10% 15.10%
MA equity 0.87% 0.50% -4.08%
MA retained_earnings 18.17% 16.49% 16.89%
MA debt 22.58% 19.23% 11.51%
MA debtToEquity 21.40% 18.64% 16.16%
MA interest_expense 29.98% 23.59% 14.44%
MA interestRate 4.61% 0.0 0.0
MA owner_earningsToInterest -11.23% -8.65% 1.53%
MA cashflow::operatingToInterest -11.29% -8.93% 1.38%
MA eps 17.10% 11.75% 16.53%
MA dps_share 17.05% 14.87% 14.47%
MA dividendPayoutToCashflow::operating -0.63% 1.22% -1.89%
MA dividendPayoutToOwner_earnings -0.60% 0.0 -3.45%
MA shares -2.21% -1.84% -2.23%
MA shares_calc -2.30% -1.87% -2.25%
MA income_tax 8.42% 8.09% 13.68%
MA sbc 17.63% 16.04% 24.43%
MA capex 11.57% 2.35% 5.21%
MA maintainence_capex 11.57% 2.35% 5.21%
MA depreciation 10.47% 11.44% 7.30%
MA capexToRevenue -0.95% -7.64% -8.04%
MA depreciationToRevenue -1.93% 0.58% -6.09%
MA sbcToRevenue 4.48% 4.79% 8.85%
MA sbcToOperatingCashflow 2.03% 3.07% 7.32%
MA inventory inf 0.0 0.0
MA payables 7.81% 13.70% 7.97%
MA receivables 14.92% 8.46% 7.87%
MA inventoryTurnover 0.0 0.0 0.0
MA payablesToRevenue -3.15% 0.0 0.0
MA receivablesToRevenue 2.72% 1.49% 0.0
MA opLeverage 12.86% -46.10% -33.19%
MA opLeverageFlag 0.0 inf inf
MA evToEbitda 5.41% 0.78% -2.84%
MA evToOpIncome 5.25% 0.85% -3.28%
MA evToRevenue 5.86% 0.16% -2.13%
MA evToOcf 3.39% -1.41% -3.62%
MA evToNopat 4.24% 0.61% -3.27%
MA pocf 2.83% -1.79% -3.74%
MA peg -4.87% 20.34% 26.58%
MA pe 3.56% 0.80% -2.03%
MA pfcf 2.70% -2.20% -4.11%
MA ps 5.28% -0.23% -2.25%
MA pb 17.55% 9.99% 16.45%
MA priceToRealfcf 2.76% -2.10% -3.88%
MA priceToNopat 3.68% 0.22% -3.40%
MA priceToEquityTangible -8.10% -17.99% 90.27%
MA roa 1.15% -1.14% 6.94%
MA roa_goodwill 2.21% 0.35% 8.34%
MA roe 12.93% 4.52% 15.62%
MA roce 0.73% -3.96% 8.66%
MA rode -5.21% -15.14% -10.63%
MA roic -3.04% -4.10% 5.54%
MA rotc -0.97% -6.35% 12.57%
MA roic_cash -2.57% -3.77% 6.14%
MA rome 6.37% -1.78% 8.02%
MA rote -7.80% -15.56% -26.02%
MA roa_cfo 2.97% 1.13% 7.31%
MA roe_cfo 14.97% 6.92% 16.02%
MA roce_cfo 2.54% -1.76% 9.05%
MA rode_cfo -3.50% -13.19% -10.32%
MA roic_cfo -1.29% -1.90% 5.91%
MA roic_cashflow::operating_cash -0.81% -1.56% 6.51%
MA roic_cashflow::fcf -1.17% -1.50% 6.31%
MA roic_cashflow::fcf_cash -0.68% -1.16% 6.92%
MA roic_cashflow::realfcf -1.23% -1.59% 6.07%
MA roic_cashflow::realfcf_cash -0.75% -1.25% 6.67%
MA roic_income::net -1.99% -4.42% 4.07%
MA roic_income::net_cash -1.51% -4.09% 4.66%
MA rotc_cfo 0.81% -4.19% 12.96%
MA rome_cfo 8.28% 0.48% 8.40%
MA rote_cfo -7.80% -15.56% -26.02%
MA roa_nopat 2.13% -0.90% 6.94%
MA roe_nopat 14.03% 4.77% 15.62%
MA roce_nopat 2.13% -0.90% 6.94%
MA rode_nopat -4.29% -14.93% -10.63%
MA roic_nopat -2.10% -3.87% 5.54%
MA roic_nopat_cash -1.62% -3.54% 6.14%
MA rotc_nopat -0.01% -6.12% 12.56%
MA rome_nopat 7.40% -1.54% 8.02%
MA rote_nopat -7.79% -15.51% -25.52%
MA roic_owner_earnings -1.23% -1.59% 6.07%
MA roic_owner_earnings_cash -0.75% -1.25% 6.67%
MA margin_gross 0.0 0.0 0.0
MA margin_owner_earnings 2.45% 1.92% 1.70%
MA margin_cfo 2.39% 1.60% 1.55%
MA margin_op 0.58% -0.68% 1.19%
MA margin_fcf 2.52% 2.01% 1.93%
MA margin_fcf_real 2.45% 1.92% 1.70%
MA margin_net 1.67% -1.01% -0.21%
MA margin_nopat 1.55% -0.44% 1.19%
MA yield_owner_earnings -2.67% 2.16% 4.03%
MA yield_owner_earnings_ev -3.20% 1.82% 4.00%
MA yield_cfo -2.77% 1.79% 3.88%
MA yield_cfo_ev -3.26% 1.47% 3.72%
MA yield_income::operating -4.46% -0.43% 3.54%
MA yield_income::operating_ev -4.98% -0.87% 3.39%
MA yield_cashflow::fcf -2.65% 2.24% 4.28%
MA yield_cashflow::fcf_ev -3.16% 1.83% 4.12%
MA yield_cashflow::realfcf -2.67% 2.16% 4.03%
MA yield_income::net -3.44% -0.80% 2.08%
MA yield_income::net_ev -3.96% -1.19% 1.86%
MA yield_nopat -3.54% -0.22% 3.42%
MA yield_nopat_ev -4.04% -0.59% 3.50%
MA costs:ga 13.19% 12.08% 12.88%
MA costs:sm -0.08% -2.69% -3.07%
MA shares_buyback -11.93% -10.05% -18.82%
MA dividends 14.44% 12.72% 12.03%
MA goodwill 19.21% 17.98% 6.26%
MA costs:sgna 13.19% 12.08% 12.88%
MA current_liabilities 13.26% 10.06% 13.45%
MA eps_calc 17.10% 11.75% 16.53%
MA equity_mgmt 7.91% 8.65% 1.45%
MA equity_tangible -13.12% -19.02% -52.95%
MA evToEquityTangible -8.07% -17.90% 90.04%
MA evToOwner_earnings 3.32% -1.72% -3.76%
MA investedCapital 16.82% 14.73% 9.55%
MA investedCapitalWith2PercentCash 16.25% 14.34% 8.93%
MA lv_liabilities -21.90% -15.37% -12.71%
MA lv_payables 6.97% 4.03% 4.75%
MA priceToOwner_earnings 2.76% -2.10% -3.88%
MA share_cnt -2.30% -1.87% -2.25%
MA share_multiplier 0.0 0.0 0.0
MA tax_rate -3.95% -1.21% 0.0
MA current_assets 6.72% 3.14% 5.18%
MA revenue_01_YoY 19.89% -1.11% -19.47%
MA evToEquity 18.19% 10.42% 16.59%
MA priceToOperating 4.69% 0.46% -3.39%
MA revenue_03_YoY 4.79% -2.45% 20.75%
MA roce_inc_3 -6.89% -34.36% -10.39%
MA roce_inc_diff_capital_nopat_3 0.0 0.0 0.0
MA roce_inc_diff_profits_nopat_3 0.0 0.0 0.0
MA roce_inc_nopat_3 -8.79% -36.51% -13.02%
MA roce_inc_period1_capital_nopat_3 0.0 0.0 0.0
MA roce_inc_period1_nopat_3 0.05% 0.05% 0.05%
MA roce_inc_period1_profit_nopat_3 0.0 0.0 0.0
MA roce_inc_period2_capital_nopat_3 0.0 0.0 0.0
MA roce_inc_period2_nopat_3 0.05% 0.05% 0.05%
MA roce_inc_period2_profit_nopat_3 0.0 0.0 0.0
MA rome_inc_3 10.98% -27.64% 35.66%
MA rome_inc_diff_capital_nopat_3 7.32% 48.02% -7.69%
MA rome_inc_diff_profits_nopat_3 16.66% 3.59% 21.58%
MA rome_inc_nopat_3 8.71% -30.02% 31.70%
MA rome_inc_period1_capital_nopat_3 6.49% 12.01% 7.03%
MA rome_inc_period1_nopat_3 0.05% 0.05% 0.05%
MA rome_inc_period1_profit_nopat_3 14.37% 10.29% 15.62%
MA rome_inc_period2_capital_nopat_3 6.31% 8.55% 11.97%
MA rome_inc_period2_nopat_3 0.05% 0.05% 0.05%
MA rome_inc_period2_profit_nopat_3 13.29% 15.35% 12.81%
MA rotc_inc_3 19.67% 16.87% 136.67%
MA rotc_inc_diff_capital_nopat_3 -0.48% -8.36% -47.08%
MA rotc_inc_diff_profits_nopat_3 16.66% 3.59% 21.58%
MA rotc_inc_nopat_3 17.22% 13.04% 129.76%
MA rotc_inc_period1_capital_nopat_3 14.38% 17.48% 2.71%
MA rotc_inc_period1_nopat_3 0.05% 0.05% 0.05%
MA rotc_inc_period1_profit_nopat_3 14.37% 10.29% 15.62%
MA rotc_inc_period2_capital_nopat_3 17.40% 23.02% 31.89%
MA rotc_inc_period2_nopat_3 0.05% 0.05% 0.05%
MA rotc_inc_period2_profit_nopat_3 13.29% 15.35% 12.81%
MA revenue_05_YoY -0.98% -2.65% -3.16%
MA roce_inc_5 -13.83% -30.46% -23.74%
MA roce_inc_diff_capital_nopat_5 0.0 0.0 0.0
MA roce_inc_diff_profits_nopat_5 0.0 0.0 0.0
MA roce_inc_nopat_5 -14.18% -32.09% -27.58%
MA roce_inc_period1_capital_nopat_5 0.0 0.0 0.0
MA roce_inc_period1_nopat_5 0.05% 0.05% 0.05%
MA roce_inc_period1_profit_nopat_5 0.0 0.0 0.0
MA roce_inc_period2_capital_nopat_5 0.0 0.0 0.0
MA roce_inc_period2_nopat_5 0.05% 0.05% 0.05%
MA roce_inc_period2_profit_nopat_5 0.0 0.0 0.0
MA rome_inc_5 -0.27% -93.78% -4.61%
MA rome_inc_diff_capital_nopat_5 11.24% 86.62% 16.41%
MA rome_inc_diff_profits_nopat_5 10.48% 2.89% 5.46%
MA rome_inc_nopat_5 -0.68% -93.97% -9.41%
MA rome_inc_period1_capital_nopat_5 6.49% 12.01% 7.03%
MA rome_inc_period1_nopat_5 0.05% 0.05% 0.05%
MA rome_inc_period1_profit_nopat_5 14.37% 10.29% 15.62%
MA rome_inc_period2_capital_nopat_5 3.90% -0.72% 1.57%
MA rome_inc_period2_nopat_5 0.05% 0.05% 0.05%
MA rome_inc_period2_profit_nopat_5 17.75% 17.21% 24.59%
MA rotc_inc_5 -9.86% -14.76% 13.81%
MA rotc_inc_diff_capital_nopat_5 23.07% 23.61% -2.42%
MA rotc_inc_diff_profits_nopat_5 10.48% 2.89% 5.46%
MA rotc_inc_nopat_5 -10.23% -16.77% 8.07%
MA rotc_inc_period1_capital_nopat_5 14.38% 17.48% 2.71%
MA rotc_inc_period1_nopat_5 0.05% 0.05% 0.05%
MA rotc_inc_period1_profit_nopat_5 14.37% 10.29% 15.62%
MA rotc_inc_period2_capital_nopat_5 8.58% 11.85% 10.91%
MA rotc_inc_period2_nopat_5 0.05% 0.05% 0.05%
MA rotc_inc_period2_profit_nopat_5 17.75% 17.21% 24.59%
MA roce_inc_7 inf -22.66% -11.88%
MA roce_inc_diff_capital_nopat_7 inf 0.0 0.0
MA roce_inc_diff_profits_nopat_7 inf 0.0 0.0
MA roce_inc_nopat_7 inf -21.07% -10.57%
MA roce_inc_period1_capital_nopat_7 inf 0.0 0.0
MA roce_inc_period1_nopat_7 inf 0.05% 0.05%
MA roce_inc_period1_profit_nopat_7 inf 0.0 0.0
MA roce_inc_period2_capital_nopat_7 inf 0.0 0.0
MA roce_inc_period2_nopat_7 inf 0.05% 0.05%
MA roce_inc_period2_profit_nopat_7 inf 0.0 0.0
MA rome_inc_7 inf -21.04% -6.02%
MA rome_inc_diff_capital_nopat_7 inf 38.51% 29.46%
MA rome_inc_diff_profits_nopat_7 inf 11.60% 23.46%
MA rome_inc_nopat_7 inf -19.42% -4.63%
MA rome_inc_period1_capital_nopat_7 inf 12.01% 7.03%
MA rome_inc_period1_nopat_7 inf 0.05% 0.05%
MA rome_inc_period1_profit_nopat_7 inf 10.29% 15.62%
MA rome_inc_period2_capital_nopat_7 inf 1.49% -4.86%
MA rome_inc_period2_nopat_7 inf 0.05% 0.05%
MA rome_inc_period2_profit_nopat_7 inf 7.59% 3.10%
MA rotc_inc_7 inf -11.07% 23.11%
MA rotc_inc_diff_capital_nopat_7 inf 22.98% -1.18%
MA rotc_inc_diff_profits_nopat_7 inf 11.60% 23.46%
MA rotc_inc_nopat_7 inf -9.25% 24.93%
MA rotc_inc_period1_capital_nopat_7 inf 17.48% 2.71%
MA rotc_inc_period1_nopat_7 inf 0.05% 0.05%
MA rotc_inc_period1_profit_nopat_7 inf 10.29% 15.62%
MA rotc_inc_period2_capital_nopat_7 inf 10.30% 11.70%
MA rotc_inc_period2_nopat_7 inf 0.05% 0.05%
MA rotc_inc_period2_profit_nopat_7 inf 7.59% 3.10%
MA roce_inc_9 inf -22.55% -11.93%
MA roce_inc_diff_capital_nopat_9 inf 0.0 0.0
MA roce_inc_diff_profits_nopat_9 inf 0.0 0.0
MA roce_inc_nopat_9 inf -22.90% -13.73%
MA roce_inc_period1_capital_nopat_9 inf 0.0 0.0
MA roce_inc_period1_nopat_9 inf 0.05% 0.05%
MA roce_inc_period1_profit_nopat_9 inf 0.0 0.0
MA roce_inc_period2_capital_nopat_9 inf 0.0 0.0
MA roce_inc_period2_nopat_9 inf 0.05% 0.05%
MA roce_inc_period2_profit_nopat_9 inf 0.0 0.0
MA rome_inc_9 inf -10.29% 10.96%
MA rome_inc_diff_capital_nopat_9 inf 21.21% 7.76%
MA rome_inc_diff_profits_nopat_9 inf 8.24% 17.12%
MA rome_inc_nopat_9 inf -10.70% 8.69%
MA rome_inc_period1_capital_nopat_9 inf 12.01% 7.03%
MA rome_inc_period1_nopat_9 inf 0.05% 0.05%
MA rome_inc_period1_profit_nopat_9 inf 10.29% 15.62%
MA rome_inc_period2_capital_nopat_9 inf 7.16% 6.50%
MA rome_inc_period2_nopat_9 inf 0.05% 0.05%
MA rome_inc_period2_profit_nopat_9 inf 16.22% 12.37%
MA rotc_inc_9 inf -12.72% 19.76%
MA rotc_inc_diff_capital_nopat_9 inf 24.57% -0.16%
MA rotc_inc_diff_profits_nopat_9 inf 8.24% 17.12%
MA rotc_inc_nopat_9 inf -13.11% 17.31%
MA rotc_inc_period1_capital_nopat_9 inf 17.48% 2.71%
MA rotc_inc_period1_nopat_9 inf 0.05% 0.05%
MA rotc_inc_period1_profit_nopat_9 inf 10.29% 15.62%
MA rotc_inc_period2_capital_nopat_9 inf 6.97% 11.06%
MA rotc_inc_period2_nopat_9 inf 0.05% 0.05%
MA rotc_inc_period2_profit_nopat_9 inf 16.22% 12.37%
MA revenue_10_YoY inf -1.91% 1.98%
MA cashflow::fcf_01_YoY 0.91% -6.03% -9.68%
MA cashflow::fcf_03_YoY 4.35% -4.41% 2.24%
MA cashflow::fcf_05_YoY -4.19% -7.44% -5.51%
MA cashflow::fcf_10_YoY inf -3.70% 6.55%
MA cashflow::financing -15.20% -11.55% -15.43%
MA cashflow::investing -15.91% -13.58% 15.72%
MA cashflow::realfcf_01_YoY 3.29% -5.81% -10.07%
MA cashflow::realfcf_03_YoY 5.44% -4.78% 1.44%
MA cashflow::realfcf_05_YoY -3.85% -6.83% -5.94%
MA cashflow::realfcf_10_YoY inf -3.83% 6.53%
MA income::net_01_YoY 12.30% -17.21% -24.96%
MA income::net_03_YoY 2.38% -11.63% -0.05%
MA income::net_05_YoY -5.17% -11.26% -16.24%
MA income::net_10_YoY inf -6.24% -6.15%
MA income::operating_01_YoY 41.29% -19.24% -23.15%
MA income::operating_03_YoY 6.52% -3.66% 10.91%
MA income::operating_05_YoY -2.87% -5.92% -5.38%
MA income::operating_10_YoY inf -5.48% -5.61%
MA roa_goodwill_cashflow::operating 4.06% 2.66% 8.72%
MA roce_inc_cashflow::operating_3 -7.34% -33.54% -15.61%
MA roce_inc_cashflow::operating_5 -13.10% -29.60% -23.79%
MA roce_inc_cashflow::operating_7 inf -20.98% -16.99%
MA roce_inc_cashflow::operating_9 inf -21.30% -13.15%
MA rome_inc_cashflow::operating_3 10.43% -26.74% 27.77%
MA rome_inc_cashflow::operating_5 0.57% -93.64% -4.67%
MA rome_inc_cashflow::operating_7 inf -19.33% -11.47%
MA rome_inc_cashflow::operating_9 inf -8.85% 9.42%
MA rotc_inc_cashflow::operating_3 19.08% 18.33% 122.90%
MA rotc_inc_cashflow::operating_5 -9.10% -13.70% 13.74%
MA rotc_inc_cashflow::operating_7 inf -9.15% 15.97%
MA rotc_inc_cashflow::operating_9 inf -11.31% 18.10%
MA yield_cashflow::fcf_enterprise -3.16% 1.83% 4.12%
MA yield_cashflow::operating_enterprise -3.26% 1.47% 3.72%
MA yield_cashflow::realfcf_enterprise -3.20% 1.82% 4.00%
MA yield_income::net_enterprise -3.96% -1.19% 1.86%
MA yield_income::operating_enterprise -4.98% -0.87% 3.39%
Notes on the above Report:
StockMarketPrice: is the price of the Stock in December first trading day(approx) of the associated year
eps: If a Stock has multiple eps values, we use value from class a eps, if not continued operations attributable eps and so on [diluted is preferred over basic]
Caution:: 0 value in revenue means we do not have data for the year for the ticker
0 value most likely means we had a data issue and could not find the field value in the particular year

7. Rolling 5 yearly CAGR report Showing SUMMARY report for MA [show/hide charts] Current Market Price: 562.03 as of 2025-06-16
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 CAGR_5Y_2024 CAGR_5Y_2023 CAGR_5Y_2022 CAGR_5Y_2021 CAGR_5Y_2020 CAGR_5Y_2019 CAGR_5Y_2018 CAGR_5Y_2017 CAGR_5Y_2016 CAGR_5Y_2015 CAGR_5Y_2014
MA StockMarketPrice 12.64% 18.38% 18.74% 29.06% 30.50% 29.08% 18.49% 26.04% 23.26%
MA YearPriceHigh 12.89% 14.37% 21.47% 30.49% 30.06% 28.25% 22.63% 26.21% 23.79% inf inf
MA YearPriceLow 18.82% 18.30% 22.45% 32.18% 22.52% 22.14% 25.51% 26.03% 29.65% inf inf
MA revenue 10.78% 10.92% 12.22% 11.87% 9.62% 12.33% 12.37% 11.08% 9.92% 11.78% 13.11%
MA operating_expense 11.76% 7.66% 11.16% 11.91% 9.49% 10.74% 14.82% 11.21% 4.62% 10.49% 8.83%
MA assets 10.46% 11.29% 12.67% 15.07% 15.60% 13.78% 11.79% 11.35% 11.80% 12.98% inf
MA cash 3.85% 5.15% 3.39% 2.00% 11.97% 6.35% 13.17% 23.66% 12.47% 13.38% inf
MA liabilities_calc 12.68% 12.75% 15.33% 18.39% 21.04% 21.79% 23.56% 23.39% 21.96% 23.04% inf
MA ppnenet 3.18% 17.48% 19.33% 21.07% 23.02% 24.34% 11.85% 11.92% 10.30% 8.99% inf
MA workingCapital 13.15% 19.26% 22.96% 28.41% 24.03% 22.59% 12.77% 12.49% 9.94% 12.79% inf
MA workingCapitalWithCash 12.65% 17.98% 20.75% 26.31% 22.25% 21.75% 13.65% 12.49% 10.44% 12.53% inf
MA owner_earnings 12.90% 14.37% 15.05% 15.50% 11.77% 18.37% 7.44% 12.71% 10.39% 18.37% 19.60%
MA netincome_cfo 9.66% 13.83% 20.46% 16.44% 10.98% 17.55% 13.46% 7.26% 16.35% 15.57% 19.85%
MA cashflow::operating 12.55% 14.00% 14.60% 15.33% 11.99% 19.15% 8.52% 13.95% 11.56% 19.30% 19.85%
MA cashflow::fcf 13.01% 14.52% 14.92% 15.42% 11.90% 19.15% 8.17% 13.47% 11.15% 19.12% 19.60%
MA cashflow::realfcf 12.90% 14.37% 15.05% 15.50% 11.77% 18.37% 7.44% 12.71% 10.39% 18.37% 19.60%
MA netincome 9.66% 13.83% 20.46% 16.44% 10.98% 17.55% 13.46% 7.25% 16.32% 15.57% 19.85%
MA operatingincome 10.03% 13.98% 13.12% 11.84% 9.74% 13.61% 10.09% 10.96% 16.25% 13.03% 17.70%
MA grossincome 10.78% 10.92% 12.22% 11.87% 9.62% 12.33% 12.37% 11.08% 9.92% 11.78% 13.11%
MA nopat 10.29% 14.26% 21.28% 15.35% 11.40% 17.21% 13.68% 7.59% 17.25% 16.22% 19.44%
MA marketcap 10.53% 16.12% 16.92% 26.62% 27.24% 25.42% 14.78% 21.39% 19.19% inf inf
MA ev 10.97% 17.69% 18.53% 27.53% 27.99% 26.55% 15.57% 22.20% 20.95% inf inf
MA ebitda 10.10% 13.85% 13.01% 12.00% 9.73% 13.42% 10.21% 11.12% 16.11% inf inf
MA equity 0.50% 5.27% 3.06% 5.47% 2.96% -1.31% -6.34% -4.59% -0.73% 2.98% inf
MA retained_earnings 16.49% 18.06% 19.11% 18.64% 19.02% 20.88% 21.94% 24.91% 32.55% 40.96% inf
MA debt 19.23% 42.40% 39.99% 23.39% 29.61% 41.67% inf inf inf inf inf
MA debtToEquity 18.64% 35.32% 35.91% 16.92% 25.61% 43.53% inf inf inf inf -98.14%
MA interest_expense 23.59% 25.32% 25.05% 35.32% 44.18% 36.08% 67.76% 50.42% 30.60% 3.24% -16.03%
MA interestRate 0.0 -7.79% -7.79% 8.45% 8.45% 0.0 -98.75% -98.75% -98.85% -98.85% -98.75%
MA owner_earningsToInterest -8.65% -8.74% -8.00% -14.64% -22.48% -13.01% -35.96% -25.07% -15.48% 14.65% 42.42%
MA cashflow::operatingToInterest -8.93% -9.04% -8.36% -14.76% -22.32% -12.44% -35.31% -24.24% -14.59% 15.56% 42.74%
MA eps 11.75% 16.07% 22.83% 18.89% 13.75% 20.74% 16.98% 10.78% 19.95% inf inf
MA dps_share 14.87% 17.92% 17.37% 18.29% 20.11% 24.57% 36.63% 51.57% 66.16% 1.30% -6.32%
MA dividendPayoutToCashflow::operating 1.22% 1.15% 0.0 0.0 4.10% 1.30% 23.16% 33.56% 43.10% 29.20% 20.11%
MA dividendPayoutToOwner_earnings 0.0 1.09% 0.0 0.0 4.78% 2.38% 24.57% 29.20% 46.14% 30.60% 21.67%
MA shares -1.84% -1.90% -1.87% -2.01% -2.44% -2.68% -2.98% -3.16% -3.01% 53.98% 55.05%
MA shares_calc -1.87% -1.90% -1.53% -1.89% -2.50% -2.84% -3.13% -3.69% -3.31% -2.42% -1.70%
MA income_tax 8.09% 12.69% -7.12% 0.41% 3.24% 1.99% -0.57% 17.30% 13.51% 4.79% 14.13%
MA sbc 16.04% 18.60% 10.88% 12.87% 15.80% inf inf inf inf inf 0.0
MA capex 2.35% 2.37% 8.06% 13.61% 13.88% 19.25% 16.32% 25.59% 22.80% 23.75% 25.15%
MA maintainence_capex 2.35% 2.37% 8.06% 13.61% 13.88% 19.25% 16.32% 25.59% 22.80% 23.75% 25.15%
MA depreciation 11.44% 11.72% 11.41% 14.25% 9.65% 10.21% 12.21% 13.70% 13.97% 19.85% 17.88%
MA capexToRevenue -7.64% -7.71% -3.68% 1.55% 3.94% 6.21% 3.51% 13.05% 11.70% 10.72% 10.56%
MA depreciationToRevenue 0.58% 0.71% -0.75% 2.11% 0.0 -1.89% -0.13% 2.39% 3.67% 7.26% 4.18%
MA sbcToRevenue 4.79% 6.91% -1.16% 0.99% 5.67% inf inf inf inf inf 0.0
MA sbcToOperatingCashflow 3.07% 4.04% -3.22% -2.15% 3.46% inf inf inf inf inf 0.0
MA inventory 0.0 inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0
MA payables 13.70% 9.20% -0.15% 3.92% 2.23% 3.14% 9.70% 21.18% 11.09% 11.65% inf
MA receivables 8.46% 12.27% 11.71% 16.25% 19.65% 17.78% 18.70% 16.31% 11.87% 10.67% inf
MA inventoryTurnover 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA payablesToRevenue 0.0 -7.79% -9.71% -5.59% -5.59% -5.59% 8.45% 0.0 0.0 -4.36% inf
MA receivablesToRevenue 1.49% 1.49% 4.94% 6.96% 7.78% 5.39% 3.40% 0.0 0.0 -1.73% inf
MA opLeverage -46.10% 16.43% 42.15% -7.51% -15.95% 136.03% -14.20% -51.26% 15.86% -31.16% inf
MA opLeverageFlag inf inf inf 0.0 0.0 0.0 inf inf inf inf inf
MA evToEbitda 0.78% 3.38% 4.89% 13.86% 16.64% 11.57% 4.86% 9.97% 4.19% inf inf
MA evToOpIncome 0.85% 3.25% 4.79% 14.03% 16.63% 11.40% 4.98% 10.14% 4.04% inf inf
MA evToRevenue 0.16% 6.10% 5.63% 13.99% 16.76% 12.66% 2.85% 10.02% 10.04% inf inf
MA evToOcf -1.41% 3.23% 3.44% 10.58% 14.28% 6.21% 6.50% 7.24% 8.42% inf inf
MA evToNopat 0.61% 3.00% -2.27% 10.56% 14.90% 7.97% 1.66% 13.59% 3.16% inf inf
MA pocf -1.79% 1.87% 2.03% 9.78% 13.62% 5.26% 5.77% 6.53% 6.85% inf inf
MA peg 20.34% 30.60% inf -16.21% inf -7.06% -19.73% inf inf inf inf
MA pe 0.80% 2.02% -2.94% 8.75% 14.64% 6.69% 1.16% 13.19% 2.46% inf inf
MA pfcf -2.20% 1.40% 1.74% 9.72% 13.70% 5.27% 6.11% 6.98% 7.23% inf inf
MA ps -0.23% 4.70% 4.20% 13.19% 16.06% 11.67% 2.13% 9.28% 8.41% inf inf
MA pb 9.99% 10.31% 13.45% 20.05% 23.58% 27.09% 22.54% 27.24% 20.06% inf inf
MA priceToRealfcf -2.10% 1.53% 1.63% 9.63% 13.84% 5.96% 6.83% 7.70% 7.97% inf inf
MA priceToNopat 0.22% 1.63% -3.59% 9.78% 14.22% 7.00% 0.97% 12.82% 1.65% inf inf
MA priceToEquityTangible -17.99% -14.04% -14.74% -13.13% 46.93% 47.59% 38.45% 44.56% 24.53% inf -95.53%
MA roa -1.14% 1.16% -1.69% -3.25% -3.56% 1.63% -1.13% -0.75% 2.90% 1.25% -94.86%
MA roa_goodwill 0.35% 2.43% 0.87% -2.55% -2.72% 2.49% 0.11% -0.77% 3.80% 1.75% -94.78%
MA roe 4.52% 10.60% 7.25% 8.63% 11.20% 21.29% 15.39% 11.78% 12.89% 7.18% -94.15%
MA roce -3.96% -0.36% -2.82% -4.24% -3.52% 3.21% -0.51% -1.02% 3.87% 2.90% -94.26%
MA rode -15.14% -10.02% -2.00% -3.02% -2.40% 8.64% 0.53% -1.85% 3.48% 3.00% -94.36%
MA roic -4.10% -4.45% -7.34% -11.01% -11.63% -3.87% -2.05% -0.41% 6.24% 2.93% -91.50%
MA rotc -6.35% -4.49% -6.57% -9.09% -11.75% 1.57% -1.64% 0.60% 6.67% 5.66% -90.06%
MA roic_cash -3.77% -3.86% -6.43% -10.36% -10.92% -3.64% -2.50% -0.48% 5.95% 2.86% -91.61%
MA rome -1.78% 3.34% -1.82% 3.03% 4.97% 14.44% 8.78% 9.32% 9.54% 5.48% -94.32%
MA rote -15.56% -15.02% -14.16% 33.18% 31.78% 43.73% 29.22% 19.05% 13.59% 15.74% -94.43%
MA roa_cfo 1.13% 1.18% -0.41% -0.23% -1.57% 6.60% -2.54% 1.93% -1.26% 6.86% -95.26%
MA roe_cfo 6.92% 10.62% 8.65% 12.02% 13.48% 27.22% 13.74% 14.79% 8.32% 13.13% -94.61%
MA roce_cfo -1.76% -0.34% -1.55% -1.26% -1.53% 8.25% -1.93% 1.65% -0.33% 8.61% -94.71%
MA rode_cfo -13.19% -10.00% -0.71% 0.01% -0.39% 13.94% -0.90% 0.80% -0.70% 8.72% -94.80%
MA roic_cfo -1.90% -4.44% -6.12% -8.24% -9.81% 0.83% -3.45% 2.28% 1.94% 8.63% -92.17%
MA roic_cashflow::operating_cash -1.56% -3.84% -5.20% -7.56% -9.09% 1.06% -3.89% 2.20% 1.67% 8.56% -92.26%
MA roic_cashflow::fcf -1.50% -4.00% -5.86% -8.17% -9.89% 0.82% -3.76% 1.84% 1.57% 8.47% -92.25%
MA roic_cashflow::fcf_cash -1.16% -3.40% -4.94% -7.49% -9.16% 1.05% -4.20% 1.77% 1.30% 8.40% -92.34%
MA roic_cashflow::realfcf -1.59% -4.12% -5.75% -8.10% -9.99% 0.16% -4.41% 1.16% 0.88% 7.79% -92.25%
MA roic_cashflow::realfcf_cash -1.25% -3.53% -4.83% -7.43% -9.27% 0.39% -4.85% 1.09% 0.60% 7.71% -92.34%
MA roic_income::net -4.42% -4.58% -1.32% -7.36% -10.63% -0.53% 0.95% -3.74% 6.30% 5.24% -92.07%
MA roic_income::net_cash -4.09% -3.99% -0.36% -6.68% -9.91% -0.30% 0.49% -3.81% 6.01% 5.17% -92.17%
MA rotc_cfo -4.19% -4.47% -5.35% -6.25% -9.93% 6.53% -3.04% 3.31% 2.36% 11.52% -90.83%
MA rome_cfo 0.48% 3.36% -0.53% 6.25% 7.13% 20.02% 7.23% 12.27% 5.12% 11.33% -94.76%
MA rote_cfo -15.56% -15.02% -14.16% 33.18% 31.78% 43.73% 29.22% 19.05% 13.59% 15.74% -94.43%
MA roa_nopat -0.90% 1.41% 5.39% -0.22% -2.10% 4.86% 2.09% -3.76% 3.78% 4.11% -95.20%
MA roe_nopat 4.77% 10.87% 14.98% 12.03% 12.88% 25.14% 19.15% 8.39% 13.86% 10.21% -94.54%
MA roce_nopat -0.90% 1.41% 5.39% -0.22% -2.10% 4.86% 2.09% -3.76% 3.78% -4.66% -95.20%
MA rode_nopat -14.93% -9.80% 5.07% 0.02% -0.92% 8.08% 3.81% -4.83% 4.37% 5.91% -94.54%
MA roic_nopat -3.87% -4.22% -0.65% -8.23% -10.29% -0.82% 1.15% -3.43% 7.14% 5.83% -92.07%
MA roic_nopat_cash -3.54% -3.62% 0.32% -7.55% -9.57% -0.59% 0.68% -3.50% 6.86% 5.76% -92.16%
MA rotc_nopat -6.12% -4.25% 0.17% -6.24% -10.41% 4.79% 1.57% -2.46% 7.58% 8.64% -90.72%
MA rome_nopat -1.54% 3.60% 5.27% 6.26% 6.56% 18.07% 12.33% 6.00% 10.48% 8.45% -94.69%
MA rote_nopat -15.51% -14.94% -13.81% 33.19% 31.08% 41.39% 35.37% 12.40% 19.39% 12.76% -94.36%
MA roic_owner_earnings -1.59% -4.12% -5.75% -8.10% -9.99% 0.16% -4.41% 1.16% 0.88% 7.79% -92.25%
MA roic_owner_earnings_cash -1.25% -3.53% -4.83% -7.43% -9.27% 0.39% -4.85% 1.09% 0.60% 7.71% -92.34%
MA margin_gross 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA margin_owner_earnings 1.92% 3.11% 2.53% 3.24% 1.96% 5.38% -4.39% 1.47% 0.42% 5.89% 5.73%
MA margin_cfo 1.60% 2.77% 2.12% 3.09% 2.16% 6.08% -3.42% 2.59% 1.48% 6.72% 5.96%
MA margin_op -0.68% 2.76% 0.80% -0.03% 0.11% 1.14% -2.02% -0.11% 5.76% 1.12% 4.06%
MA margin_fcf 2.01% 3.25% 2.42% 3.17% 2.08% 6.08% -3.74% 2.15% 1.11% 6.56% 5.73%
MA margin_fcf_real 1.92% 3.11% 2.53% 3.24% 1.96% 5.38% -4.39% 1.47% 0.42% 5.89% 5.73%
MA margin_net -1.01% 2.62% 7.35% 4.08% 1.24% 4.65% 0.97% -3.44% 5.82% 3.39% 5.95%
MA margin_nopat -0.44% 3.02% 8.08% 3.11% 1.62% 4.35% 1.17% -3.14% 6.66% 3.97% 5.59%
MA yield_owner_earnings 2.16% -1.50% -1.62% -8.77% -12.15% -5.61% -6.37% -7.13% -7.35% -96.75% -96.79%
MA yield_owner_earnings_ev 1.82% -2.78% -2.95% -9.43% -12.67% -6.51% -7.04% -7.77% -8.77% -96.73% -96.76%
MA yield_cfo 1.79% -1.82% -2.00% -8.94% -11.99% -4.95% -5.45% -6.15% -6.40% -96.70% -96.75%
MA yield_cfo_ev 1.47% -3.14% -3.30% -9.52% -12.47% -5.86% -6.11% -6.78% -7.79% inf inf
MA yield_income::operating -0.43% -1.82% -3.26% -11.66% -13.71% -9.45% -4.10% -8.59% -2.47% -96.55% -96.48%
MA yield_income::operating_ev -0.87% -3.18% -4.58% -12.29% -14.28% -10.22% -4.74% -9.20% -3.91% inf inf
MA yield_cashflow::fcf 2.24% -1.38% -1.69% -8.90% -12.08% -5.03% -5.76% -6.55% -6.72% -96.72% -96.79%
MA yield_cashflow::fcf_ev 1.83% -2.68% -3.10% -9.51% -12.59% -5.86% -6.38% -7.14% -8.11% inf inf
MA yield_cashflow::realfcf 2.16% -1.50% -1.62% -8.77% -12.15% -5.61% -6.37% -7.13% -7.35% -96.75% -96.79%
MA yield_income::net -0.80% -1.94% 3.05% -8.01% -12.76% -6.26% -1.18% -11.68% -2.44% -96.74% -96.71%
MA yield_income::net_ev -1.19% -3.27% 1.64% -8.66% -13.23% -7.11% -1.81% -12.26% -3.85% inf inf
MA yield_nopat -0.22% -1.65% 3.74% -8.88% -12.44% -6.58% -0.93% -11.37% -1.61% -96.73% -96.71%
MA yield_nopat_ev -0.59% -2.89% 2.31% -9.61% -12.94% -7.36% -1.63% -11.96% -3.04% -96.71% -96.69%
MA costs:ga 12.08% 11.53% 11.66% 13.12% 12.08% 12.83% 14.33% 13.88% 11.75% 12.46% 10.17%
MA costs:sm -2.69% -1.88% -2.55% 1.99% -4.36% 1.62% 1.52% 2.99% -0.72% 0.98% 2.66%
MA shares_buyback -10.05% -11.39% -15.54% -9.87% -4.69% -12.22% -13.11% -14.21% -20.03% inf inf
MA dividends 12.72% 15.63% 15.10% 15.77% 17.16% 21.17% 32.57% 48.15% 61.16% 55.88% 45.49%
MA goodwill 17.98% 21.41% 19.90% 34.27% 21.27% 21.45% 20.95% 22.68% 11.61% 22.81% inf
MA costs:sgna 12.08% 11.53% 11.66% 13.12% 12.08% 12.83% 14.33% 13.88% 11.75% 12.46% 10.17%
MA current_liabilities 10.06% 7.01% 10.02% 12.80% 13.57% 13.86% 13.96% 12.38% 11.31% 14.81% inf
MA eps_calc 11.75% 16.07% 22.83% 18.89% 13.75% 20.74% 16.98% 10.78% 19.95% inf inf
MA equity_mgmt 8.65% 12.01% 10.29% 15.21% 8.55% 4.54% -0.72% 1.20% 1.49% 6.13% inf
MA equity_tangible -19.02% -29.24% -24.54% -42.55% -13.40% -15.02% -17.10% -16.02% -4.28% -1.79% inf
MA evToEquityTangible -17.90% -13.97% -14.63% -13.13% 47.78% 48.91% 39.40% 45.51% 26.38% inf -95.56%
MA evToOwner_earnings -1.72% 2.91% 3.03% 10.42% 14.52% 6.91% 7.56% 8.42% 9.57% inf inf
MA investedCapital 14.73% 19.29% 22.08% 25.69% 24.18% 18.18% 12.39% 11.42% 9.43% 9.82% inf
MA investedCapitalWith2PercentCash 14.34% 18.55% 20.89% 24.77% 23.18% 17.91% 12.91% 11.50% 9.72% 9.89% inf
MA lv_liabilities -15.37% -14.12% -18.10% -24.67% -24.80% -30.39% -28.22% -21.01% -55.89% -13.85% inf
MA lv_payables 4.03% 7.89% 7.79% 6.42% 14.75% 10.55% 14.17% 20.69% 12.29% 12.69% inf
MA priceToOwner_earnings -2.10% 1.53% 1.63% 9.63% 13.84% 5.96% 6.83% 7.70% 7.97% inf inf
MA share_cnt -1.87% -1.90% -1.53% -1.89% -2.50% inf inf inf inf inf 0.0
MA share_multiplier 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 -36.60% 0.0 0.0
MA tax_rate -1.21% -1.08% -17.81% -10.59% -5.87% -10.13% -9.33% 5.92% -2.02% -6.97% -3.13%
MA current_assets 3.14% 3.23% 3.78% 5.08% 11.71% 8.98% 8.11% 8.08% 11.31% 11.22% inf
MA revenue_01_YoY -1.11% -8.10% 2.15% 15.35% -15.01% -0.29% 8.73% 9.64% -11.57% -22.65% inf
MA evToEquity 10.42% 11.80% 15.02% 20.91% 24.31% 28.24% 23.38% 28.08% 21.86% inf inf
MA priceToOperating 0.46% 1.88% 3.36% 13.21% 15.95% 10.40% 4.27% 9.41% 2.52% inf inf
MA revenue_03_YoY -2.45% 2.77% -0.37% -1.84% -5.70% 6.05% 1.33% -5.74% inf inf inf
MA roce_inc_3 -34.36% -19.41% -12.12% -8.02% -5.26% 14.20% -3.74% 9.62% inf inf inf
MA roce_inc_diff_capital_nopat_3 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 inf inf inf
MA roce_inc_diff_profits_nopat_3 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 inf inf inf
MA roce_inc_nopat_3 -36.51% -21.20% 16.12% -6.08% 7.18% 21.34% 0.66% -13.59% inf inf inf
MA roce_inc_period1_capital_nopat_3 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 inf inf inf
MA roce_inc_period1_nopat_3 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% inf inf inf
MA roce_inc_period1_profit_nopat_3 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 inf inf inf
MA roce_inc_period2_capital_nopat_3 0.0 0.0 0.0 0.0 0.0 0.0 0.0 inf inf inf inf
MA roce_inc_period2_nopat_3 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% inf inf inf
MA roce_inc_period2_profit_nopat_3 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 inf inf inf
MA rome_inc_3 -27.64% -31.88% -94.79% -93.94% -9.21% 63.52% 69.56% 2001.98% inf inf inf
MA rome_inc_diff_capital_nopat_3 48.02% 78.91% 50.22% 109.27% 15.70% -32.56% -38.25% -33.63% inf inf inf
MA rome_inc_diff_profits_nopat_3 3.59% 19.17% 47.18% 19.82% 18.82% 17.18% 9.50% -22.74% inf inf inf
MA rome_inc_nopat_3 -30.02% -33.39% -94.87% -94.04% 2.70% 73.75% 77.32% 2124.22% inf inf inf
MA rome_inc_period1_capital_nopat_3 12.01% 10.29% 15.21% 8.55% 4.54% -0.72% 1.20% 1.49% inf inf inf
MA rome_inc_period1_nopat_3 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% inf inf inf
MA rome_inc_period1_profit_nopat_3 10.29% 14.26% 21.28% 15.35% 11.40% 17.21% 13.68% 7.59% inf inf inf
MA rome_inc_period2_capital_nopat_3 8.55% 4.54% -0.72% 1.20% 1.49% 6.13% 7.16% inf inf inf inf
MA rome_inc_period2_nopat_3 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% inf inf inf
MA rome_inc_period2_profit_nopat_3 15.35% 11.40% 17.21% 13.68% 7.59% 17.25% 16.22% 19.44% inf inf inf
MA rotc_inc_3 16.87% 26.45% -18.48% -15.88% -27.97% -10.42% -27.95% 14.42% inf inf inf
MA rotc_inc_diff_capital_nopat_3 -8.36% -3.62% 36.64% 39.51% 45.83% 23.11% 45.34% -14.35% inf inf inf
MA rotc_inc_diff_profits_nopat_3 3.59% 19.17% 47.18% 19.82% 18.82% 17.18% 9.50% -22.74% inf inf inf
MA rotc_inc_nopat_3 13.04% 23.64% 7.72% -14.12% -18.52% -4.82% -24.66% -9.80% inf inf inf
MA rotc_inc_period1_capital_nopat_3 17.48% 19.33% 21.07% 23.02% 24.34% 11.85% 11.92% 10.30% inf inf inf
MA rotc_inc_period1_nopat_3 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% inf inf inf
MA rotc_inc_period1_profit_nopat_3 10.29% 14.26% 21.28% 15.35% 11.40% 17.21% 13.68% 7.59% inf inf inf
MA rotc_inc_period2_capital_nopat_3 23.02% 24.34% 11.85% 11.92% 10.30% 8.99% 6.97% inf inf inf inf
MA rotc_inc_period2_nopat_3 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% inf inf inf
MA rotc_inc_period2_profit_nopat_3 15.35% 11.40% 17.21% 13.68% 7.59% 17.25% 16.22% 19.44% inf inf inf
MA revenue_05_YoY -2.65% -2.46% 1.98% 3.65% -3.97% -1.22% inf inf inf inf inf
MA roce_inc_5 -30.46% -17.13% -1.68% -9.66% -9.64% 26.19% inf inf inf inf inf
MA roce_inc_diff_capital_nopat_5 0.0 0.0 0.0 0.0 0.0 0.0 inf inf inf inf inf
MA roce_inc_diff_profits_nopat_5 0.0 0.0 0.0 0.0 0.0 0.0 inf inf inf inf inf
MA roce_inc_nopat_5 -32.09% -20.22% 18.31% -4.23% -8.78% 32.71% inf inf inf inf inf
MA roce_inc_period1_capital_nopat_5 0.0 0.0 0.0 0.0 0.0 0.0 inf inf inf inf inf
MA roce_inc_period1_nopat_5 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% inf inf inf inf inf
MA roce_inc_period1_profit_nopat_5 0.0 0.0 0.0 0.0 0.0 0.0 inf inf inf inf inf
MA roce_inc_period2_capital_nopat_5 0.0 0.0 0.0 0.0 0.0 inf inf inf inf inf 0.0
MA roce_inc_period2_nopat_5 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% inf inf inf inf inf
MA roce_inc_period2_profit_nopat_5 0.0 0.0 0.0 0.0 0.0 0.0 inf inf inf inf inf
MA rome_inc_5 -93.78% -25.96% -31.95% -6.38% 8.72% 1877.48% inf inf inf inf inf
MA rome_inc_diff_capital_nopat_5 86.62% 61.19% 70.48% 14.54% -3.20% -49.36% inf inf inf inf inf
MA rome_inc_diff_profits_nopat_5 2.89% 14.89% 39.59% 13.68% 6.24% 15.55% inf inf inf inf inf
MA rome_inc_nopat_5 -93.97% -28.72% -18.12% -0.75% 9.76% 1994.81% inf inf inf inf inf
MA rome_inc_period1_capital_nopat_5 12.01% 10.29% 15.21% 8.55% 4.54% -0.72% inf inf inf inf inf
MA rome_inc_period1_nopat_5 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% inf inf inf inf inf
MA rome_inc_period1_profit_nopat_5 10.29% 14.26% 21.28% 15.35% 11.40% 17.21% inf inf inf inf inf
MA rome_inc_period2_capital_nopat_5 -0.72% 1.20% 1.49% 6.13% 7.16% inf inf inf inf inf 0.0
MA rome_inc_period2_nopat_5 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% inf inf inf inf inf
MA rome_inc_period2_profit_nopat_5 17.21% 13.68% 7.59% 17.25% 16.22% 19.44% inf inf inf inf inf
MA rotc_inc_5 -14.76% -5.99% -12.66% -22.89% -28.46% 16.36% inf inf inf inf inf
MA rotc_inc_diff_capital_nopat_5 23.61% 26.95% 32.82% 39.05% 47.12% -5.57% inf inf inf inf inf
MA rotc_inc_diff_profits_nopat_5 2.89% 14.89% 39.59% 13.68% 6.24% 15.55% inf inf inf inf inf
MA rotc_inc_nopat_5 -16.77% -9.50% 5.09% -18.25% -27.78% 22.37% inf inf inf inf inf
MA rotc_inc_period1_capital_nopat_5 17.48% 19.33% 21.07% 23.02% 24.34% 11.85% inf inf inf inf inf
MA rotc_inc_period1_nopat_5 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% inf inf inf inf inf
MA rotc_inc_period1_profit_nopat_5 10.29% 14.26% 21.28% 15.35% 11.40% 17.21% inf inf inf inf inf
MA rotc_inc_period2_capital_nopat_5 11.85% 11.92% 10.30% 8.99% 6.97% inf inf inf inf inf 0.0
MA rotc_inc_period2_nopat_5 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% inf inf inf inf inf
MA rotc_inc_period2_profit_nopat_5 17.21% 13.68% 7.59% 17.25% 16.22% 19.44% inf inf inf inf inf
MA roce_inc_7 -22.66% -17.09% -5.55% 2.84% inf inf inf inf inf 0.0 0.0
MA roce_inc_diff_capital_nopat_7 0.0 0.0 0.0 0.0 inf inf inf inf inf 0.0 0.0
MA roce_inc_diff_profits_nopat_7 0.0 0.0 0.0 0.0 inf inf inf inf inf 0.0 0.0
MA roce_inc_nopat_7 -21.07% -16.93% 4.37% 8.08% inf inf inf inf inf 0.0 0.0
MA roce_inc_period1_capital_nopat_7 0.0 0.0 0.0 0.0 inf inf inf inf inf 0.0 0.0
MA roce_inc_period1_nopat_7 0.05% 0.05% 0.05% 0.05% inf inf inf inf inf 0.0 0.0
MA roce_inc_period1_profit_nopat_7 0.0 0.0 0.0 0.0 inf inf inf inf inf 0.0 0.0
MA roce_inc_period2_capital_nopat_7 0.0 0.0 0.0 inf inf inf inf inf 0.0 0.0 0.0
MA roce_inc_period2_nopat_7 0.05% 0.05% 0.05% 0.05% inf inf inf inf inf 0.0 0.0
MA roce_inc_period2_profit_nopat_7 0.0 0.0 0.0 0.0 inf inf inf inf inf 0.0 0.0
MA rome_inc_7 -21.04% -4.51% -15.85% 27.59% inf inf inf inf inf 0.0 0.0
MA rome_inc_diff_capital_nopat_7 38.51% 17.85% 34.49% -15.91% inf inf inf inf inf 0.0 0.0
MA rome_inc_diff_profits_nopat_7 11.60% 12.76% 25.06% 12.77% inf inf inf inf inf 0.0 0.0
MA rome_inc_nopat_7 -19.42% -4.33% -7.01% 34.11% inf inf inf inf inf 0.0 0.0
MA rome_inc_period1_capital_nopat_7 12.01% 10.29% 15.21% 8.55% inf inf inf inf inf 0.0 0.0
MA rome_inc_period1_nopat_7 0.05% 0.05% 0.05% 0.05% inf inf inf inf inf 0.0 0.0
MA rome_inc_period1_profit_nopat_7 10.29% 14.26% 21.28% 15.35% inf inf inf inf inf 0.0 0.0
MA rome_inc_period2_capital_nopat_7 1.49% 6.13% 7.16% inf inf inf inf inf 0.0 0.0 0.0
MA rome_inc_period2_nopat_7 0.05% 0.05% 0.05% 0.05% inf inf inf inf inf 0.0 0.0
MA rome_inc_period2_profit_nopat_7 7.59% 17.25% 16.22% 19.44% inf inf inf inf inf 0.0 0.0
MA rotc_inc_7 -11.07% -11.96% -15.83% -6.96% inf inf inf inf inf 0.0 0.0
MA rotc_inc_diff_capital_nopat_7 22.98% 27.83% 34.46% 15.31% inf inf inf inf inf 0.0 0.0
MA rotc_inc_diff_profits_nopat_7 11.60% 12.76% 25.06% 12.77% inf inf inf inf inf 0.0 0.0
MA rotc_inc_nopat_7 -9.25% -11.79% -6.99% -2.21% inf inf inf inf inf 0.0 0.0
MA rotc_inc_period1_capital_nopat_7 17.48% 19.33% 21.07% 23.02% inf inf inf inf inf 0.0 0.0
MA rotc_inc_period1_nopat_7 0.05% 0.05% 0.05% 0.05% inf inf inf inf inf 0.0 0.0
MA rotc_inc_period1_profit_nopat_7 10.29% 14.26% 21.28% 15.35% inf inf inf inf inf 0.0 0.0
MA rotc_inc_period2_capital_nopat_7 10.30% 8.99% 6.97% inf inf inf inf inf 0.0 0.0 0.0
MA rotc_inc_period2_nopat_7 0.05% 0.05% 0.05% 0.05% inf inf inf inf inf 0.0 0.0
MA rotc_inc_period2_profit_nopat_7 7.59% 17.25% 16.22% 19.44% inf inf inf inf inf 0.0 0.0
MA roce_inc_9 -22.55% -7.19% inf inf inf inf inf 0.0 0.0 0.0 0.0
MA roce_inc_diff_capital_nopat_9 0.0 0.0 inf inf inf inf inf 0.0 0.0 0.0 0.0
MA roce_inc_diff_profits_nopat_9 0.0 0.0 inf inf inf inf inf 0.0 0.0 0.0 0.0
MA roce_inc_nopat_9 -22.90% -7.06% inf inf inf inf inf 0.0 0.0 0.0 0.0
MA roce_inc_period1_capital_nopat_9 0.0 0.0 inf inf inf inf inf 0.0 0.0 0.0 0.0
MA roce_inc_period1_nopat_9 0.05% 0.05% inf inf inf inf inf 0.0 0.0 0.0 0.0
MA roce_inc_period1_profit_nopat_9 0.0 0.0 inf inf inf inf inf 0.0 0.0 0.0 0.0
MA roce_inc_period2_capital_nopat_9 0.0 inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0
MA roce_inc_period2_nopat_9 0.05% 0.05% inf inf inf inf inf 0.0 0.0 0.0 0.0
MA roce_inc_period2_profit_nopat_9 0.0 0.0 inf inf inf inf inf 0.0 0.0 0.0 0.0
MA rome_inc_9 -10.29% 23.38% inf inf inf inf inf 0.0 0.0 0.0 0.0
MA rome_inc_diff_capital_nopat_9 21.21% -9.12% inf inf inf inf inf 0.0 0.0 0.0 0.0
MA rome_inc_diff_profits_nopat_9 8.24% 12.27% inf inf inf inf inf 0.0 0.0 0.0 0.0
MA rome_inc_nopat_9 -10.70% 23.53% inf inf inf inf inf 0.0 0.0 0.0 0.0
MA rome_inc_period1_capital_nopat_9 12.01% 10.29% inf inf inf inf inf 0.0 0.0 0.0 0.0
MA rome_inc_period1_nopat_9 0.05% 0.05% inf inf inf inf inf 0.0 0.0 0.0 0.0
MA rome_inc_period1_profit_nopat_9 10.29% 14.26% inf inf inf inf inf 0.0 0.0 0.0 0.0
MA rome_inc_period2_capital_nopat_9 7.16% inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0
MA rome_inc_period2_nopat_9 0.05% 0.05% inf inf inf inf inf 0.0 0.0 0.0 0.0
MA rome_inc_period2_profit_nopat_9 16.22% 19.44% inf inf inf inf inf 0.0 0.0 0.0 0.0
MA rotc_inc_9 -12.72% -0.14% inf inf inf inf inf 0.0 0.0 0.0 0.0
MA rotc_inc_diff_capital_nopat_9 24.57% 12.29% inf inf inf inf inf 0.0 0.0 0.0 0.0
MA rotc_inc_diff_profits_nopat_9 8.24% 12.27% inf inf inf inf inf 0.0 0.0 0.0 0.0
MA rotc_inc_nopat_9 -13.11% -0.02% inf inf inf inf inf 0.0 0.0 0.0 0.0
MA rotc_inc_period1_capital_nopat_9 17.48% 19.33% inf inf inf inf inf 0.0 0.0 0.0 0.0
MA rotc_inc_period1_nopat_9 0.05% 0.05% inf inf inf inf inf 0.0 0.0 0.0 0.0
MA rotc_inc_period1_profit_nopat_9 10.29% 14.26% inf inf inf inf inf 0.0 0.0 0.0 0.0
MA rotc_inc_period2_capital_nopat_9 6.97% inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0
MA rotc_inc_period2_nopat_9 0.05% 0.05% inf inf inf inf inf 0.0 0.0 0.0 0.0
MA rotc_inc_period2_profit_nopat_9 16.22% 19.44% inf inf inf inf inf 0.0 0.0 0.0 0.0
MA revenue_10_YoY -1.91% inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0
MA cashflow::fcf_01_YoY -6.03% -4.19% -2.53% 19.96% -23.82% 29.82% -24.26% 17.77% -26.55% -2.14% inf
MA cashflow::fcf_03_YoY -4.41% 5.55% -9.00% 33.96% -5.00% 22.65% -15.89% -8.85% inf inf inf
MA cashflow::fcf_05_YoY -7.44% 12.19% 2.07% 6.70% -9.05% -0.46% inf inf inf inf inf
MA cashflow::fcf_10_YoY -3.70% inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0
MA cashflow::financing -11.55% -12.15% -14.34% -18.95% 2.69% -16.80% -11.94% -17.71% -11.93% -13.01% -39.80%
MA cashflow::investing -13.58% -17.83% 3.89% -26.09% -17.57% -16.21% -62.02% 9.80% -8.45% -2.16% 24.90%
MA cashflow::realfcf_01_YoY -5.81% -7.59% -2.29% 21.24% -22.19% 29.87% -24.33% 17.90% -26.90% -5.85% inf
MA cashflow::realfcf_03_YoY -4.78% 5.56% -7.36% 45.26% -3.27% 22.73% -15.99% -10.19% inf inf inf
MA cashflow::realfcf_05_YoY -6.83% 14.07% 3.44% 8.33% -8.52% -1.29% inf inf inf inf inf
MA cashflow::realfcf_10_YoY -3.83% inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0
MA income::net_01_YoY -17.21% -23.82% 43.24% 40.05% -14.98% 19.12% 30.86% -41.51% 15.62% -27.44% inf
MA income::net_03_YoY -11.63% 5.74% 21.09% 8.78% 9.52% 1.77% -4.09% -35.30% inf inf inf
MA income::net_05_YoY -11.26% 0.54% 23.06% 0.15% -6.75% -2.43% inf inf inf inf inf
MA income::net_10_YoY -6.24% inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0
MA income::operating_01_YoY -19.24% 7.36% 7.68% 12.98% -49.28% 19.56% -7.06% -19.82% 62.90% -52.55% inf
MA income::operating_03_YoY -3.66% 9.53% -1.79% 5.99% -4.97% -4.31% -6.47% -14.94% inf inf inf
MA income::operating_05_YoY -5.92% 6.74% 3.66% -6.14% -5.65% -5.12% inf inf inf inf inf
MA income::operating_10_YoY -5.48% inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0
MA roa_goodwill_cashflow::operating 2.66% 2.45% 2.19% 0.50% -0.72% 7.49% -1.33% 1.91% -0.39% 7.38% -95.18%
MA roce_inc_cashflow::operating_3 -33.54% -22.30% -16.42% 13.81% -4.18% 42.33% -10.59% 20.27% inf inf inf
MA roce_inc_cashflow::operating_5 -29.60% -14.95% -2.29% 0.96% -9.53% 36.30% inf inf inf inf inf
MA roce_inc_cashflow::operating_7 -20.98% -14.74% -6.26% 8.49% inf inf inf inf inf 0.0 0.0
MA roce_inc_cashflow::operating_9 -21.30% -7.21% inf inf inf inf inf 0.0 0.0 0.0 0.0
MA rome_inc_cashflow::operating_3 -26.74% -34.31% -94.63% -93.76% -8.18% 103.80% 57.50% 2029.98% inf inf inf
MA rome_inc_cashflow::operating_5 -93.64% -24.01% -32.38% 4.62% 8.86% 2015.88% inf inf inf inf inf
MA rome_inc_cashflow::operating_7 -19.33% -1.81% -16.48% 34.62% inf inf inf inf inf 0.0 0.0
MA rome_inc_cashflow::operating_9 -8.85% 23.33% inf inf inf inf inf 0.0 0.0 0.0 0.0
MA rotc_inc_cashflow::operating_3 18.33% 21.93% -22.47% 4.08% -27.15% 11.64% -33.08% 25.54% inf inf inf
MA rotc_inc_cashflow::operating_5 -13.70% -3.51% -13.20% -13.82% -28.38% 25.67% inf inf inf inf inf
MA rotc_inc_cashflow::operating_7 -9.15% -9.47% -16.46% -1.83% inf inf inf inf inf 0.0 0.0
MA rotc_inc_cashflow::operating_9 -11.31% -0.18% inf inf inf inf inf 0.0 0.0 0.0 0.0
MA yield_cashflow::fcf_enterprise 1.83% -2.68% -3.10% -9.51% -12.59% -5.86% -6.38% -7.14% -8.11% inf inf
MA yield_cashflow::operating_enterprise 1.47% -3.14% -3.30% -9.52% -12.47% -5.86% -6.11% -6.78% -7.79% inf inf
MA yield_cashflow::realfcf_enterprise 1.82% -2.78% -2.95% -9.43% -12.67% -6.51% -7.04% -7.77% -8.77% inf inf
MA yield_income::net_enterprise -1.19% -3.27% 1.64% -8.66% -13.23% -7.11% -1.81% -12.26% -3.85% inf inf
MA yield_income::operating_enterprise -0.87% -3.18% -4.58% -12.29% -14.28% -10.22% -4.74% -9.20% -3.91% inf inf
Notes on the above Report:
StockMarketPrice: is the price of the Stock in December first trading day(approx) of the associated year
eps: If a Stock has multiple eps values, we use value from class a eps, if not continued operations attributable eps and so on [diluted is preferred over basic]
Caution:: 0 value in revenue means we do not have data for the year for the ticker
0 value most likely means we had a data issue and could not find the field value in the particular year

8. Rolling 9 yearly CAGR report Showing SUMMARY report for MA [show/hide charts] Current Market Price: 562.03 as of 2025-06-16
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 CAGR_9Y_2024 CAGR_9Y_2023 CAGR_9Y_2022 CAGR_9Y_2021 CAGR_9Y_2020 CAGR_9Y_2019 CAGR_9Y_2018
MA StockMarketPrice 21.36% 20.19% 17.89% 25.48% 29.26%
MA YearPriceHigh 21.05% 19.69% 19.62% 26.80% 29.19% inf inf
MA YearPriceLow 21.75% 20.18% 21.72% 28.60% 28.53% inf inf
MA revenue 12.62% 11.48% 11.50% 10.99% 9.58% 13.18% 12.70%
MA operating_expense 11.86% 11.00% 11.18% 10.95% 6.78% 11.15% 11.67%
MA assets 12.80% 11.98% 11.76% 13.08% 13.56% 14.22% inf
MA cash 4.37% 5.88% 7.69% 15.35% 11.71% 9.58% inf
MA liabilities_calc 16.84% 17.14% 19.01% 20.76% 20.89% 22.69% inf
MA ppnenet 13.67% 14.38% 16.04% 16.78% 17.40% 17.17% inf
MA workingCapital 18.69% 16.59% 16.63% 18.85% 20.50% 18.48% inf
MA workingCapitalWithCash 17.55% 15.89% 16.55% 18.02% 19.39% 17.48% inf
MA owner_earnings 15.38% 14.75% 11.33% 13.31% 10.93% 18.45% 17.63%
MA netincome_cfo 14.49% 13.38% 13.74% 13.60% 14.44% 17.88% 16.67%
MA cashflow::operating 15.31% 14.99% 11.70% 13.84% 11.63% 19.10% 18.24%
MA cashflow::fcf 15.46% 15.27% 11.68% 13.70% 11.39% 18.88% 18.08%
MA cashflow::realfcf 15.38% 14.75% 11.33% 13.31% 10.93% 18.45% 17.63%
MA netincome 14.49% 13.38% 13.74% 13.59% 14.43% 17.88% 16.67%
MA operatingincome 13.27% 11.87% 11.78% 11.01% 12.89% 14.98% 13.88%
MA grossincome 12.62% 11.48% 11.50% 10.99% 9.58% 13.18% 12.70%
MA nopat 14.37% 13.67% 14.40% 13.29% 15.23% 17.75% 16.50%
MA marketcap 18.57% 17.33% 14.91% 22.14% 25.73% inf inf
MA ev 19.21% 18.67% 16.24% 22.92% 27.05% inf inf
MA ebitda 13.10% 11.80% 11.82% 11.17% 12.90% inf inf
MA equity 0.87% 0.30% -1.80% 0.73% 1.94% 2.24% inf
MA retained_earnings 18.17% 18.90% 20.35% 22.49% 26.28% 31.38% inf
MA debt 22.58% 41.59% inf inf inf inf inf
MA debtToEquity 21.40% 41.17% inf inf inf inf -86.97%
MA interest_expense 29.98% 31.77% 47.79% 40.66% 35.31% 17.62% 5.49%
MA interestRate 4.61% -4.41% -91.64% -91.25% -91.25% -91.25% -91.25%
MA owner_earningsToInterest -11.23% -12.92% -24.67% -19.44% -18.02% 0.71% 11.51%
MA cashflow::operatingToInterest -11.29% -12.74% -24.42% -19.07% -17.50% 1.26% 12.09%
MA eps 17.10% 16.04% 16.63% 16.64% 17.58% inf inf
MA dps_share 17.05% 20.06% 28.17% 36.08% 44.03% 9.16% 5.65%
MA dividendPayoutToCashflow::operating -0.63% 2.05% 12.27% 18.19% 24.78% 13.80% 12.27%
MA dividendPayoutToOwner_earnings -0.60% 1.93% 12.98% 16.65% 25.99% 15.30% 12.98%
MA shares -2.21% -2.29% -2.42% -2.56% -2.68% 25.57% 26.01%
MA shares_calc -2.30% -2.38% -2.53% -2.67% -2.73% -2.60% -2.26%
MA income_tax 8.42% 5.88% 2.98% 3.64% 5.38% 6.57% 6.63%
MA sbc 17.63% inf inf inf inf inf inf
MA capex 11.57% 8.71% 12.35% 17.41% 17.90% 23.97% 21.55%
MA maintainence_capex 11.57% 8.71% 12.35% 17.41% 17.90% 23.97% 21.55%
MA depreciation 10.47% 10.66% 12.59% 13.62% 12.94% 15.03% 14.01%
MA capexToRevenue -0.95% -2.45% 0.75% 5.80% 7.58% 9.55% 7.84%
MA depreciationToRevenue -1.93% -0.74% 0.97% 2.37% 3.06% 1.64% 1.15%
MA sbcToRevenue 4.48% inf inf inf inf inf inf
MA sbcToOperatingCashflow 2.03% inf inf inf inf inf inf
MA inventory inf inf inf inf inf inf 0.0
MA payables 7.81% 7.95% 11.85% 8.40% 4.33% 6.73% inf
MA receivables 14.92% 15.51% 15.10% 13.99% 14.09% 16.22% inf
MA inventoryTurnover 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA payablesToRevenue -3.15% 0.0 -3.15% -5.52% -3.15% -5.52% inf
MA receivablesToRevenue 2.72% 3.81% 2.72% 2.72% 5.36% 0.89% inf
MA opLeverage 12.86% 19.58% 11.47% -30.42% 13.91% 4.65% inf
MA opLeverageFlag 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA evToEbitda 5.41% 6.14% 3.95% 10.57% 12.54% inf inf
MA evToOpIncome 5.25% 6.08% 4.00% 10.73% 12.54% inf inf
MA evToRevenue 5.86% 6.45% 4.24% 10.75% 15.94% inf inf
MA evToOcf 3.39% 3.20% 4.07% 7.98% 13.81% inf inf
MA evToNopat 4.24% 4.40% 1.61% 8.51% 10.25% inf inf
MA pocf 2.83% 2.04% 2.87% 7.30% 12.64% inf inf
MA peg -4.87% 7.00% 1.12% 10.38% 0.0 inf inf
MA pe 3.56% 3.49% 1.02% 7.53% 9.88% inf inf
MA pfcf 2.70% 1.79% 2.90% 7.42% 12.87% inf inf
MA ps 5.28% 5.26% 3.05% 10.04% 14.73% inf inf
MA pb 17.55% 16.98% 17.01% 21.25% 23.34% inf inf
MA priceToRealfcf 2.76% 2.25% 3.22% 7.79% 13.34% inf inf
MA priceToNopat 3.68% 3.22% 0.45% 7.81% 9.11% inf inf
MA priceToEquityTangible -8.10% -7.57% -7.68% -7.45% 38.64% inf -79.12%
MA roa 1.15% 0.10% -1.15% -2.24% -1.16% 2.49% -80.88%
MA roa_goodwill 2.21% 1.60% 0.35% -1.59% -0.41% 3.00% -80.55%
MA roe 12.93% 13.91% 10.97% 8.90% 10.42% 14.52% -77.76%
MA roce 0.73% -0.95% -1.92% -2.96% -0.24% 4.66% -79.72%
MA rode -5.21% -3.98% -1.81% -2.57% 0.46% 5.56% -79.40%
MA roic -3.04% -3.84% -4.22% -6.03% -4.98% 0.84% -74.94%
MA rotc -0.97% -3.59% -4.29% -5.44% -3.65% 5.89% -72.57%
MA roic_cash -2.57% -3.52% -4.18% -5.71% -4.59% 1.11% -75.11%
MA rome 6.37% 6.08% 4.22% 4.42% 5.99% 10.66% -78.82%
MA rote -7.80% -7.68% -7.77% 25.52% 20.15% 27.28% -76.09%
MA roa_cfo 2.97% 2.90% -1.22% 0.24% -2.27% 6.17% -81.21%
MA roe_cfo 14.97% 17.10% 10.90% 11.67% 9.18% 18.63% -78.14%
MA roce_cfo 2.54% 1.81% -1.99% -0.50% -1.36% 8.42% -80.07%
MA rode_cfo -3.50% -1.30% -1.87% -0.10% -0.67% 9.35% -79.75%
MA roic_cfo -1.29% -1.15% -4.28% -3.64% -6.04% 4.46% -75.37%
MA roic_cashflow::operating_cash -0.81% -0.83% -4.24% -3.31% -5.66% 4.73% -75.54%
MA roic_cashflow::fcf -1.17% -0.92% -4.30% -3.76% -6.24% 4.27% -75.52%
MA roic_cashflow::fcf_cash -0.68% -0.59% -4.26% -3.43% -5.86% 4.54% -75.68%
MA roic_cashflow::realfcf -1.23% -1.37% -4.60% -4.09% -6.63% 3.89% -75.61%
MA roic_cashflow::realfcf_cash -0.75% -1.04% -4.56% -3.76% -6.25% 4.16% -75.78%
MA roic_income::net -1.99% -2.55% -2.53% -3.85% -3.69% 3.39% -75.53%
MA roic_income::net_cash -1.51% -2.22% -2.49% -3.52% -3.29% 3.66% -75.70%
MA rotc_cfo 0.81% -0.90% -4.35% -3.03% -4.73% 9.69% -73.05%
MA rome_cfo 8.28% 9.05% 4.14% 7.08% 4.81% 14.63% -79.19%
MA rote_cfo -7.80% -7.68% -7.77% 25.52% 20.15% 27.28% -76.09%
MA roa_nopat 2.13% 1.72% 1.17% -0.24% 0.89% 4.97% -81.32%
MA roe_nopat 14.03% 15.75% 13.57% 11.13% 12.71% 17.28% -78.27%
MA roce_nopat 2.13% 1.72% 1.17% -0.24% 0.89% -0.04% -81.32%
MA rode_nopat -4.29% -4.39% 0.49% -0.58% 2.54% 8.11% -79.88%
MA roic_nopat -2.10% -2.29% -1.97% -4.11% -3.01% 3.27% -75.52%
MA roic_nopat_cash -1.62% -1.97% -1.93% -3.78% -2.61% 3.54% -75.68%
MA rotc_nopat -0.01% -2.04% -2.04% -3.50% -1.66% 8.44% -73.21%
MA rome_nopat 7.40% 7.79% 6.66% 6.56% 8.19% 13.33% -79.31%
MA rote_nopat -7.79% -7.71% -7.68% 24.91% 24.03% 25.83% -76.23%
MA roic_owner_earnings -1.23% -1.37% -4.60% -4.09% -6.63% 3.89% -75.61%
MA roic_owner_earnings_cash -0.75% -1.04% -4.56% -3.76% -6.25% 4.16% -75.78%
MA margin_gross 0.0 0.0 0.0 0.0 0.0 0.0 0.0
MA margin_owner_earnings 2.45% 2.94% -0.15% 2.10% 1.23% 4.66% 4.38%
MA margin_cfo 2.39% 3.15% 0.18% 2.57% 1.86% 5.23% 4.92%
MA margin_op 0.58% 0.35% 0.24% 0.03% 3.02% 1.59% 1.05%
MA margin_fcf 2.52% 3.40% 0.16% 2.44% 1.65% 5.04% 4.77%
MA margin_fcf_real 2.45% 2.94% -0.15% 2.10% 1.23% 4.66% 4.38%
MA margin_net 1.67% 1.71% 2.01% 2.35% 4.42% 4.15% 3.53%
MA margin_nopat 1.55% 1.97% 2.59% 2.07% 5.16% 4.03% 3.38%
MA yield_owner_earnings -2.67% -2.19% -3.10% -7.21% -11.76% -85.66% -85.39%
MA yield_owner_earnings_ev -3.20% -3.30% -4.22% -7.84% -12.68% -85.67% -85.39%
MA yield_cfo -2.77% -1.96% -2.81% -6.81% -11.22% -85.52% -85.25%
MA yield_cfo_ev -3.26% -3.11% -3.90% -7.37% -12.13% inf inf
MA yield_income::operating -4.46% -4.65% -2.72% -9.12% -10.19% -85.25% -84.99%
MA yield_income::operating_ev -4.98% -5.75% -3.86% -9.69% -11.16% inf inf
MA yield_cashflow::fcf -2.65% -1.77% -2.80% -6.93% -11.41% -85.61% -85.34%
MA yield_cashflow::fcf_ev -3.16% -2.86% -3.94% -7.51% -12.33% inf inf
MA yield_cashflow::realfcf -2.67% -2.19% -3.10% -7.21% -11.76% -85.66% -85.39%
MA yield_income::net -3.44% -3.37% -1.02% -6.99% -8.97% -85.53% -85.35%
MA yield_income::net_ev -3.96% -4.45% -2.15% -7.58% -9.92% inf inf
MA yield_nopat -3.54% -3.14% -0.45% -7.22% -8.35% -85.55% -85.33%
MA yield_nopat_ev -4.04% -4.19% -1.59% -7.85% -9.30% -85.56% -85.33%
MA costs:ga 13.19% 12.26% 13.19% 12.63% 11.63% 13.41% 11.50%
MA costs:sm -0.08% -0.49% -0.71% 1.61% -2.71% 1.99% 2.04%
MA shares_buyback -11.93% -10.33% -13.22% -12.65% -14.03% inf inf
MA dividends 14.44% 17.26% 25.02% 33.19% 40.14% 37.02% 33.22%
MA goodwill 19.21% 19.67% 23.54% 24.17% 19.29% 21.89% inf
MA costs:sgna 13.19% 12.26% 13.19% 12.63% 11.63% 13.41% 11.50%
MA current_liabilities 13.26% 11.27% 9.96% 11.59% 12.16% 15.95% inf
MA eps_calc 17.10% 16.04% 16.63% 16.64% 17.58% inf inf
MA equity_mgmt 7.91% 6.49% 5.45% 7.26% 6.31% 6.51% inf
MA equity_tangible -13.12% -22.30% -20.01% -29.38% -9.31% -7.09% inf
MA evToEquityTangible -8.07% -7.55% -7.65% -7.45% 40.09% inf -79.13%
MA evToOwner_earnings 3.32% 3.42% 4.41% 8.48% 14.53% inf inf
MA investedCapital 16.82% 16.34% 16.70% 18.14% 18.81% 14.02% inf
MA investedCapitalWith2PercentCash 16.25% 15.95% 16.65% 17.73% 18.32% 13.72% inf
MA lv_liabilities -21.90% -23.34% -23.16% -20.57% -43.36% -7.55% inf
MA lv_payables 6.97% 8.43% 9.96% 15.99% 13.15% 11.82% inf
MA priceToOwner_earnings 2.76% 2.25% 3.22% 7.79% 13.34% inf inf
MA share_cnt -2.30% inf inf inf inf inf inf
MA share_multiplier 0.0 0.0 0.0 0.0 -22.36% 0.0 0.0
MA tax_rate -3.95% -5.16% -7.75% -6.75% -6.46% -7.10% -6.26%
MA current_assets 6.72% 6.24% 4.74% 6.82% 10.56% 11.29% inf
MA revenue_01_YoY 19.89% -0.21% 3.60% 9.82% -14.88% 4.59% inf
MA evToEquity 18.19% 18.32% 18.37% 22.04% 24.64% inf inf
MA priceToOperating 4.69% 4.89% 2.81% 10.02% 11.37% inf inf
MA revenue_03_YoY 4.79% 4.53% -4.56% -5.26% inf inf inf
MA roce_inc_3 -6.89% -13.41% -14.99% 2.13% inf inf inf
MA roce_inc_diff_capital_nopat_3 0.0 0.0 0.0 0.0 inf inf inf
MA roce_inc_diff_profits_nopat_3 0.0 0.0 0.0 0.0 inf inf inf
MA roce_inc_nopat_3 -8.79% -12.48% -12.62% 4.39% inf inf inf
MA roce_inc_period1_capital_nopat_3 0.0 0.0 0.0 0.0 inf inf inf
MA roce_inc_period1_nopat_3 0.05% 0.05% 0.05% 0.05% inf inf inf
MA roce_inc_period1_profit_nopat_3 0.0 0.0 0.0 0.0 inf inf inf
MA roce_inc_period2_capital_nopat_3 0.0 0.0 0.0 inf inf inf inf
MA roce_inc_period2_nopat_3 0.05% 0.05% 0.05% 0.05% inf inf inf
MA roce_inc_period2_profit_nopat_3 0.0 0.0 0.0 0.0 inf inf inf
MA rome_inc_3 10.98% 7.56% -8.09% 14.37% inf inf inf
MA rome_inc_diff_capital_nopat_3 7.32% 2.83% 13.68% -7.44% inf inf inf
MA rome_inc_diff_profits_nopat_3 16.66% 11.79% 7.41% 8.20% inf inf inf
MA rome_inc_nopat_3 8.71% 8.71% -5.52% 16.90% inf inf inf
MA rome_inc_period1_capital_nopat_3 6.49% 5.45% 7.26% 6.31% inf inf inf
MA rome_inc_period1_nopat_3 0.05% 0.05% 0.05% 0.05% inf inf inf
MA rome_inc_period1_profit_nopat_3 14.37% 13.67% 14.40% 13.29% inf inf inf
MA rome_inc_period2_capital_nopat_3 6.31% 6.51% 3.90% inf inf inf inf
MA rome_inc_period2_nopat_3 0.05% 0.05% 0.05% 0.05% inf inf inf
MA rome_inc_period2_profit_nopat_3 13.29% 15.23% 17.75% 16.50% inf inf inf
MA rotc_inc_3 19.67% 2.15% -28.36% -3.91% inf inf inf
MA rotc_inc_diff_capital_nopat_3 -0.48% 8.28% 45.86% 10.16% inf inf inf
MA rotc_inc_diff_profits_nopat_3 16.66% 11.79% 7.41% 8.20% inf inf inf
MA rotc_inc_nopat_3 17.22% 3.24% -26.36% -1.78% inf inf inf
MA rotc_inc_period1_capital_nopat_3 14.38% 16.04% 16.78% 17.40% inf inf inf
MA rotc_inc_period1_nopat_3 0.05% 0.05% 0.05% 0.05% inf inf inf
MA rotc_inc_period1_profit_nopat_3 14.37% 13.67% 14.40% 13.29% inf inf inf
MA rotc_inc_period2_capital_nopat_3 17.40% 17.17% 8.58% inf inf inf inf
MA rotc_inc_period2_nopat_3 0.05% 0.05% 0.05% 0.05% inf inf inf
MA rotc_inc_period2_profit_nopat_3 13.29% 15.23% 17.75% 16.50% inf inf inf
MA revenue_05_YoY -0.98% -2.01% inf inf inf inf inf
MA roce_inc_5 -13.83% -3.61% inf inf inf inf inf
MA roce_inc_diff_capital_nopat_5 0.0 0.0 inf inf inf inf inf
MA roce_inc_diff_profits_nopat_5 0.0 0.0 inf inf inf inf inf
MA roce_inc_nopat_5 -14.18% -2.50% inf inf inf inf inf
MA roce_inc_period1_capital_nopat_5 0.0 0.0 inf inf inf inf inf
MA roce_inc_period1_nopat_5 0.05% 0.05% inf inf inf inf inf
MA roce_inc_period1_profit_nopat_5 0.0 0.0 inf inf inf inf inf
MA roce_inc_period2_capital_nopat_5 0.0 inf inf inf inf inf inf
MA roce_inc_period2_nopat_5 0.05% 0.05% inf inf inf inf inf
MA roce_inc_period2_profit_nopat_5 0.0 0.0 inf inf inf inf inf
MA rome_inc_5 -0.27% 15.93% inf inf inf inf inf
MA rome_inc_diff_capital_nopat_5 11.24% -5.10% inf inf inf inf inf
MA rome_inc_diff_profits_nopat_5 10.48% 11.29% inf inf inf inf inf
MA rome_inc_nopat_5 -0.68% 17.27% inf inf inf inf inf
MA rome_inc_period1_capital_nopat_5 6.49% 5.45% inf inf inf inf inf
MA rome_inc_period1_nopat_5 0.05% 0.05% inf inf inf inf inf
MA rome_inc_period1_profit_nopat_5 14.37% 13.67% inf inf inf inf inf
MA rome_inc_period2_capital_nopat_5 3.90% inf inf inf inf inf inf
MA rome_inc_period2_nopat_5 0.05% 0.05% inf inf inf inf inf
MA rome_inc_period2_profit_nopat_5 17.75% 16.50% inf inf inf inf inf
MA rotc_inc_5 -9.86% 0.61% inf inf inf inf inf
MA rotc_inc_diff_capital_nopat_5 23.07% 9.36% inf inf inf inf inf
MA rotc_inc_diff_profits_nopat_5 10.48% 11.29% inf inf inf inf inf
MA rotc_inc_nopat_5 -10.23% 1.76% inf inf inf inf inf
MA rotc_inc_period1_capital_nopat_5 14.38% 16.04% inf inf inf inf inf
MA rotc_inc_period1_nopat_5 0.05% 0.05% inf inf inf inf inf
MA rotc_inc_period1_profit_nopat_5 14.37% 13.67% inf inf inf inf inf
MA rotc_inc_period2_capital_nopat_5 8.58% inf inf inf inf inf inf
MA rotc_inc_period2_nopat_5 0.05% 0.05% inf inf inf inf inf
MA rotc_inc_period2_profit_nopat_5 17.75% 16.50% inf inf inf inf inf
MA roce_inc_7 inf inf inf inf inf inf inf
MA roce_inc_diff_capital_nopat_7 inf inf inf inf inf inf inf
MA roce_inc_diff_profits_nopat_7 inf inf inf inf inf inf inf
MA roce_inc_nopat_7 inf inf inf inf inf inf inf
MA roce_inc_period1_capital_nopat_7 inf inf inf inf inf inf inf
MA roce_inc_period1_nopat_7 inf inf inf inf inf inf inf
MA roce_inc_period1_profit_nopat_7 inf inf inf inf inf inf inf
MA roce_inc_period2_capital_nopat_7 inf inf inf inf inf inf inf
MA roce_inc_period2_nopat_7 inf inf inf inf inf inf inf
MA roce_inc_period2_profit_nopat_7 inf inf inf inf inf inf inf
MA rome_inc_7 inf inf inf inf inf inf inf
MA rome_inc_diff_capital_nopat_7 inf inf inf inf inf inf inf
MA rome_inc_diff_profits_nopat_7 inf inf inf inf inf inf inf
MA rome_inc_nopat_7 inf inf inf inf inf inf inf
MA rome_inc_period1_capital_nopat_7 inf inf inf inf inf inf inf
MA rome_inc_period1_nopat_7 inf inf inf inf inf inf inf
MA rome_inc_period1_profit_nopat_7 inf inf inf inf inf inf inf
MA rome_inc_period2_capital_nopat_7 inf inf inf inf inf inf inf
MA rome_inc_period2_nopat_7 inf inf inf inf inf inf inf
MA rome_inc_period2_profit_nopat_7 inf inf inf inf inf inf inf
MA rotc_inc_7 inf inf inf inf inf inf inf
MA rotc_inc_diff_capital_nopat_7 inf inf inf inf inf inf inf
MA rotc_inc_diff_profits_nopat_7 inf inf inf inf inf inf inf
MA rotc_inc_nopat_7 inf inf inf inf inf inf inf
MA rotc_inc_period1_capital_nopat_7 inf inf inf inf inf inf inf
MA rotc_inc_period1_nopat_7 inf inf inf inf inf inf inf
MA rotc_inc_period1_profit_nopat_7 inf inf inf inf inf inf inf
MA rotc_inc_period2_capital_nopat_7 inf inf inf inf inf inf inf
MA rotc_inc_period2_nopat_7 inf inf inf inf inf inf inf
MA rotc_inc_period2_profit_nopat_7 inf inf inf inf inf inf inf
MA roce_inc_9 inf inf inf inf inf inf inf
MA roce_inc_diff_capital_nopat_9 inf inf inf inf inf inf inf
MA roce_inc_diff_profits_nopat_9 inf inf inf inf inf inf inf
MA roce_inc_nopat_9 inf inf inf inf inf inf inf
MA roce_inc_period1_capital_nopat_9 inf inf inf inf inf inf inf
MA roce_inc_period1_nopat_9 inf inf inf inf inf inf inf
MA roce_inc_period1_profit_nopat_9 inf inf inf inf inf inf inf
MA roce_inc_period2_capital_nopat_9 inf inf inf inf inf inf 0.0
MA roce_inc_period2_nopat_9 inf inf inf inf inf inf inf
MA roce_inc_period2_profit_nopat_9 inf inf inf inf inf inf inf
MA rome_inc_9 inf inf inf inf inf inf inf
MA rome_inc_diff_capital_nopat_9 inf inf inf inf inf inf inf
MA rome_inc_diff_profits_nopat_9 inf inf inf inf inf inf inf
MA rome_inc_nopat_9 inf inf inf inf inf inf inf
MA rome_inc_period1_capital_nopat_9 inf inf inf inf inf inf inf
MA rome_inc_period1_nopat_9 inf inf inf inf inf inf inf
MA rome_inc_period1_profit_nopat_9 inf inf inf inf inf inf inf
MA rome_inc_period2_capital_nopat_9 inf inf inf inf inf inf 0.0
MA rome_inc_period2_nopat_9 inf inf inf inf inf inf inf
MA rome_inc_period2_profit_nopat_9 inf inf inf inf inf inf inf
MA rotc_inc_9 inf inf inf inf inf inf inf
MA rotc_inc_diff_capital_nopat_9 inf inf inf inf inf inf inf
MA rotc_inc_diff_profits_nopat_9 inf inf inf inf inf inf inf
MA rotc_inc_nopat_9 inf inf inf inf inf inf inf
MA rotc_inc_period1_capital_nopat_9 inf inf inf inf inf inf inf
MA rotc_inc_period1_nopat_9 inf inf inf inf inf inf inf
MA rotc_inc_period1_profit_nopat_9 inf inf inf inf inf inf inf
MA rotc_inc_period2_capital_nopat_9 inf inf inf inf inf inf 0.0
MA rotc_inc_period2_nopat_9 inf inf inf inf inf inf inf
MA rotc_inc_period2_profit_nopat_9 inf inf inf inf inf inf inf
MA revenue_10_YoY inf inf inf inf inf inf 0.0
MA cashflow::fcf_01_YoY 0.91% 10.34% -7.96% 14.39% -19.77% 3.21% inf
MA cashflow::fcf_03_YoY 4.35% 11.01% -11.51% -6.88% inf inf inf
MA cashflow::fcf_05_YoY -4.19% -3.28% inf inf inf inf inf
MA cashflow::fcf_10_YoY inf inf inf inf inf inf 0.0
MA cashflow::financing -15.20% -14.41% -14.10% -13.39% -6.15% -7.43% -30.62%
MA cashflow::investing -15.91% -9.72% -48.12% -6.65% -9.73% -9.91% 3.07%
MA cashflow::realfcf_01_YoY 3.29% 9.97% -7.79% 14.76% -19.52% 3.26% inf
MA cashflow::realfcf_03_YoY 5.44% 10.94% -11.35% -6.80% inf inf inf
MA cashflow::realfcf_05_YoY -3.85% -3.39% inf inf inf inf inf
MA cashflow::realfcf_10_YoY inf inf inf inf inf inf 0.0
MA income::net_01_YoY 12.30% -2.55% 1.12% -2.54% -8.16% 4.37% inf
MA income::net_03_YoY 2.38% -1.69% -10.59% -5.59% inf inf inf
MA income::net_05_YoY -5.17% -3.94% inf inf inf inf inf
MA income::net_10_YoY inf inf inf inf inf inf 0.0
MA income::operating_01_YoY 41.29% 0.67% 4.65% -6.45% -23.79% 4.63% inf
MA income::operating_03_YoY 6.52% -1.69% -8.19% -6.17% inf inf inf
MA income::operating_05_YoY -2.87% -2.59% inf inf inf inf inf
MA income::operating_10_YoY inf inf inf inf inf inf 0.0
MA roa_goodwill_cashflow::operating 4.06% 4.44% 0.28% 0.91% -1.52% 6.69% -80.89%
MA roce_inc_cashflow::operating_3 -7.34% -3.49% -16.71% 4.56% inf inf inf
MA roce_inc_cashflow::operating_5 -13.10% -1.63% inf inf inf inf inf
MA roce_inc_cashflow::operating_7 inf inf inf inf inf inf inf
MA roce_inc_cashflow::operating_9 inf inf inf inf inf inf inf
MA rome_inc_cashflow::operating_3 10.43% 19.89% -9.95% 17.10% inf inf inf
MA rome_inc_cashflow::operating_5 0.57% 18.31% inf inf inf inf inf
MA rome_inc_cashflow::operating_7 inf inf inf inf inf inf inf
MA rome_inc_cashflow::operating_9 inf inf inf inf inf inf inf
MA rotc_inc_cashflow::operating_3 19.08% 13.86% -29.81% -1.62% inf inf inf
MA rotc_inc_cashflow::operating_5 -9.10% 2.67% inf inf inf inf inf
MA rotc_inc_cashflow::operating_7 inf inf inf inf inf inf inf
MA rotc_inc_cashflow::operating_9 inf inf inf inf inf inf inf
MA yield_cashflow::fcf_enterprise -3.16% -2.86% -3.94% -7.51% -12.33% inf inf
MA yield_cashflow::operating_enterprise -3.26% -3.11% -3.90% -7.37% -12.13% inf inf
MA yield_cashflow::realfcf_enterprise -3.20% -3.30% -4.22% -7.84% -12.68% inf inf
MA yield_income::net_enterprise -3.96% -4.45% -2.15% -7.58% -9.92% inf inf
MA yield_income::operating_enterprise -4.98% -5.75% -3.86% -9.69% -11.16% inf inf
Notes on the above Report:
StockMarketPrice: is the price of the Stock in December first trading day(approx) of the associated year
eps: If a Stock has multiple eps values, we use value from class a eps, if not continued operations attributable eps and so on [diluted is preferred over basic]
Caution:: 0 value in revenue means we do not have data for the year for the ticker
0 value most likely means we had a data issue and could not find the field value in the particular year

9. (new beta feature) Predictions on CAGR based fundamental drivers for MA price: 562.03 as of date: 2025-06-16 [show/hide charts] Current Market Price: 562.03 as of 2025-06-16
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 CAGR_9_year PredictedStockPriceToday_9Y CAGR_5_year PredictedStockPriceToday_5Y CAGR_3_year PredictedStockPriceToday_3Y
MA revenue 12.62 % 268.32 10.78 % 483.73 14.26 % 525.83
MA cashflow::operating 15.31 % 331.83 12.55 % 523.63 16.02 % 550.50
MA netincome 14.49 % 311.19 9.66 % 459.76 14.01 % 522.38
MA operatingincome 13.27 % 282.59 10.03 % 467.57 15.62 % 544.83
MA equity 0.87 % 99.54 0.5 % 297.25 -4.08 % 311.09
MA retained_earnings 18.17 % 413.70 16.49 % 621.92 16.89 % 562.98
MA shares_calc -2.3 % 74.67 -1.87 % 263.82 -2.25 % 329.24
Notes on the above Report:
StockMarketPrice: is the price of the Stock in December first trading day(approx) of the associated year
eps: If a Stock has multiple eps values, we use value from class a eps, if not continued operations attributable eps and so on [diluted is preferred over basic]
Caution:: 0 value in revenue means we do not have data for the year for the ticker
0 value most likely means we had a data issue and could not find the field value in the particular year


Want to explore further, try these wonderful companies below or Use Search to find your favorite company or Check out our list of curated stocks here: Curated Stock List(new)

Join the 1,000+ Sleep Well Investors friends simplifying their investing decisions with SecDiver.com and SleepWellInvesting 🛌

*No account required, We promise to be respectful of your time and never spam you...