Cash flow conversion remains volatile, with the OCF/NI ratio fluctuating between 0.56 and 1.57, reflecting significant sensitivity to working capital swings and settlement timing.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 |
|---|
| Cash from Operations | 18.2B | 17.4B | 14.78B | 11.98B | 11.2B | 9.46B | 7.22B | 8.18B | 6.22B | 5.55B | 4.48B | 4.04B | 3.41B | 4.13B | 2.95B | 2.68B | 1.7B | 1.38B | 413.23M | 769.86M | 650.16M | 272.85M | 343.8M | 190.44M | 305.77M | 196.5M |
| Operating CF Margin % | - | 53.07% | 52.47% | 47.73% | 50.34% | 50.11% | 47.21% | 48.47% | 41.63% | 44.45% | 41.61% | 41.82% | 36.09% | 49.75% | 39.89% | 39.98% | 30.64% | 27.03% | 8.28% | 18.93% | 19.55% | 9.29% | 13.26% | 8.54% | 16.16% | 12.19% |
| Operating CF Growth % | 85.04% | 17.73% | 23.37% | 7.01% | 18.3% | 30.99% | -11.72% | 31.5% | 12.03% | 23.88% | 10.91% | 18.67% | -17.61% | 40.26% | 9.84% | 58.16% | 23.14% | 233.51% | -46.32% | 18.41% | 138.29% | -20.64% | 80.52% | -37.72% | 55.61% | - |
| Net Income | 15.57B | 14.97B | 12.87B | 11.2B | 9.93B | 8.69B | 6.41B | 8.12B | 5.86B | 3.92B | 4.06B | 3.81B | 3.62B | 3.12B | 2.76B | 1.9B | 1.85B | 1.46B | -253.91M | 1.09B | 50.19M | 266.72M | 238.06M | -385.79M | 116.43M | 142.06M |
| Depreciation & Amortization | 1.17B | 2.1B | 897M | 799M | 750M | 726M | 580M | 522M | 459M | 437M | 373M | 366M | 321M | 258M | 230M | 194M | 148M | 141.38M | 112.01M | 97.64M | 99.78M | 109.94M | 123.32M | 119.55M | 90.5M | 69.97M |
| Stock-Based Compensation | 492M | 597M | 526M | 460M | 295M | 273M | 254M | 250M | 196M | 176M | 101M | 80M | -15M | 63M | 42M | 35M | -22M | 88M | 60.97M | -15.43M | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 213M | 57M | -527M | -236M | -651M | -69M | 73M | -7M | -244M | 86M | -20M | -16M | -91M | -119M | 199M | -175M | 248M | 336.7M | -483.95M | -5.49M | 32.27M | -54.04M | 40.84M | -240.67M | 4.43M | -2.73M |
| Other Non-Cash Items | 1.83B | 1.37B | 2.05B | 1.71B | 1.77B | 762M | 1.06B | 998M | 1.27B | 1.23B | 889M | 683M | 743M | 67M | 53M | -26M | -170M | 23.17M | -96.45M | -282.2M | 413.97M | 12.18M | 11.97M | 5.75M | 8.65M | 14.62M |
| Working Capital Changes | -1.07B | -1.69B | -1.04B | -1.94B | -904M | -916M | -1.15B | -1.7B | -1.31B | -286M | -867M | -820M | -1.17B | 750M | -334M | 707M | -439M | -674.14M | 1.07B | -110.54M | 44.21M | -61.95M | -70.39M | 691.6M | 85.76M | -27.43M |
| Change in Receivables | -432M | -440M | 21M | -506M | -481M | -7M | 1.2B | -690M | -1.4B | -726M | -348M | -133M | 21M | -236M | -621M | -276M | -176M | 176.92M | -115.69M | -60.98M | -93.43M | -64.19M | -22.45M | -48.8M | 16.41M | -32.97M |
| Change in Inventory | 0 | 0 | 0 | -823M | 0 | -1.44B | -3.02B | -1.39B | -601M | 143M | -471M | -740M | -1.22B | 880M | 259M | 790M | -436M | -779.26M | -151.57M | -197.29M | 161.69M | 159.81M | -20.44M | 717.58M | 60.44M | 60.33M |
| Change in Payables | -21M | 45M | 75M | -99M | 190M | 100M | 26M | -42M | 101M | 290M | 145M | 49M | 61M | -20M | -2M | 141M | 167M | -31.4M | 8.43M | -30.65M | 89.38M | 4.11M | -20.27M | 21.57M | 34.42M | -21.65M |
| Cash from Investing | -1.38B | -1.36B | -3.4B | -1.35B | -1.47B | -5.27B | -1.88B | -1.64B | -506M | -1.78B | -1.17B | -715M | 690M | -4M | -2.84B | -748M | -641M | -664.18M | 201.65M | 315.14M | -676.23M | -33.66M | -274.51M | -161.68M | -111.86M | -219.1M |
| Capital Expenditures | -843M | -1.22B | -474M | -371M | -1.1B | -814M | -708M | -728M | -504M | -423M | -382M | -342M | -334M | -299M | -218M | -177M | -151M | -139.36M | -170.27M | -156.42M | -94.47M | -82M | -78.16M | -143.47M | -101.36M | -107.56M |
| CapEx % of Revenue | 2.48% | 3.71% | 1.68% | 1.48% | 4.93% | 4.31% | 4.63% | 4.31% | 3.37% | 3.38% | 3.54% | 3.54% | 3.54% | 3.6% | 2.95% | 2.64% | 2.73% | 2.73% | 3.41% | 3.85% | 2.84% | 2.79% | 3.01% | 6.43% | 5.36% | 6.68% |
| Acquisitions | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Investments | 313M | 2.04B | 1.94B | 2.32B | 2.13B | 2.31B | 1.66B | 1.6B | 2.03B | 2.1B | 1.75B | 1.16B | 1.48B | 2.92B | 3.27B | 1.48B | 1.27B | 1.34B | 971.3M | 1.31B | 1.3B | 736.62M | 808.89M | 732.48M | 542.01M | 0 |
| Other Investing | -361M | 2M | -345M | -723M | -3M | 33M | 3M | -4M | -188M | 1M | 134M | 1M | 99M | 140M | -733M | 14M | -70M | -5.8M | -3.57M | 7.91M | -368K | -1.04M | -3.84M | 65.48M | 4.72M | 73.93M |
| Cash from Financing | -16.2B | -14.18B | -10.84B | -9.49B | -10.33B | -6.55B | -2.15B | -5.87B | -4.97B | -4.76B | -2.29B | -2.46B | -2.34B | -2.63B | -1.8B | -1.22B | 19M | -184.94M | -751.38M | -657.51M | 637.6M | 0 | 0 | 0 | -34.89M | 5.44M |
| Debt Issued (Net) | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Issued (Net) | -4.97B | -11.52B | -10.81B | -9.12B | -8.89B | -5.84B | -4.62B | -6.37B | -5.01B | -3.71B | -3.56B | -3.58B | -3.39B | -2.44B | -1.75B | -1.15B | 0 | -4.62M | -649.47M | -598.93M | 649.97M | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | -2.84B | -2.76B | -2.45B | -2.16B | -1.9B | -1.74B | -1.6B | -1.34B | -1.04B | -942M | -837M | -727M | -515M | -255M | -132M | -77M | -79M | -79M | -79.26M | -74M | -12.37M | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | -5.04B | -11.73B | -11.04B | -9.03B | -8.75B | -5.9B | -4.47B | -6.5B | -4.93B | -3.76B | -3.51B | -3.52B | -3.39B | -2.44B | -1.75B | -1.15B | 0 | -4.62M | -649.47M | -600.53M | -1.8B | 0 | 0 | 0 | 0 | 0 |
| Other Financing | -8.39B | -391M | -201M | 237M | 70M | -345M | 117M | -375M | 100M | -53M | 134M | 110M | 32M | 34M | 82M | 10M | 98M | 48.06M | 57.35M | 15.43M | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Change in Cash | 715M | 2.19B | 343M | 1.27B | -706M | -2.52B | 3.45B | 632M | 745M | -788M | 974M | 610M | 1.54B | 1.55B | -1.68B | 667M | 1.01B | 550.28M | -154.13M | 474.21M | 639.81M | 216.28M | 80.88M | 37.7M | 160.33M | -17.16M |
| Free Cash Flow | 17.72B | 16.91B | 14.31B | 11.61B | 10.1B | 8.65B | 6.52B | 7.46B | 5.72B | 5.13B | 4.1B | 3.7B | 3.07B | 3.84B | 2.73B | 2.51B | 1.55B | 1.24B | 242.96M | 613.44M | 555.69M | 190.84M | 265.64M | 46.98M | 204.41M | 88.93M |
| FCF Margin % | 52.2% | 51.58% | 50.79% | 46.25% | 45.41% | 45.8% | 42.59% | 44.16% | 38.25% | 41.07% | 38.07% | 38.28% | 32.55% | 46.15% | 36.94% | 37.34% | 27.91% | 24.3% | 4.87% | 15.08% | 16.71% | 6.5% | 10.24% | 2.11% | 10.8% | 5.52% |
| FCF Growth % | 20.78% | 18.22% | 23.23% | 14.96% | 16.75% | 32.73% | -12.6% | 30.35% | 11.44% | 25.11% | 10.83% | 20.44% | -19.89% | 40.51% | 8.9% | 62.16% | 24.8% | 409.89% | -60.39% | 10.39% | 191.18% | -28.16% | 465.49% | -77.02% | 129.84% | - |
| FCF per Share | 19.84 | 18.83 | 15.43 | 12.27 | 10.40 | 8.72 | 6.48 | 7.29 | 5.46 | 4.79 | 3.73 | 3.26 | 2.63 | 3.16 | 2.17 | 1.95 | 1.18 | 0.95 | 0.19 | 0.45 | 0.41 | 0.14 | 0.27 | 0.05 | 0.24 | 0.12 |
| FCF Conversion (FCF/Net Income) | 1.14x | 1.16x | 1.15x | 1.07x | 1.13x | 1.09x | 1.13x | 1.01x | 1.06x | 1.42x | 1.10x | 1.06x | 0.94x | 1.33x | 1.07x | 1.41x | 0.92x | 0.94x | -1.63x | 0.71x | 12.95x | 1.02x | 1.44x | -0.49x | 2.63x | 1.38x |
| Interest Paid | 0 | 0 | 571M | 477M | 414M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 3.25B | 2.75B | 2.51B | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Regulatory interchange fee caps
As reported in recent financial statements, Mastercard's OCF/NI ratio has fluctuated significantly, ranging from a low of 0.56 in 2024Q1 to a peak of 1.57 in 2024Q3, indicating that net income is frequently decoupled from the actual cash generated by core operational activities during specific quarters.
The wide variance in the conversion of net income to operating cash flow suggests that accrual-based accounting adjustments and timing differences in working capital significantly impact reported earnings quality. Investors should monitor whether these periodic dips in cash conversion represent structural shifts in payment settlement cycles or merely temporary accounting noise.
Based on the provided quarterly data, Mastercard's free cash flow margins exhibit high volatility, swinging from a low of 20.4% in 2024Q1 to a high of 66.0% in 2024Q3, which highlights the company's susceptibility to seasonal and timing-related cash flow variations despite its strong underlying earnings power.
The inconsistency in FCF margins suggests that while the business is inherently cash-generative, the timing of cash inflows is not perfectly aligned with the recognition of net income. This trajectory warrants further investigation into whether the lower-margin periods are indicative of rising operational costs or simply the result of lumpy working capital requirements.
According to the company's cash flow statements, working capital changes have been highly erratic, oscillating between a $2.1 billion outflow in 2024Q1 and a $1.1 billion inflow in 2024Q3, which suggests that the firm's cash position is heavily influenced by short-term fluctuations in settlement and incentive timing.
These dramatic swings in working capital appear to be the primary driver behind the divergence between net income and operating cash flow. The reliance on large, periodic working capital adjustments suggests that the company's cash flow profile is less predictable than its steady net income growth might otherwise imply.
As indicated by the historical cash flow data, Mastercard consistently prioritizes shareholder returns, with share repurchases reaching as high as $4.0 billion in 2026Q1, a figure that frequently exceeds the quarterly free cash flow generated during the same period, signaling a reliance on balance sheet liquidity.
The company's commitment to returning capital through buybacks and dividends appears to be a core pillar of its financial strategy, often outpacing organic cash generation. This aggressive deployment approach suggests management's confidence in the durability of the network's cash flows, though it leaves little room for error if operational cash generation were to face sustained pressure.
Quick answers to the most common questions about buying MA stock.
Mastercard Incorporated (MA) generated $17.40B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Mastercard Incorporated (MA) generated $16.91B in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
Mastercard Incorporated (MA) spent $1.22B on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, Mastercard Incorporated (MA) returned $2.76B to shareholders via cash dividends and spent $11.73B on share repurchases. This shows the company's commitment to returning capital to its equity investors.