15 Appendix A (cont.): GAAP Reconciliation a Litigation settlements b Contribution of cash to the MasterCard Foundation c Contribution of stock to the MasterCard Foundation d Interest income on IPO proceeds held for redemption e Other income related to a settlement agreement to discontinue the company's sponsorship of the 2010 and 2014 World Cup soccer events NM = Not meaningful Figures may not sum due to rounding ($ million) YOY Growth Actual Items As Adjusted Actual Items Adjusted As Adjusted Revenues, net $4,068 - $4,068 $3,326 - $3,326 22.3% Operating Expenses General and administrative 1,758 - 1,758 1,505 - 1,505 16.8% Advertising and marketing 1,080 - 1,080 1,052 - 1,052 2.7% Litigation settlements 3 3 a - 25 25 a - - Charitable contributions to the MasterCard Foundation 20 - 20 b 415 395 c 20 b - Depreciation and amortization 98 - 98 100 - 100 (2.0%) Total operating expenses 2,959 3 2,956 3,097 420 2,677 10.4% Operating income 1,108 3 1,111 229 420 649 71.2% Operating Margin 27.2% - 27.3% 6.9% - 19.5% 7.8 ppt. Other Income (Expense) Investment income, net 530 - 530 125 (7) d 118 349.2% Interest expense (57) - (57) (61) - (61) (6.6%) Other income, net 90 90 e - 1 - 1 NM Total other income (expense) 563 90 473 65 (7) 58 715.5% Income before income taxes 1,671 (87) 1,584 294 413 707 124.0% Income tax expense 586 30 556 244 6 250 122.4% Net Income $1,086 ($57) $1,029 $50 $407 $457 125.2% Basic Net Income per Share $8.05 ($0.42) $7.63 $0.37 $3.00 $3.37 126.4% Diluted Net Income per Share $8.00 ($0.42) $7.58 $0.37 $3.00 $3.37 124.9% For the year ended 12/31/06 For the year ended 12/31/07 |