Free Trial

Intuitive Surgical (ISRG) Financials

Intuitive Surgical logo
$476.16 +6.28 (+1.34%)
Closing price 08/22/2025 04:00 PM Eastern
Extended Trading
$477.00 +0.84 (+0.18%)
As of 08/22/2025 07:59 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Polygon.io. Learn more.
Annual Income Statements for Intuitive Surgical

Annual Income Statements for Intuitive Surgical

This table shows Intuitive Surgical's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Net Income / (Loss) Attributable to Common Shareholders
419 589 738 671 1,128 1,379 1,061 1,705 1,322 1,798 2,323
Consolidated Net Income / (Loss)
419 589 738 671 1,125 1,382 1,067 1,728 1,344 1,817 2,338
Net Income / (Loss) Continuing Operations
419 589 738 671 1,125 1,382 1,067 1,728 1,344 1,817 2,338
Total Pre-Tax Income
549 759 985 1,105 1,280 1,502 1,207 1,890 1,607 1,959 2,674
Total Operating Income
545 740 950 1,063 1,199 1,375 1,050 1,821 1,577 1,767 2,349
Total Gross Profit
1,414 1,578 1,893 2,202 2,604 3,110 2,861 3,959 4,196 4,730 5,634
Total Revenue
2,132 2,384 2,707 3,138 3,724 4,479 4,358 5,710 6,222 7,124 8,352
Operating Revenue
2,132 2,384 2,707 3,138 3,724 4,479 4,358 5,710 6,222 7,124 8,352
Total Cost of Revenue
718 807 814 936 1,120 1,368 1,497 1,752 2,026 2,395 2,718
Operating Cost of Revenue
718 807 814 936 1,120 1,368 1,497 1,752 2,026 2,395 2,718
Total Operating Expenses
869 838 943 1,139 1,405 1,736 1,811 2,138 2,619 2,963 3,285
Selling, General & Admin Expense
691 641 704 811 987 1,178 1,216 1,467 1,740 1,964 2,140
Research & Development Expense
178 197 240 329 418 557 595 671 879 999 1,145
Total Other Income / (Expense), net
4.20 19 36 42 80 128 157 69 30 192 325
Other Income / (Expense), net
4.20 19 36 42 80 128 157 69 30 192 325
Income Tax Expense
130 170 247 434 155 120 140 162 262 142 336
Net Income / (Loss) Attributable to Noncontrolling Interest
- - 0.00 -0.40 -2.90 2.50 6.20 24 22 19 15
Basic Earnings per Share
$11.35 $5.29 $6.43 $6.01 $9.92 $3.98 $3.02 $4.79 $3.72 $5.12 $6.54
Weighted Average Basic Shares Outstanding
36.90M 111.30M 114.90M 111.70M 113.70M 346.20M 351.10M 356.10M 355.70M 351.20M 355.20M
Diluted Earnings per Share
$11.11 $5.18 $6.26 $5.77 $9.49 $3.85 $2.94 $4.66 $3.65 $5.03 $6.42
Weighted Average Diluted Shares Outstanding
37.70M 113.70M 117.90M 116.30M 118.80M 358.40M 361M 365.80M 362M 357.40M 362M
Weighted Average Basic & Diluted Shares Outstanding
36.90M 37.10M 115M 113.50M 113.70M 115.98M 117.72M 357.74M 350.39M 352.33M 356.66M

Quarterly Income Statements for Intuitive Surgical

This table shows Intuitive Surgical's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Net Income / (Loss) Attributable to Common Shareholders
325 355 421 416 606 545 527 565 686 698 658
Consolidated Net Income / (Loss)
337 361 426 420 611 547 532 571 688 704 664
Net Income / (Loss) Continuing Operations
337 361 426 420 611 547 532 571 688 704 664
Total Pre-Tax Income
395 422 499 522 516 539 655 671 810 669 832
Total Operating Income
373 388 463 466 450 469 567 577 735 578 743
Total Gross Profit
1,111 1,113 1,172 1,167 1,277 1,245 1,373 1,374 1,642 1,458 1,618
Total Revenue
1,655 1,696 1,756 1,744 1,928 1,891 2,010 2,038 2,414 2,253 2,440
Operating Revenue
1,655 1,696 1,756 1,744 1,928 1,891 2,010 2,038 2,414 2,253 2,440
Total Cost of Revenue
544 583 584 577 651 645 637 664 771 796 822
Operating Cost of Revenue
544 583 584 577 651 645 637 664 771 796 822
Total Operating Expenses
738 725 709 701 827 776 805 797 907 880 875
Selling, General & Admin Expense
494 481 464 452 567 492 525 511 613 563 561
Research & Development Expense
244 245 244 249 260 285 280 286 295 316 313
Total Other Income / (Expense), net
22 34 36 56 66 69 87 94 75 90 89
Other Income / (Expense), net
22 34 36 56 66 69 87 94 75 90 89
Income Tax Expense
58 61 73 102 -95 -8.90 123 100 122 -35 168
Net Income / (Loss) Attributable to Noncontrolling Interest
12 5.50 5.20 4.10 4.50 2.50 4.60 5.50 2.30 5.30 5.80
Basic Earnings per Share
$0.91 $1.01 $1.20 $1.18 $1.73 $1.54 $1.48 $1.59 $1.93 $1.95 $1.84
Weighted Average Basic Shares Outstanding
355.70M 350.20M 350.90M 351.70M 351.20M 353.50M 355M 355.80M 355.20M 357.50M 358.50M
Diluted Earnings per Share
$0.91 $1.00 $1.18 $1.16 $1.73 $1.51 $1.46 $1.56 $1.89 $1.92 $1.81
Weighted Average Diluted Shares Outstanding
362M 356M 357.30M 358.20M 357.40M 360.50M 361M 362.70M 362M 364.60M 364.10M
Weighted Average Basic & Diluted Shares Outstanding
350.39M 350.40M 351.35M 352.07M 352.33M 354.71M 355.35M 356.18M 356.66M 358.42M 358.48M

Annual Cash Flow Statements for Intuitive Surgical

This table details how cash moves in and out of Intuitive Surgical's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Net Change in Cash & Equivalents
-182 114 322 -388 246 273 456 -333 295 1,169 -708
Net Cash From Operating Activities
665 806 1,087 1,144 1,170 1,598 1,485 2,089 1,491 1,814 2,415
Net Cash From Continuing Operating Activities
665 806 1,087 1,144 1,170 1,598 1,485 2,089 1,491 1,814 2,415
Net Income / (Loss) Continuing Operations
419 589 738 671 1,125 1,382 1,067 1,728 1,344 1,817 2,338
Consolidated Net Income / (Loss)
419 589 738 671 1,125 1,382 1,067 1,728 1,344 1,817 2,338
Depreciation Expense
52 65 74 86 109 160 226 283 338 402 445
Amortization Expense
56 51 64 45 27 50 12 60 103 61 11
Non-Cash Adjustments To Reconcile Net Income
145 168 178 209 261 336 395 449 509 593 676
Changes in Operating Assets and Liabilities, net
-6.90 -66 33 133 -352 -330 -216 -431 -804 -1,058 -1,055
Net Cash From Investing Activities
-154 -850 -1,279 379 -1,050 -1,154 -941 -2,462 1,371 -360 -3,273
Net Cash From Continuing Investing Activities
-154 -850 -1,279 379 -1,050 -1,154 -941 -2,462 1,371 -360 -3,273
Purchase of Property, Plant & Equipment
-106 -81 -54 -191 -187 -426 -342 -340 -532 -1,064 -1,111
Acquisitions
-84 - 0.00 0.00 -88 -60 -38 -23 -13 -8.90 -1.00
Purchase of Investments
-1,345 -1,827 -2,586 -1,995 -2,582 -3,346 -4,293 -6,452 -1,400 -2,207 -5,140
Sale and/or Maturity of Investments
1,381 1,059 1,360 2,564 1,808 2,677 3,732 4,353 3,316 2,920 2,979
Net Cash From Financing Activities
-692 159 514 -1,913 126 -168 -86 43 -2,572 -288 151
Net Cash From Continuing Financing Activities
-692 159 514 -1,913 126 -168 -86 43 -2,572 -288 151
Repurchase of Common Equity
-1,000 -184 -43 -2,274 0.00 -270 -134 0.00 -2,607 -416 0.00
Payment of Dividends
- - - - - - - - 0.00 0.00 -8.00
Issuance of Common Equity
284 361 581 418 247 283 309 277 234 296 429
Other Financing Activities, net
24 -11 -24 -57 -120 -182 -260 -234 -199 -168 -271
Effect of Exchange Rate Changes
-0.60 -1.50 0.00 2.10 -0.10 -2.20 -2.60 -3.40 5.40 3.30 -0.80

Quarterly Cash Flow Statements for Intuitive Surgical

This table details how cash moves in and out of Intuitive Surgical's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Net Change in Cash & Equivalents
47 565 1,292 165 -853 97 200 -621 -384 555 829
Net Cash From Operating Activities
438 371 666 548 228 265 621 707 823 582 715
Net Cash From Continuing Operating Activities
438 371 666 548 228 265 621 707 823 582 715
Net Income / (Loss) Continuing Operations
337 361 426 420 611 547 532 571 688 704 664
Consolidated Net Income / (Loss)
337 361 426 420 611 547 532 571 688 704 664
Depreciation Expense
99 88 92 104 118 104 107 113 122 138 152
Amortization Expense
19 17 22 13 8.10 7.70 -5.90 0.60 8.70 -5.60 2.60
Non-Cash Adjustments To Reconcile Net Income
128 140 147 156 150 153 174 173 176 185 196
Changes in Operating Assets and Liabilities, net
-144 -234 -21 -144 -659 -547 -186 -150 -172 -439 -300
Net Cash From Investing Activities
575 573 558 -447 -1,044 -129 -467 -1,413 -1,264 214 261
Net Cash From Continuing Investing Activities
575 573 558 -447 -1,044 -129 -467 -1,413 -1,264 214 261
Purchase of Property, Plant & Equipment
-139 -194 -178 -256 -436 -242 -309 -248 -312 -117 -155
Purchase of Investments
-5.90 -3.50 -11 -806 -1,387 -906 -884 -1,920 -1,430 -520 -172
Sale and/or Maturity of Investments
720 771 754 616 780 1,019 726 755 479 850 589
Net Cash From Financing Activities
-964 -381 63 62 -32 -47 50 98 49 -236 -148
Net Cash From Continuing Financing Activities
-964 -381 63 62 -32 -47 50 98 49 -236 -148
Issuance of Common Equity
45 100 75 77 44 180 72 116 62 134 49
Other Financing Activities, net
-7.90 -131 -11 -16 -9.30 -227 -14 -17 -13 -370 -16
Effect of Exchange Rate Changes
-2.50 1.80 5.20 - - 6.80 -3.70 -12 8.30 -4.50 1.00

Annual Balance Sheets for Intuitive Surgical

This table presents Intuitive Surgical's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Total Assets
3,959 4,907 6,487 5,777 7,847 9,733 11,169 13,555 12,974 15,442 18,743
Total Current Assets
1,812 2,196 3,250 2,809 4,333 4,663 6,626 5,845 6,253 7,888 7,111
Cash & Equivalents
600 715 1,037 648 858 1,168 1,623 1,291 1,581 2,750 2,027
Short-Term Investments
632 845 1,518 1,312 2,205 2,054 3,489 2,913 2,537 2,473 1,986
Accounts Receivable
315 394 430 508 682 645 646 783 942 1,130 1,225
Inventories, net
182 168 182 241 409 596 602 587 893 1,221 1,487
Prepaid Expenses
83 74 83 99 179 200 268 271 300 314 385
Plant, Property, & Equipment, net
387 432 458 613 812 1,273 1,577 1,876 2,374 3,538 4,647
Total Noncurrent Assets
1,760 2,280 2,778 2,355 2,702 3,798 2,966 5,834 4,347 4,016 6,986
Long-Term Investments
1,265 1,788 2,283 1,886 1,771 2,624 1,758 4,416 2,624 2,120 4,819
Goodwill
198 201 201 201 241 307 337 344 349 349 348
Intangible Assets
126 123 143 196 261 441 504 633 710 637 774
Noncurrent Deferred & Refundable Income Taxes
171 168 151 72 429 426 368 441 665 911 1,045
Total Liabilities & Shareholders' Equity
3,959 4,907 6,487 5,777 7,847 9,733 11,169 13,555 12,974 15,442 18,743
Total Liabilities
580 588 709 996 1,159 1,449 1,410 1,604 1,861 2,044 2,214
Total Current Liabilities
501 492 597 663 821 1,030 965 1,150 1,422 1,659 1,745
Accounts Payable
62 53 69 83 101 124 82 121 147 189 193
Current Deferred Revenue
217 226 241 244 294 338 350 377 397 446 469
Current Employee Benefit Liabilities
96 117 136 168 194 252 235 350 402 436 536
Other Current Liabilities
- - - 169 232 317 298 301 476 588 548
Total Noncurrent Liabilities
79 96 113 334 339 418 445 454 439 386 468
Long-Term Debt
- - - 334 339 418 445 454 439 386 468
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
3,379 4,320 5,778 4,780 6,688 8,285 9,759 11,952 11,113 13,397 16,530
Total Preferred & Common Equity
3,379 4,320 5,778 4,779 6,679 8,264 9,732 11,901 11,042 13,308 16,434
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
3,379 4,320 5,778 4,779 6,679 8,264 9,732 11,901 11,042 13,308 16,434
Common Stock
2,897 3,430 4,212 4,679 5,170 5,757 6,445 7,164 7,704 8,577 9,682
Retained Earnings
488 899 1,575 115 1,522 2,495 3,261 4,761 3,500 4,743 6,803
Accumulated Other Comprehensive Income / (Loss)
-5.10 -9.50 -8.90 -16 -13 12 25 -24 -163 -12 -51
Noncontrolling Interest
- - 0.00 1.60 8.70 21 28 50 71 90 96

Quarterly Balance Sheets for Intuitive Surgical

This table presents Intuitive Surgical's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Total Assets
12,974 13,053 13,903 14,713 15,442 15,828 16,650 17,743 18,743 19,220 20,163
Total Current Assets
6,253 6,877 8,032 8,903 7,888 7,633 7,654 7,216 7,111 7,658 8,746
Cash & Equivalents
1,581 2,143 3,435 3,602 2,750 2,840 3,037 2,413 2,027 2,574 3,403
Short-Term Investments
2,537 2,549 2,364 2,874 2,473 1,961 1,721 1,818 1,986 1,938 1,923
Accounts Receivable
942 925 904 963 1,130 1,128 1,109 1,153 1,225 1,222 1,269
Inventories, net
893 947 1,005 1,148 1,221 1,299 1,384 1,482 1,487 1,554 1,667
Prepaid Expenses
300 313 323 317 314 405 404 349 385 371 483
Plant, Property, & Equipment, net
2,374 2,580 2,831 3,077 3,538 3,800 4,117 4,433 4,647 4,799 4,985
Total Noncurrent Assets
4,347 3,596 3,041 2,733 4,016 4,396 4,879 6,095 6,986 6,764 6,432
Long-Term Investments
2,624 1,886 1,333 1,045 2,120 2,523 2,926 4,080 4,819 4,590 4,206
Goodwill
349 349 349 348 349 348 348 348 348 348 349
Intangible Assets
710 716 693 638 637 607 658 670 774 788 807
Noncurrent Deferred & Refundable Income Taxes
665 645 667 701 911 918 947 997 1,045 1,039 1,070
Total Liabilities & Shareholders' Equity
12,974 13,053 13,903 14,713 15,442 15,828 16,650 17,743 18,743 19,220 20,163
Total Liabilities
1,861 1,759 1,944 2,089 2,044 1,782 1,853 2,066 2,214 2,013 2,210
Total Current Liabilities
1,422 1,307 1,538 1,676 1,659 1,375 1,488 1,677 1,745 1,538 1,693
Accounts Payable
147 164 200 196 189 194 194 219 193 276 267
Current Deferred Revenue
397 418 405 395 446 438 434 426 469 496 500
Current Employee Benefit Liabilities
402 261 347 375 436 238 321 378 536 310 421
Other Current Liabilities
476 465 587 711 588 505 538 655 548 456 505
Total Noncurrent Liabilities
439 452 405 413 386 407 366 389 468 475 518
Long-Term Debt
439 452 405 413 386 407 366 389 468 475 518
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
11,113 11,294 11,960 12,624 13,397 14,046 14,797 15,678 16,530 17,208 17,953
Total Preferred & Common Equity
11,042 11,218 11,879 12,539 13,308 13,963 14,708 15,583 16,434 17,106 17,846
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
11,042 11,218 11,879 12,539 13,308 13,963 14,708 15,583 16,434 17,106 17,846
Common Stock
7,704 7,929 8,151 8,386 8,577 8,903 9,150 9,441 9,682 9,994 10,237
Retained Earnings
3,500 3,397 3,808 4,209 4,743 5,068 5,582 6,130 6,803 7,139 7,606
Accumulated Other Comprehensive Income / (Loss)
-163 -109 -80 -57 -12 -8.70 -24 13 -51 -27 3.00
Noncontrolling Interest
71 77 81 85 90 84 88 94 96 101 107

Annual Metrics And Ratios for Intuitive Surgical

This table displays calculated financial ratios and metrics derived from Intuitive Surgical's official financial filings.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-5.89% 11.85% 13.51% 15.95% 18.67% 20.25% -2.68% 31.01% 8.97% 14.49% 17.24%
EBITDA Growth
-32.58% 33.03% 28.48% 10.02% 14.46% 21.04% -15.60% 54.52% -8.28% 18.20% 29.29%
EBIT Growth
-36.96% 38.16% 29.90% 12.13% 15.81% 17.41% -19.65% 56.61% -15.00% 21.91% 36.50%
NOPAT Growth
-36.73% 38.22% 23.88% -9.30% 63.38% 19.89% -26.61% 79.42% -20.74% 24.22% 25.28%
Net Income Growth
-37.59% 40.59% 25.39% -9.13% 67.69% 22.83% -22.80% 61.99% -22.20% 35.18% 28.62%
EPS Growth
-33.59% 40.59% 25.39% -7.83% 64.47% 22.83% -22.80% 58.50% -21.67% 37.81% 27.63%
Operating Cash Flow Growth
-24.42% 21.21% 34.83% 5.23% 2.25% 36.65% -7.10% 40.72% -28.65% 21.67% 33.15%
Free Cash Flow Firm Growth
-50.66% 72.83% 53.24% -57.24% -58.98% 358.87% -24.60% 169.07% -75.71% -96.65% 3,213.41%
Invested Capital Growth
18.05% 10.12% -3.27% 34.85% 72.92% 30.39% 16.68% 13.53% 27.07% 33.87% 26.80%
Revenue Q/Q Growth
1.36% 3.10% 3.14% 4.43% 4.33% 5.44% 1.19% 4.04% 1.70% 3.99% 6.17%
EBITDA Q/Q Growth
-3.75% 8.58% 3.70% 4.36% 1.46% 6.44% 2.13% 1.10% -2.00% 5.66% 10.52%
EBIT Q/Q Growth
-5.13% 9.69% 3.01% 5.81% 1.39% 5.10% 0.40% 0.95% -3.57% 6.60% 12.35%
NOPAT Q/Q Growth
-3.25% 7.03% 1.75% -26.05% 38.67% 5.36% 1.45% 2.11% -4.45% 15.55% 4.75%
Net Income Q/Q Growth
-4.43% 7.92% 2.27% -26.18% 40.24% 5.45% 0.08% 1.12% -3.31% 17.75% 3.42%
EPS Q/Q Growth
-3.64% 7.92% 2.27% -29.03% 34.61% 5.45% 0.08% -1.48% -5.93% 16.71% 1.90%
Operating Cash Flow Q/Q Growth
-4.99% 18.09% 1.12% 0.20% 0.52% 15.51% 5.31% -2.78% -8.01% -10.36% 32.64%
Free Cash Flow Firm Q/Q Growth
-17.46% 31.77% 4.87% -54.30% 203.14% 25.94% 39.63% -6.94% -31.93% -98.16% 217.40%
Invested Capital Q/Q Growth
7.41% -1.85% -4.14% 9.47% 7.18% 3.18% -0.80% 2.66% 3.78% 16.75% 5.29%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
66.32% 66.18% 69.94% 70.17% 69.92% 69.45% 65.65% 69.32% 67.44% 66.39% 67.46%
EBITDA Margin
30.83% 36.67% 41.51% 39.39% 37.99% 38.23% 33.16% 39.11% 32.92% 33.98% 37.48%
Operating Margin
25.56% 31.04% 35.09% 33.87% 32.21% 30.69% 24.09% 31.89% 25.35% 24.80% 28.12%
EBIT Margin
25.75% 31.81% 36.41% 35.20% 34.36% 33.54% 27.69% 33.10% 25.82% 27.50% 32.01%
Profit (Net Income) Margin
19.65% 24.69% 27.28% 21.38% 30.21% 30.85% 24.48% 30.26% 21.61% 25.51% 27.99%
Tax Burden Percent
76.28% 77.63% 74.93% 60.73% 87.93% 91.99% 88.38% 91.42% 83.67% 92.77% 87.42%
Interest Burden Percent
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Effective Tax Rate
23.72% 22.37% 25.07% 39.27% 12.08% 8.01% 11.62% 8.58% 16.33% 7.23% 12.58%
Return on Invested Capital (ROIC)
51.00% 61.96% 74.45% 58.48% 60.97% 50.08% 29.97% 46.76% 30.70% 29.14% 28.12%
ROIC Less NNEP Spread (ROIC-NNEP)
50.87% 61.47% 73.80% 57.87% 59.21% 47.71% 27.62% 45.89% 30.36% 26.45% 24.41%
Return on Net Nonoperating Assets (RNNOA)
-38.82% -46.67% -59.83% -45.77% -41.35% -31.62% -18.14% -30.84% -19.04% -14.31% -12.50%
Return on Equity (ROE)
12.17% 15.30% 14.62% 12.71% 19.62% 18.46% 11.82% 15.92% 11.66% 14.83% 15.62%
Cash Return on Invested Capital (CROIC)
34.44% 52.33% 77.78% 28.80% 7.54% 23.69% 14.57% 34.09% 6.86% 0.18% 4.49%
Operating Return on Assets (OROA)
13.88% 17.11% 17.29% 18.02% 18.78% 17.09% 11.55% 15.29% 12.11% 13.79% 15.64%
Return on Assets (ROA)
10.59% 13.28% 12.96% 10.94% 16.52% 15.72% 10.21% 13.98% 10.14% 12.79% 13.68%
Return on Common Equity (ROCE)
12.17% 15.30% 14.62% 12.71% 19.60% 18.42% 11.79% 15.86% 11.60% 14.73% 15.52%
Return on Equity Simple (ROE_SIMPLE)
12.39% 13.63% 12.78% 14.04% 16.84% 16.72% 10.96% 14.52% 12.18% 13.66% 14.22%
Net Operating Profit after Tax (NOPAT)
416 574 712 645 1,055 1,264 928 1,665 1,320 1,639 2,053
NOPAT Margin
19.50% 24.09% 26.29% 20.57% 28.32% 28.23% 21.29% 29.15% 21.21% 23.01% 24.59%
Net Nonoperating Expense Percent (NNEP)
0.12% 0.49% 0.65% 0.61% 1.76% 2.37% 2.34% 0.87% 0.34% 2.69% 3.71%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - - 11.42% 11.89% 12.08%
Cost of Revenue to Revenue
33.68% 33.82% 30.06% 29.83% 30.08% 30.55% 34.35% 30.68% 32.56% 33.61% 32.54%
SG&A Expenses to Revenue
32.42% 26.86% 26.00% 25.83% 26.49% 26.31% 27.91% 25.68% 27.96% 27.57% 25.62%
R&D to Revenue
8.35% 8.28% 8.85% 10.47% 11.23% 12.44% 13.65% 11.75% 14.13% 14.02% 13.71%
Operating Expenses to Revenue
40.77% 35.14% 34.85% 36.30% 37.72% 38.76% 41.56% 37.43% 42.09% 41.59% 39.34%
Earnings before Interest and Taxes (EBIT)
549 759 985 1,105 1,280 1,502 1,207 1,890 1,607 1,959 2,674
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
657 874 1,123 1,236 1,415 1,712 1,445 2,233 2,048 2,421 3,130
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
5.67 4.72 4.25 8.56 8.19 8.27 9.88 10.79 8.49 8.93 11.31
Price to Tangible Book Value (P/TBV)
6.28 5.11 4.52 9.33 8.85 9.09 10.82 11.75 9.39 9.64 12.14
Price to Revenue (P/Rev)
9.00 8.56 9.08 13.03 14.69 15.26 22.07 22.48 15.07 16.67 22.26
Price to Earnings (P/E)
45.79 34.66 33.28 60.95 48.49 49.53 90.68 75.30 70.91 66.06 80.04
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
2.18% 2.89% 3.00% 1.64% 2.06% 2.02% 1.10% 1.33% 1.41% 1.51% 1.25%
Enterprise Value to Invested Capital (EV/IC)
18.90 17.56 21.00 29.49 22.91 22.02 26.92 31.76 18.20 17.38 21.76
Enterprise Value to Revenue (EV/Rev)
7.82 7.15 7.29 11.91 13.48 14.05 20.60 21.06 14.07 15.71 21.27
Enterprise Value to EBITDA (EV/EBITDA)
25.37 19.51 17.57 30.24 35.49 36.74 62.12 53.84 42.74 46.22 56.75
Enterprise Value to EBIT (EV/EBIT)
30.38 22.49 20.03 33.83 39.24 41.88 74.38 63.61 54.48 57.13 66.44
Enterprise Value to NOPAT (EV/NOPAT)
40.13 29.70 27.73 57.91 47.61 49.76 96.76 72.23 66.34 68.27 86.51
Enterprise Value to Operating Cash Flow (EV/OCF)
25.08 21.16 18.15 32.68 42.93 39.37 60.46 57.55 58.72 61.70 73.56
Enterprise Value to Free Cash Flow (EV/FCFF)
59.42 35.16 26.55 117.60 385.10 105.17 199.03 99.07 296.89 11,319.69 542.32
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.00 0.00 0.00 0.07 0.05 0.05 0.05 0.04 0.04 0.03 0.03
Long-Term Debt to Equity
0.00 0.00 0.00 0.07 0.05 0.05 0.05 0.04 0.04 0.03 0.03
Financial Leverage
-0.76 -0.76 -0.81 -0.79 -0.70 -0.66 -0.66 -0.67 -0.63 -0.54 -0.51
Leverage Ratio
1.15 1.15 1.13 1.16 1.19 1.17 1.16 1.14 1.15 1.16 1.14
Compound Leverage Factor
1.15 1.15 1.13 1.16 1.19 1.17 1.16 1.14 1.15 1.16 1.14
Debt to Total Capital
0.00% 0.00% 0.00% 6.52% 4.82% 4.81% 4.36% 3.66% 3.80% 2.80% 2.76%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
0.00% 0.00% 0.00% 6.52% 4.82% 4.81% 4.36% 3.66% 3.80% 2.80% 2.76%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.03% 0.12% 0.24% 0.27% 0.41% 0.61% 0.65% 0.56%
Common Equity to Total Capital
100.00% 100.00% 100.00% 93.45% 95.06% 94.95% 95.37% 95.94% 95.59% 96.55% 96.68%
Debt to EBITDA
0.00 0.00 0.00 0.27 0.24 0.24 0.31 0.20 0.21 0.16 0.15
Net Debt to EBITDA
0.00 0.00 0.00 -2.84 -3.18 -3.17 -4.45 -3.66 -3.08 -2.87 -2.67
Long-Term Debt to EBITDA
0.00 0.00 0.00 0.27 0.24 0.24 0.31 0.20 0.21 0.16 0.15
Debt to NOPAT
0.00 0.00 0.00 0.52 0.32 0.33 0.48 0.27 0.33 0.24 0.23
Net Debt to NOPAT
0.00 0.00 0.00 -5.44 -4.26 -4.29 -6.92 -4.91 -4.78 -4.24 -4.07
Long-Term Debt to NOPAT
0.00 0.00 0.00 0.52 0.32 0.33 0.48 0.27 0.33 0.24 0.23
Altman Z-Score
21.40 22.50 22.54 26.27 30.13 30.08 42.69 49.82 31.94 36.66 52.16
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.02% 0.09% 0.20% 0.27% 0.36% 0.53% 0.65% 0.62%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
3.62 4.46 5.45 4.24 5.28 4.53 6.86 5.08 4.40 4.76 4.07
Quick Ratio
3.09 3.97 5.00 3.72 4.56 3.75 5.96 4.34 3.56 3.83 3.00
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
281 485 743 318 130 598 451 1,214 295 9.89 328
Operating Cash Flow to CapEx
629.83% 995.31% 2,016.70% 599.84% 624.12% 375.52% 434.79% 615.43% 280.02% 170.44% 217.33%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.54 0.54 0.48 0.51 0.55 0.51 0.42 0.46 0.47 0.50 0.49
Accounts Receivable Turnover
6.92 6.72 6.57 6.69 6.26 6.75 6.75 8.00 7.22 6.88 7.09
Inventory Turnover
3.97 4.61 4.65 4.42 3.45 2.72 2.50 2.95 2.74 2.27 2.01
Fixed Asset Turnover
6.11 5.82 6.08 5.86 5.23 4.30 3.06 3.31 2.93 2.41 2.04
Accounts Payable Turnover
13.32 14.12 13.44 12.40 12.23 12.21 14.60 17.27 15.11 14.27 14.23
Days Sales Outstanding (DSO)
52.78 54.30 55.60 54.55 58.32 54.10 54.05 45.65 50.59 53.09 51.47
Days Inventory Outstanding (DIO)
91.85 79.11 78.55 82.56 105.94 133.98 145.91 123.84 133.33 161.10 181.82
Days Payable Outstanding (DPO)
27.40 25.84 27.16 29.44 29.85 29.90 25.00 21.13 24.16 25.58 25.66
Cash Conversion Cycle (CCC)
117.22 107.56 106.99 107.67 134.41 158.17 174.95 148.36 159.76 188.60 207.64
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
882 972 940 1,268 2,192 2,858 3,335 3,786 4,810 6,440 8,166
Invested Capital Turnover
2.62 2.57 2.83 2.84 2.15 1.77 1.41 1.60 1.45 1.27 1.14
Increase / (Decrease) in Invested Capital
135 89 -32 328 924 666 477 451 1,025 1,629 1,726
Enterprise Value (EV)
16,678 17,060 19,734 37,379 50,206 62,915 89,775 120,240 87,539 111,907 177,643
Market Capitalization
19,175 20,407 24,572 40,891 54,693 68,321 96,172 128,355 93,771 118,775 185,911
Book Value per Share
$93.22 $115.60 $149.12 $42.65 $58.48 $71.50 $82.78 $33.31 $31.25 $37.80 $46.14
Tangible Book Value per Share
$84.27 $106.93 $140.24 $39.11 $54.09 $65.03 $75.63 $30.58 $28.25 $35.00 $42.99
Total Capital
3,379 4,320 5,778 5,114 7,026 8,703 10,204 12,405 11,552 13,783 16,998
Total Debt
0.00 0.00 0.00 334 339 418 445 454 439 386 468
Total Long-Term Debt
0.00 0.00 0.00 334 339 418 445 454 439 386 468
Net Debt
-2,497 -3,348 -4,838 -3,513 -4,496 -5,427 -6,425 -8,166 -6,302 -6,958 -8,364
Capital Expenditures (CapEx)
106 81 54 191 187 426 342 340 532 1,064 1,111
Debt-free, Cash-free Net Working Capital (DFCFNWC)
78 144 99 186 450 411 549 491 713 1,006 1,352
Debt-free Net Working Capital (DFNWC)
1,311 1,704 2,654 2,146 3,513 3,632 5,661 4,695 4,831 6,229 5,366
Net Working Capital (NWC)
1,311 1,704 2,654 2,146 3,513 3,632 5,661 4,695 4,831 6,229 5,366
Net Nonoperating Expense (NNE)
-3.20 -14 -27 -25 -70 -117 -139 -63 -25 -178 -284
Net Nonoperating Obligations (NNO)
-2,497 -3,348 -4,838 -3,513 -4,496 -5,427 -6,425 -8,166 -6,302 -6,958 -8,364
Total Depreciation and Amortization (D&A)
108 116 138 131 135 210 238 343 441 462 456
Debt-free, Cash-free Net Working Capital to Revenue
3.67% 6.03% 3.67% 5.91% 12.07% 9.17% 12.60% 8.60% 11.46% 14.12% 16.19%
Debt-free Net Working Capital to Revenue
61.49% 71.45% 98.06% 68.39% 94.32% 81.11% 129.88% 82.22% 77.64% 87.44% 64.24%
Net Working Capital to Revenue
61.49% 71.45% 98.06% 68.39% 94.32% 81.11% 129.88% 82.22% 77.64% 87.44% 64.24%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$1.26 $1.76 $2.13 $1.97 $3.31 $3.98 $3.02 $4.79 $3.72 $5.12 $6.54
Adjusted Weighted Average Basic Shares Outstanding
332.10M 333.90M 344.70M 335.10M 341.10M 346.20M 351M 356.10M 355.70M 351.20M 355.20M
Adjusted Diluted Earnings per Share
$1.23 $1.73 $2.08 $1.89 $3.16 $3.85 $2.94 $4.66 $3.65 $5.03 $6.42
Adjusted Weighted Average Diluted Shares Outstanding
339.30M 341.10M 353.70M 348.90M 356.40M 358.50M 360.90M 365.80M 362M 357.40M 362M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
329.40M 336.42M 349.08M 336.90M 343.47M 347.95M 353.15M 357.74M 350.39M 352.33M 356.66M
Normalized Net Operating Profit after Tax (NOPAT)
416 574 712 645 1,055 1,264 928 1,665 1,320 1,639 2,053
Normalized NOPAT Margin
19.50% 24.09% 26.29% 20.57% 28.32% 28.23% 21.29% 29.15% 21.21% 23.01% 24.59%
Pre Tax Income Margin
25.75% 31.81% 36.41% 35.20% 34.36% 33.54% 27.69% 33.10% 25.82% 27.50% 32.01%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.34%
Augmented Payout Ratio
238.78% 31.20% 5.76% 338.95% 0.00% 19.50% 12.59% 0.00% 193.95% 22.91% 0.34%

Quarterly Metrics And Ratios for Intuitive Surgical

This table displays calculated financial ratios and metrics derived from Intuitive Surgical's official financial filings.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
6.73% 14.01% 15.36% 11.96% 16.51% 11.46% 14.47% 16.88% 25.16% 19.19% 21.40%
EBITDA Growth
-7.56% 1.54% 20.84% 25.39% 25.31% 23.46% 23.13% 22.82% 46.41% 23.06% 30.63%
EBIT Growth
-13.10% 4.82% 22.68% 29.59% 30.71% 27.67% 31.11% 28.54% 56.97% 24.14% 27.14%
NOPAT Growth
-16.27% -11.50% 28.99% 16.50% 67.71% 43.92% 16.55% 31.05% 17.16% 27.53% 28.81%
Net Income Growth
-12.02% -2.33% 35.84% 29.29% 81.38% 51.72% 24.77% 35.92% 12.66% 28.55% 24.97%
EPS Growth
-14.95% 0.00% 38.82% 28.89% 90.11% 51.00% 23.73% 34.48% 9.25% 27.15% 23.97%
Operating Cash Flow Growth
-22.86% 66.55% 49.03% 43.11% -47.86% -28.54% -6.79% 28.83% 260.32% 119.14% 15.29%
Free Cash Flow Firm Growth
-887.32% -74.59% 1.56% 19.25% -55.07% -121.35% -269.56% -245.76% -0.48% 43.31% 51.53%
Invested Capital Growth
27.07% 24.08% 20.17% 18.99% 33.87% 37.99% 42.92% 40.60% 26.80% 20.35% 19.50%
Revenue Q/Q Growth
6.27% 2.49% 3.52% -0.69% 10.59% -1.96% 6.31% 1.40% 18.42% -6.63% 8.28%
EBITDA Q/Q Growth
0.61% 2.81% 16.46% 4.09% 0.55% 1.29% 16.14% 3.83% 19.86% -14.86% 23.29%
EBIT Q/Q Growth
-2.01% 6.87% 18.35% 4.57% -1.17% 4.38% 21.54% 2.52% 20.69% -17.45% 24.47%
NOPAT Q/Q Growth
-1.18% 4.34% 19.22% -5.23% 42.26% -10.46% -3.45% 6.56% 27.18% -2.53% -2.49%
Net Income Q/Q Growth
3.70% 7.16% 18.07% -1.46% 45.47% -10.37% -2.90% 7.36% 20.57% 2.28% -5.61%
EPS Q/Q Growth
1.11% 9.89% 18.00% -1.69% 49.14% -12.72% -3.31% 6.85% 21.15% 1.59% -5.73%
Operating Cash Flow Q/Q Growth
14.27% -15.19% 79.24% -17.62% -58.37% 16.25% 133.80% 13.86% 16.43% -29.30% 23.01%
Free Cash Flow Firm Q/Q Growth
-12.89% 5.05% 28.03% -4.67% -116.78% -35.54% -20.16% 2.07% 37.00% 23.53% -2.74%
Invested Capital Q/Q Growth
3.78% 7.42% 1.28% 5.40% 16.75% 10.72% 4.90% 3.69% 5.29% 5.09% 4.16%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
67.12% 65.62% 66.74% 66.94% 66.24% 65.87% 68.30% 67.41% 68.04% 64.69% 66.31%
EBITDA Margin
30.96% 31.06% 34.94% 36.62% 33.30% 34.40% 37.58% 38.48% 38.95% 35.52% 40.44%
Operating Margin
22.51% 22.85% 26.38% 26.71% 23.35% 24.83% 28.23% 28.33% 30.45% 25.65% 30.47%
EBIT Margin
23.85% 24.87% 28.43% 29.94% 26.75% 28.48% 32.56% 32.92% 33.55% 29.67% 34.10%
Profit (Net Income) Margin
20.34% 21.27% 24.26% 24.08% 31.67% 28.95% 26.44% 28.00% 28.51% 31.23% 27.22%
Tax Burden Percent
85.31% 85.54% 85.34% 80.42% 118.38% 101.65% 81.21% 85.04% 84.96% 105.27% 79.82%
Interest Burden Percent
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Effective Tax Rate
14.69% 14.46% 14.66% 19.58% -18.38% -1.65% 18.79% 14.96% 15.04% -5.27% 20.18%
Return on Invested Capital (ROIC)
27.80% 26.94% 31.29% 29.00% 35.00% 30.04% 27.31% 28.56% 29.59% 29.96% 27.09%
ROIC Less NNEP Spread (ROIC-NNEP)
27.53% 26.53% 30.87% 28.35% 33.83% 28.96% 26.30% 27.50% 28.76% 28.73% 26.23%
Return on Net Nonoperating Assets (RNNOA)
-17.27% -15.97% -18.56% -16.46% -18.30% -14.91% -13.80% -14.60% -14.72% -14.29% -13.08%
Return on Equity (ROE)
10.52% 10.97% 12.74% 12.54% 16.70% 15.13% 13.50% 13.95% 14.86% 15.67% 14.01%
Cash Return on Invested Capital (CROIC)
6.86% 5.91% 10.19% 10.60% 0.18% -2.90% -6.29% -4.21% 4.49% 9.36% 10.49%
Operating Return on Assets (OROA)
11.19% 11.96% 13.73% 14.66% 13.42% 14.44% 16.14% 15.96% 16.40% 14.75% 16.94%
Return on Assets (ROA)
9.54% 10.23% 11.71% 11.79% 15.88% 14.67% 13.11% 13.57% 13.93% 15.53% 13.52%
Return on Common Equity (ROCE)
10.47% 10.91% 12.66% 12.46% 16.59% 15.04% 13.42% 13.87% 14.77% 15.58% 13.93%
Return on Equity Simple (ROE_SIMPLE)
0.00% 11.91% 12.19% 12.31% 0.00% 14.35% 14.34% 14.50% 0.00% 14.58% 14.72%
Net Operating Profit after Tax (NOPAT)
318 332 395 375 533 477 461 491 624 609 593
NOPAT Margin
19.20% 19.55% 22.51% 21.48% 27.64% 25.24% 22.92% 24.09% 25.87% 27.01% 24.32%
Net Nonoperating Expense Percent (NNEP)
0.26% 0.41% 0.43% 0.64% 1.17% 1.08% 1.01% 1.06% 0.83% 1.22% 0.87%
Return On Investment Capital (ROIC_SIMPLE)
2.75% - - - 3.87% - - - 3.67% 3.44% 3.21%
Cost of Revenue to Revenue
32.88% 34.38% 33.26% 33.06% 33.76% 34.13% 31.70% 32.59% 31.96% 35.31% 33.69%
SG&A Expenses to Revenue
29.87% 28.33% 26.44% 25.92% 29.41% 26.00% 26.14% 25.05% 25.38% 25.00% 23.00%
R&D to Revenue
14.75% 14.44% 13.92% 14.30% 13.49% 15.05% 13.94% 14.03% 12.21% 14.03% 12.84%
Operating Expenses to Revenue
44.62% 42.77% 40.36% 40.22% 42.90% 41.05% 40.07% 39.09% 37.59% 39.03% 35.84%
Earnings before Interest and Taxes (EBIT)
395 422 499 522 516 539 655 671 810 669 832
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
512 527 614 639 642 650 755 784 940 800 987
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
8.49 7.98 10.09 8.19 8.93 10.06 10.73 11.20 11.31 10.33 10.91
Price to Tangible Book Value (P/TBV)
9.39 8.82 11.06 8.89 9.64 10.80 11.52 11.99 12.14 11.06 11.67
Price to Revenue (P/Rev)
15.07 13.92 17.98 14.99 16.67 19.20 20.84 22.19 22.26 20.27 21.30
Price to Earnings (P/E)
70.91 68.23 84.08 67.71 66.06 70.69 75.36 77.83 80.04 71.34 74.69
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
1.41% 1.47% 1.19% 1.48% 1.51% 1.41% 1.33% 1.28% 1.25% 1.40% 1.34%
Enterprise Value to Invested Capital (EV/IC)
18.20 16.15 21.63 17.35 17.38 18.75 20.13 21.50 21.76 19.59 20.79
Enterprise Value to Revenue (EV/Rev)
14.07 12.98 16.98 13.97 15.71 18.27 19.88 21.20 21.27 19.29 20.32
Enterprise Value to EBITDA (EV/EBITDA)
42.74 40.59 52.34 41.76 46.22 52.53 56.04 58.88 56.75 51.25 52.93
Enterprise Value to EBIT (EV/EBIT)
54.48 51.32 65.85 52.06 57.13 64.40 67.49 70.06 66.44 59.96 62.34
Enterprise Value to NOPAT (EV/NOPAT)
66.34 65.28 82.78 67.45 68.27 74.90 81.55 85.06 86.51 76.91 80.11
Enterprise Value to Operating Cash Flow (EV/OCF)
58.72 50.92 60.90 47.28 61.70 78.27 90.56 91.58 73.56 61.55 65.77
Enterprise Value to Free Cash Flow (EV/FCFF)
296.89 302.59 231.60 177.77 11,319.69 0.00 0.00 0.00 542.32 228.74 215.77
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.04 0.04 0.03 0.03 0.03 0.03 0.02 0.02 0.03 0.03 0.03
Long-Term Debt to Equity
0.04 0.04 0.03 0.03 0.03 0.03 0.02 0.02 0.03 0.03 0.03
Financial Leverage
-0.63 -0.60 -0.60 -0.58 -0.54 -0.51 -0.52 -0.53 -0.51 -0.50 -0.50
Leverage Ratio
1.15 1.14 1.15 1.16 1.16 1.14 1.14 1.15 1.14 1.12 1.12
Compound Leverage Factor
1.15 1.14 1.15 1.16 1.16 1.14 1.14 1.15 1.14 1.12 1.12
Debt to Total Capital
3.80% 3.84% 3.28% 3.17% 2.80% 2.81% 2.41% 2.42% 2.76% 2.68% 2.80%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
3.80% 3.84% 3.28% 3.17% 2.80% 2.81% 2.41% 2.42% 2.76% 2.68% 2.80%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.61% 0.65% 0.65% 0.65% 0.65% 0.58% 0.58% 0.59% 0.56% 0.57% 0.58%
Common Equity to Total Capital
95.59% 95.50% 96.07% 96.19% 96.55% 96.61% 97.01% 96.99% 96.68% 96.74% 96.62%
Debt to EBITDA
0.21 0.22 0.19 0.18 0.16 0.16 0.14 0.14 0.15 0.14 0.15
Net Debt to EBITDA
-3.08 -2.98 -3.11 -3.10 -2.87 -2.72 -2.72 -2.80 -2.67 -2.63 -2.57
Long-Term Debt to EBITDA
0.21 0.22 0.19 0.18 0.16 0.16 0.14 0.14 0.15 0.14 0.15
Debt to NOPAT
0.33 0.35 0.30 0.29 0.24 0.23 0.20 0.20 0.23 0.22 0.22
Net Debt to NOPAT
-4.78 -4.79 -4.92 -5.01 -4.24 -3.88 -3.96 -4.04 -4.07 -3.95 -3.89
Long-Term Debt to NOPAT
0.33 0.35 0.30 0.29 0.24 0.23 0.20 0.20 0.23 0.22 0.22
Altman Z-Score
31.63 32.01 38.53 31.07 36.35 48.82 52.58 52.13 51.83 54.13 54.41
Noncontrolling Interest Sharing Ratio
0.53% 0.56% 0.58% 0.59% 0.65% 0.63% 0.63% 0.63% 0.62% 0.59% 0.60%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
4.40 5.26 5.22 5.31 4.76 5.55 5.15 4.30 4.07 4.98 5.17
Quick Ratio
3.56 4.30 4.36 4.44 3.83 4.31 3.94 3.21 3.00 3.73 3.90
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-707 -671 -483 -506 -1,096 -1,486 -1,785 -1,748 -1,102 -842 -865
Operating Cash Flow to CapEx
314.58% 191.34% 373.36% 213.97% 52.42% 109.71% 200.55% 284.99% 263.65% 498.80% 460.66%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.47 0.48 0.48 0.49 0.50 0.51 0.50 0.48 0.49 0.50 0.50
Accounts Receivable Turnover
7.22 7.02 7.65 7.56 6.88 7.13 7.52 7.44 7.09 7.42 7.69
Inventory Turnover
2.74 2.66 2.56 2.31 2.27 2.19 2.10 1.98 2.01 2.01 2.00
Fixed Asset Turnover
2.93 2.83 2.70 2.58 2.41 2.29 2.18 2.10 2.04 2.03 2.01
Accounts Payable Turnover
15.11 14.59 12.69 12.70 14.27 13.70 12.74 12.52 14.23 12.19 13.24
Days Sales Outstanding (DSO)
50.59 51.97 47.72 48.28 53.09 51.20 48.52 49.08 51.47 49.20 47.46
Days Inventory Outstanding (DIO)
133.33 136.96 142.37 158.31 161.10 166.85 173.72 184.73 181.82 181.51 182.36
Days Payable Outstanding (DPO)
24.16 25.02 28.77 28.75 25.58 26.63 28.66 29.15 25.66 29.94 27.57
Cash Conversion Cycle (CCC)
159.76 163.92 161.33 177.84 188.60 191.41 193.59 204.66 207.64 200.77 202.25
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
4,810 5,167 5,233 5,516 6,440 7,130 7,479 7,755 8,166 8,581 8,938
Invested Capital Turnover
1.45 1.38 1.39 1.35 1.27 1.19 1.19 1.19 1.14 1.11 1.11
Increase / (Decrease) in Invested Capital
1,025 1,003 878 880 1,629 1,963 2,246 2,239 1,726 1,451 1,459
Enterprise Value (EV)
87,539 83,464 113,169 95,674 111,907 133,676 150,562 166,747 177,643 168,116 185,860
Market Capitalization
93,771 89,514 119,815 102,697 118,775 140,508 157,791 174,575 185,911 176,641 194,768
Book Value per Share
$31.25 $32.01 $33.90 $35.69 $37.80 $39.50 $41.47 $43.85 $46.14 $47.96 $49.79
Tangible Book Value per Share
$28.25 $28.98 $30.93 $32.88 $35.00 $36.80 $38.63 $40.99 $42.99 $44.78 $46.57
Total Capital
11,552 11,746 12,365 13,036 13,783 14,453 15,162 16,067 16,998 17,682 18,471
Total Debt
439 452 405 413 386 407 366 389 468 475 518
Total Long-Term Debt
439 452 405 413 386 407 366 389 468 475 518
Net Debt
-6,302 -6,127 -6,727 -7,108 -6,958 -6,916 -7,317 -7,922 -8,364 -8,627 -9,015
Capital Expenditures (CapEx)
139 194 178 256 436 242 309 248 312 117 155
Debt-free, Cash-free Net Working Capital (DFCFNWC)
713 877 694 751 1,006 1,458 1,410 1,307 1,352 1,608 1,727
Debt-free Net Working Capital (DFNWC)
4,831 5,570 6,493 7,227 6,229 6,258 6,167 5,539 5,366 6,120 7,053
Net Working Capital (NWC)
4,831 5,570 6,493 7,227 6,229 6,258 6,167 5,539 5,366 6,120 7,053
Net Nonoperating Expense (NNE)
-19 -29 -31 -45 -78 -70 -71 -80 -64 -95 -71
Net Nonoperating Obligations (NNO)
-6,302 -6,127 -6,727 -7,108 -6,958 -6,916 -7,317 -7,922 -8,364 -8,627 -9,015
Total Depreciation and Amortization (D&A)
118 105 114 117 126 112 101 113 130 132 155
Debt-free, Cash-free Net Working Capital to Revenue
11.46% 13.64% 10.42% 10.96% 14.12% 19.92% 18.61% 16.62% 16.19% 18.46% 18.88%
Debt-free Net Working Capital to Revenue
77.64% 86.61% 97.43% 105.48% 87.44% 85.50% 81.44% 70.41% 64.24% 70.22% 77.13%
Net Working Capital to Revenue
77.64% 86.61% 97.43% 105.48% 87.44% 85.50% 81.44% 70.41% 64.24% 70.22% 77.13%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.91 $1.01 $1.20 $1.18 $1.73 $1.54 $1.48 $1.59 $1.93 $1.95 $1.84
Adjusted Weighted Average Basic Shares Outstanding
355.70M 350.20M 350.90M 351.70M 351.20M 353.50M 355M 355.80M 355.20M 357.50M 358.50M
Adjusted Diluted Earnings per Share
$0.91 $1.00 $1.18 $1.16 $1.73 $1.51 $1.46 $1.56 $1.89 $1.92 $1.81
Adjusted Weighted Average Diluted Shares Outstanding
362M 356M 357.30M 358.20M 357.40M 360.50M 361M 362.70M 362M 364.60M 364.10M
Adjusted Basic & Diluted Earnings per Share
$0.91 $0.00 $0.00 $0.00 $1.73 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
350.39M 350.40M 351.35M 352.07M 352.33M 354.71M 355.35M 356.18M 356.66M 358.42M 358.48M
Normalized Net Operating Profit after Tax (NOPAT)
318 332 395 375 315 329 461 491 624 405 593
Normalized NOPAT Margin
19.20% 19.55% 22.51% 21.48% 16.34% 17.38% 22.92% 24.09% 25.87% 17.96% 24.32%
Pre Tax Income Margin
23.85% 24.87% 28.43% 29.94% 26.75% 28.48% 32.56% 32.92% 33.55% 29.67% 34.10%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.34% 0.00% 0.00%
Augmented Payout Ratio
193.95% 213.42% 162.33% 87.53% 22.91% 3.31% 3.14% 2.93% 0.34% 0.00% 6.89%

Key Financial Trends

Intuitive Surgical (NASDAQ: ISRG) has exhibited consistent financial growth and operational strength over the past four years, as reflected in its quarterly financial statements through Q2 2025. Here is a summary of key trends and highlights drawn from the detailed cash flow statements, income statements, and balance sheets:

  • Strong and growing revenue: Operating revenue increased from approximately $1.7 billion in Q1 2023 to $2.44 billion in Q2 2025, reflecting solid demand for the company's products and services.
  • Consistent profitability: Net income has steadily grown from $360.8 million in Q1 2023 to $664.2 million in Q2 2025, with earnings per share rising correspondingly (diluted EPS of $1.00 in Q1 2023 to $1.81 in Q2 2025).
  • Robust operating cash flow: Net cash from continuing operating activities increased substantially from $265 million in Q1 2024 to $715 million in Q2 2025, showing strong cash generation from core operations.
  • Healthy balance sheet: Total assets have grown meaningfully over the period, reaching over $20 billion in Q2 2025. Cash and equivalents increased to more than $3.4 billion, providing ample liquidity.
  • Investments in growth: Substantial investments in property, plant, and equipment (e.g., $155 million in Q2 2025) and strategic purchases of investments indicate commitment to expanding capabilities and market reach.
  • Decreasing long-term debt: Long-term debt levels have remained manageable and decreased slightly over recent quarters, improving financial leverage.
  • Stable operating expenses: Selling, general, and administrative (SG&A) and research & development expenses have increased moderately but remain well-controlled relative to revenue growth, supporting healthy operating income margins.
  • Minor fluctuations in deferred tax assets and goodwill: The company maintains consistent goodwill and intangible assets with minor quarter-to-quarter changes, related to acquisitions or amortization.
  • Modest share issuance and buybacks: Equity issuance and repurchases fluctuate but generally show balance, with shareholder equity rising over time.
  • Increased investments occasionally constrain free cash flow: Large one-time purchases of investments and property expenditures sometimes lead to negative net cash from investing activities, such as a $1.26 billion outflow in Q4 2024.
  • Seasonal or periodic swings in changes in operating assets and liabilities: These swings can temporarily reduce operating cash flow, evident in some quarters (e.g., Q4 2023 saw a -$659 million change).

Summary: Intuitive Surgical continues to demonstrate strong revenue growth, profitability, and cash flow generation with a solid and improving balance sheet. The company invests regularly in growth while maintaining disciplined expense management. While investing activities occasionally reduce free cash flow, the overall financial health and operational performance appear robust, suggesting a positive outlook for investors.

08/24/25 12:35 AMAI Generated. May Contain Errors.

Frequently Asked Questions About Intuitive Surgical's Financials

When does Intuitive Surgical's fiscal year end?

According to the most recent income statement we have on file, Intuitive Surgical's financial year ends in December. Their financial year 2024 ended on December 31, 2024.

How has Intuitive Surgical's net income changed over the last 10 years?

Intuitive Surgical's net income appears to be on an upward trend, with a most recent value of $2.34 billion in 2024, rising from $418.80 million in 2014. The previous period was $1.82 billion in 2023. View Intuitive Surgical's forecast to see where analysts expect Intuitive Surgical to go next.

What is Intuitive Surgical's operating income?
Intuitive Surgical's total operating income in 2024 was $2.35 billion, based on the following breakdown:
  • Total Gross Profit: $5.63 billion
  • Total Operating Expenses: $3.29 billion
How has Intuitive Surgical's revenue changed over the last 10 years?

Over the last 10 years, Intuitive Surgical's total revenue changed from $2.13 billion in 2014 to $8.35 billion in 2024, a change of 291.8%.

How much debt does Intuitive Surgical have?

Intuitive Surgical's total liabilities were at $2.21 billion at the end of 2024, a 8.3% increase from 2023, and a 281.7% increase since 2014.

How much cash does Intuitive Surgical have?

In the past 10 years, Intuitive Surgical's cash and equivalents has ranged from $600.30 million in 2014 to $2.75 billion in 2023, and is currently $2.03 billion as of their latest financial filing in 2024.

How has Intuitive Surgical's book value per share changed over the last 10 years?

Over the last 10 years, Intuitive Surgical's book value per share changed from 93.22 in 2014 to 46.14 in 2024, a change of -50.5%.



This page (NASDAQ:ISRG) was last updated on 8/24/2025 by MarketBeat.com Staff
From Our Partners