Stock Analysis on Net
Stock Analysis on Net

Intuitive Surgical Inc. (NASDAQ:ISRG)

Analysis of Investments

Microsoft Excel

Adjustment to Net Income (Loss): Mark to Market Available-for-sale Securities

Intuitive Surgical Inc., adjustment to net income attributable to Intuitive Surgical, Inc.

US$ in thousands

Microsoft Excel
12 months ended: Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Net income attributable to Intuitive Surgical, Inc. (as reported) 2,322,600 1,798,000 1,322,300 1,704,600 1,060,600
Add: Net change in available-for-sale securities, net of tax 15,100 124,500 (138,200) (45,500) 9,100
Net income attributable to Intuitive Surgical, Inc. (adjusted) 2,337,700 1,922,500 1,184,100 1,659,100 1,069,700

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

Adjusted Profitability Ratios: Mark to Market Available-for-sale Securities (Summary)

Intuitive Surgical Inc., adjusted profitability ratios

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Net Profit Margin
Reported net profit margin 27.81% 25.24% 21.25% 29.85% 24.33%
Adjusted net profit margin 27.99% 26.99% 19.03% 29.06% 24.54%
Return on Equity (ROE)
Reported ROE 14.13% 13.51% 11.98% 14.32% 10.90%
Adjusted ROE 14.23% 14.45% 10.72% 13.94% 10.99%
Return on Assets (ROA)
Reported ROA 12.39% 11.64% 10.19% 12.58% 9.50%
Adjusted ROA 12.47% 12.45% 9.13% 12.24% 9.58%

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by revenue. Intuitive Surgical Inc. adjusted net profit margin ratio improved from 2022 to 2023 and from 2023 to 2024.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by shareholders’ equity. Intuitive Surgical Inc. adjusted ROE improved from 2022 to 2023 but then slightly deteriorated from 2023 to 2024.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by total assets. Intuitive Surgical Inc. adjusted ROA improved from 2022 to 2023 and from 2023 to 2024.

Intuitive Surgical Inc., Profitability Ratios: Reported vs. Adjusted

Adjusted Net Profit Margin

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in thousands)
Net income attributable to Intuitive Surgical, Inc. 2,322,600 1,798,000 1,322,300 1,704,600 1,060,600
Revenue 8,352,100 7,124,100 6,222,200 5,710,100 4,358,400
Profitability Ratio
Net profit margin1 27.81% 25.24% 21.25% 29.85% 24.33%
Adjusted: Mark to Market Available-for-sale Securities
Selected Financial Data (US$ in thousands)
Adjusted net income attributable to Intuitive Surgical, Inc. 2,337,700 1,922,500 1,184,100 1,659,100 1,069,700
Revenue 8,352,100 7,124,100 6,222,200 5,710,100 4,358,400
Profitability Ratio
Adjusted net profit margin2 27.99% 26.99% 19.03% 29.06% 24.54%

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

2024 Calculations

1 Net profit margin = 100 × Net income attributable to Intuitive Surgical, Inc. ÷ Revenue
= 100 × 2,322,600 ÷ 8,352,100 = 27.81%

2 Adjusted net profit margin = 100 × Adjusted net income attributable to Intuitive Surgical, Inc. ÷ Revenue
= 100 × 2,337,700 ÷ 8,352,100 = 27.99%

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by revenue. Intuitive Surgical Inc. adjusted net profit margin ratio improved from 2022 to 2023 and from 2023 to 2024.

Adjusted Return on Equity (ROE)

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in thousands)
Net income attributable to Intuitive Surgical, Inc. 2,322,600 1,798,000 1,322,300 1,704,600 1,060,600
Total Intuitive Surgical, Inc. stockholders’ equity 16,433,700 13,307,600 11,041,900 11,901,100 9,731,500
Profitability Ratio
ROE1 14.13% 13.51% 11.98% 14.32% 10.90%
Adjusted: Mark to Market Available-for-sale Securities
Selected Financial Data (US$ in thousands)
Adjusted net income attributable to Intuitive Surgical, Inc. 2,337,700 1,922,500 1,184,100 1,659,100 1,069,700
Total Intuitive Surgical, Inc. stockholders’ equity 16,433,700 13,307,600 11,041,900 11,901,100 9,731,500
Profitability Ratio
Adjusted ROE2 14.23% 14.45% 10.72% 13.94% 10.99%

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

2024 Calculations

1 ROE = 100 × Net income attributable to Intuitive Surgical, Inc. ÷ Total Intuitive Surgical, Inc. stockholders’ equity
= 100 × 2,322,600 ÷ 16,433,700 = 14.13%

2 Adjusted ROE = 100 × Adjusted net income attributable to Intuitive Surgical, Inc. ÷ Total Intuitive Surgical, Inc. stockholders’ equity
= 100 × 2,337,700 ÷ 16,433,700 = 14.23%

Profitability ratio Description The company
Adjusted ROE A profitability ratio calculated as adjusted net income divided by shareholders’ equity. Intuitive Surgical Inc. adjusted ROE improved from 2022 to 2023 but then slightly deteriorated from 2023 to 2024.

Adjusted Return on Assets (ROA)

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in thousands)
Net income attributable to Intuitive Surgical, Inc. 2,322,600 1,798,000 1,322,300 1,704,600 1,060,600
Total assets 18,743,200 15,441,500 12,974,000 13,555,000 11,168,900
Profitability Ratio
ROA1 12.39% 11.64% 10.19% 12.58% 9.50%
Adjusted: Mark to Market Available-for-sale Securities
Selected Financial Data (US$ in thousands)
Adjusted net income attributable to Intuitive Surgical, Inc. 2,337,700 1,922,500 1,184,100 1,659,100 1,069,700
Total assets 18,743,200 15,441,500 12,974,000 13,555,000 11,168,900
Profitability Ratio
Adjusted ROA2 12.47% 12.45% 9.13% 12.24% 9.58%

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

2024 Calculations

1 ROA = 100 × Net income attributable to Intuitive Surgical, Inc. ÷ Total assets
= 100 × 2,322,600 ÷ 18,743,200 = 12.39%

2 Adjusted ROA = 100 × Adjusted net income attributable to Intuitive Surgical, Inc. ÷ Total assets
= 100 × 2,337,700 ÷ 18,743,200 = 12.47%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as adjusted net income divided by total assets. Intuitive Surgical Inc. adjusted ROA improved from 2022 to 2023 and from 2023 to 2024.