Stock Analysis on Net
Stock Analysis on Net

Intuitive Surgical Inc. (NASDAQ:ISRG)

Common-Size Balance Sheet: Liabilities and Stockholders’ Equity 

Intuitive Surgical Inc., common-size consolidated balance sheet: liabilities and stockholders’ equity

Microsoft Excel
Dec 31, 2025 Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021
Accounts payable 1.25 1.03 1.22 1.13 0.89
Accrued compensation and employee benefits 3.17 2.86 2.83 3.10 2.58
Deferred revenue 2.48 2.50 2.89 3.06 2.78
Income and other taxes payable 0.61 0.82 0.72 0.74 0.40
Accrued construction-related capital expenditures 0.28 0.31 0.93 0.39 0.17
Other accrued liabilities 2.02 1.79 2.16 2.54 1.65
Other accrued liabilities 2.91% 2.92% 3.80% 3.67% 2.22%
Current liabilities 9.81% 9.31% 10.74% 10.96% 8.48%
Income taxes, long-term 0.95 1.28 1.51 2.22 2.34
Deferred revenue, long-term 0.45 0.29 0.30 0.32 0.27
Other long-term liabilities 1.10 0.93 0.69 0.85 0.74
Other long-term liabilities 2.50% 2.50% 2.50% 3.39% 3.35%
Long-term liabilities 2.50% 2.50% 2.50% 3.39% 3.35%
Total liabilities 12.30% 11.81% 13.24% 14.35% 11.83%
Preferred stock, $0.001 par value, issuable in series; no shares issued and outstanding 0.00 0.00 0.00 0.00 0.00
Common stock, $0.001 par value 0.00 0.00 0.00 0.00 0.00
Additional paid-in capital 52.64 51.65 55.54 59.38 52.85
Retained earnings 34.27 36.30 30.72 26.98 35.12
Accumulated other comprehensive income (loss) 0.21 -0.27 -0.08 -1.25 -0.18
Total Intuitive Surgical, Inc. stockholders’ equity 87.12% 87.68% 86.18% 85.11% 87.80%
Noncontrolling interest in joint venture 0.58 0.51 0.58 0.54 0.37
Total stockholders’ equity 87.70% 88.19% 86.76% 85.65% 88.17%
Total liabilities and stockholders’ equity 100.00% 100.00% 100.00% 100.00% 100.00%

Based on: 10-K (reporting date: 2025-12-31), 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).

The composition of liabilities and stockholders’ equity exhibited several notable trends between 2021 and 2025. Overall, total liabilities as a percentage of the total increased from 11.83% to 12.30%, while total stockholders’ equity decreased slightly from 88.17% to 87.70% over the same period. Within liabilities, current liabilities initially rose, then decreased, while long-term liabilities remained relatively stable.

Current Liabilities
Current liabilities increased from 8.48% in 2021 to a peak of 10.96% in 2022, before declining to 9.31% in 2024 and stabilizing at 9.81% in 2025. This fluctuation suggests potential shifts in short-term financing needs or working capital management. Accounts payable and other accrued liabilities contributed to this trend, with both showing increases through 2022 before moderating.
Long-Term Liabilities
Long-term liabilities remained consistently around 2.50% of the total between 2023 and 2025, after being 3.35% and 3.39% in 2021 and 2022 respectively. Income taxes, long-term and other long-term liabilities contributed to this stability. The decrease from 2022 to 2023 suggests a potential restructuring of long-term debt or a change in deferred tax obligations.
Stockholders’ Equity Components
Additional paid-in capital fluctuated, peaking at 59.38% in 2022 and decreasing to 52.64% in 2025. Retained earnings experienced a more significant decline from 35.12% in 2021 to 26.98% in 2022, followed by a recovery to 34.27% in 2025. This suggests potential dividend payouts, share repurchases, or impacts from net income. Accumulated other comprehensive income (loss) remained a small percentage, shifting from a negative value to a positive value in 2025.
Specific Liability Accounts
Accrued compensation and employee benefits consistently represented a significant portion of current liabilities, increasing from 2.58% to 3.17% over the period. Deferred revenue decreased slightly from 2.78% to 2.48%. Income and other taxes payable showed an increase from 0.40% to 0.82% before decreasing to 0.61% in 2025. Accrued construction-related capital expenditures experienced a notable increase in 2023 (0.93%) before decreasing in subsequent years.

The noncontrolling interest in joint venture remained relatively stable, fluctuating between 0.37% and 0.58% throughout the period. The absence of values for preferred stock and common stock suggests these components are not currently utilized in the company’s capital structure.

AI Ask an analyst for more