Stock Analysis on Net

Intuitive Surgical Inc. (NASDAQ:ISRG)

Cash Flow Statement
Quarterly Data

The cash flow statement provides information about a company cash receipts and cash payments during an accounting period, showing how these cash flows link the ending cash balance to the beginning balance shown on the company balance sheet.

The cash flow statement consists of three parts: cash flows provided by (used in) operating activities, cash flows provided by (used in) investing activities, and cash flows provided by (used in) financing activities.

Intuitive Surgical Inc., consolidated cash flow statement (quarterly data)

US$ in thousands

Microsoft Excel
3 months ended: Mar 31, 2024 Dec 31, 2023 Sep 30, 2023 Jun 30, 2023 Mar 31, 2023 Dec 31, 2022 Sep 30, 2022 Jun 30, 2022 Mar 31, 2022 Dec 31, 2021 Sep 30, 2021 Jun 30, 2021 Mar 31, 2021 Dec 31, 2020 Sep 30, 2020 Jun 30, 2020 Mar 31, 2020 Dec 31, 2019 Sep 30, 2019 Jun 30, 2019 Mar 31, 2019
Net income 547,400 610,700 419,800 426,000 360,800 336,700 324,700 313,600 369,400 382,700 387,200 523,000 435,200 363,600 316,800 70,200 316,200 362,700 398,700 316,400 304,000
Depreciation and loss on disposal of property, plant, and equipment 104,200 118,100 103,500 92,300 87,700 98,600 81,900 79,800 77,700 74,300 75,700 68,000 64,800 67,300 56,600 51,400 51,100 52,000 40,200 36,200 31,600
Amortization of intangible assets 5,100 5,100 5,100 5,000 5,000 7,600 7,900 6,200 6,100 6,600 6,300 7,600 6,900 12,500 12,600 12,400 12,300 11,800 10,700 10,500 10,000
Gain on sale of business (3,800)
(Gain) loss on investments, accretion of discounts, and amortization of premiums on investments, net (5,900) (7,400) 300 9,500 4,900 5,600 9,600 7,800 26,000 12,700 2,200 8,300 (12,600) 9,100 (61,800) (2,600) 200 600 (5,000) (400) (1,200)
Deferred income taxes (7,200) (219,800) (43,300) (27,000) 9,300 (83,300) (61,900) (25,700) (14,400) (22,000) (16,600) (68,700) 44,700 (14,300) 19,400 (12,000) 64,500 300 (61,000) 19,800 32,900
Share-based compensation expense 153,300 150,400 156,100 146,500 139,800 127,600 138,100 126,700 120,800 117,800 120,100 108,100 103,200 103,100 105,800 95,900 90,600 89,200 88,900 81,600 76,100
Amortization of contract acquisition assets 8,500 10,400 7,700 7,500 7,400 5,900 7,100 7,000 6,600 6,500 5,500 5,100 4,900 4,700 4,200 4,100 4,100 3,900 3,300 3,100 2,800
Accounts receivable 2,200 (166,600) (59,000) 22,400 16,900 (92,100) (11,200) 67,400 (123,400) (87,600) 4,900 (45,300) (14,300) (51,500) (79,700) 18,700 118,200 (11,800) 1,700 (85,700) 134,600
Inventory (179,600) (184,300) (239,600) (161,500) (127,100) (127,500) (173,600) (125,400) (120,100) (66,800) (96,800) (51,200) (41,200) 6,900 (56,900) (54,900) (65,200) (67,100) (115,400) (84,000) (94,000)
Prepaids and other assets (4,100) (13,300) 51,300 13,500 (27,300) (32,400) (6,700) (68,400) (21,700) 11,800 (39,700) (103,800) (73,200) 7,000 (23,300) 36,400 (131,900) (21,800) (5,900) (26,500) (62,700)
Accounts payable (7,500) 14,000 (8,800) 19,600 16,900 (5,000) 13,900 14,300 (1,900) 200 (2,400) 14,500 23,700 (28,400) (300) (25,500) 21,900 (12,400) 3,000 (1,300) 23,000
Accrued compensation and employee benefits (271,200) 61,600 28,200 85,600 (140,600) 93,400 29,600 58,800 (130,300) 84,800 11,300 59,200 (40,200) 59,800 6,600 12,200 (95,200) 64,200 26,500 35,400 (68,700)
Deferred revenue (4,000) 54,400 (13,200) (12,000) 24,200 42,700 (18,100) (14,500) 11,400 30,300 (8,300) 3,800 6,800 24,200 (13,300) 3,300 800 29,700 (2,900) 9,200 (500)
Other liabilities (75,800) (205,000) 140,300 38,300 (6,500) 60,100 41,900 (900) 20,600 16,400 52,000 14,100 (31,100) 63,500 (12,100) 20,300 (34,800) 51,400 13,500 1,700 (54,700)
Changes in operating assets and liabilities, net of effects of acquisitions (540,000) (439,200) (100,800) 5,900 (243,500) (60,800) (124,200) (68,700) (365,400) (10,900) (79,000) (108,700) (169,500) 81,500 (179,000) 10,500 (186,200) 32,200 (79,500) (151,200) (123,000)
Adjustments to reconcile net income to net cash provided by operating activities (282,000) (382,400) 128,600 239,700 10,600 101,200 58,500 133,100 (146,400) 185,000 114,200 19,700 42,400 263,900 (42,200) 159,700 36,600 190,000 (2,400) (400) 29,200
Net cash provided by operating activities 265,400 228,300 548,400 665,700 371,400 437,900 383,200 446,700 223,000 567,700 501,400 542,700 477,600 627,500 274,600 229,900 352,800 552,700 396,300 316,000 333,200
Purchase of investments (905,900) (1,387,200) (806,200) (10,500) (3,500) (5,900) (17,400) (188,900) (1,187,300) (1,238,300) (1,706,000) (1,674,600) (1,833,100) (1,269,700) (1,596,400) (736,800) (690,000) (802,800) (727,500) (823,600) (992,300)
Proceeds from sales of investments 100,200 182,600 10,200 11,200 26,300 1,500 59,600 12,500 300 100 72,000 702,500 98,200 25,200 21,000 16,700 44,400
Proceeds from maturities of investments 919,100 597,700 605,500 742,500 744,400 718,100 671,200 797,400 1,067,700 735,700 935,200 1,365,500 1,231,400 997,300 634,900 681,000 617,600 541,300 609,600 663,800 755,100
Purchase of property, plant, and equipment (241,900) (435,500) (256,300) (178,300) (194,100) (137,700) (169,100) (132,000) (93,600) (150,900) (68,300) (75,700) (58,600) (61,900) (64,400) (110,000) (105,200) (142,000) (86,700) (82,100) (114,800)
Acquisition of businesses, net of cash, and other investing activities (1,800) 200 (7,300) (1,200) 200 (10,300) (1,500) (8,700) (37,700) (27,900) (33,000) 2,500 (1,300)
Net cash (used in) provided by investing activities (128,500) (1,044,200) (446,600) 557,600 573,100 574,800 544,500 466,200 (214,700) (641,000) (838,800) (384,700) (597,000) (334,300) (1,025,900) 536,700 (117,100) (406,200) (216,600) (222,700) (308,900)
Proceeds from issuance of common stock relating to employee stock plans 180,400 44,100 77,400 74,600 100,200 45,200 82,000 26,600 80,000 31,700 91,100 69,700 84,000 40,900 113,900 62,700 91,300 67,100 86,100 30,800 88,800
Taxes paid related to net share settlement of equity awards (226,600) (9,300) (14,800) (10,900) (129,700) (6,900) (8,300) (6,800) (172,200) (10,400) (13,300) (9,600) (178,300) (9,900) (10,200) (6,200) (148,900) (6,200) (7,900) (6,400) (138,600)
Repurchase of common stock (66,300) (350,000) (1,000,800) (1,000,000) (500,100) (106,500) (34,300) (100,000) (69,500) (200,000)
Capital contribution from noncontrolling interest 10,000
Payment of deferred purchase consideration (500) (800) (400) (1,700) (1,000) (500) (1,800) (1,200) (2,700) (9,500) (1,800) (7,900) (36,500) (18,500) (8,900) (21,100) (10,100) (7,500) (3,000) (2,000)
Net cash provided by (used in) financing activities (46,700) (31,500) 61,800 63,300 (381,200) (963,500) (926,800) (482,100) (199,900) 18,600 68,300 58,300 (102,200) (39,800) 85,200 47,600 (178,700) 50,800 1,200 (178,600) (41,800)
Effect of exchange rate changes on cash, cash equivalents, and restricted cash 6,800 (5,400) 1,700 5,200 1,800 (2,500) 1,900 2,200 3,800 (1,100) 300 (3,400) 800 (600) (400) (800) (800) 700 (1,600) (100) (1,200)
Net increase (decrease) in cash, cash equivalents, and restricted cash 97,000 (852,800) 165,300 1,291,800 565,100 46,700 2,800 433,000 (187,800) (55,800) (268,800) 212,900 (220,800) 252,800 (666,500) 813,400 56,200 198,000 179,300 (85,400) (18,700)

Based on: 10-Q (reporting date: 2024-03-31), 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31), 10-K (reporting date: 2019-12-31), 10-Q (reporting date: 2019-09-30), 10-Q (reporting date: 2019-06-30), 10-Q (reporting date: 2019-03-31).

Cash flow statement item Description The company
Net cash provided by operating activities Amount of cash inflow (outflow) from operating activities, excluding discontinued operations. Operating activity cash flows include transactions, adjustments, and changes in value not defined as investing or financing activities. Intuitive Surgical Inc. net cash provided by operating activities decreased from Q3 2023 to Q4 2023 but then slightly increased from Q4 2023 to Q1 2024.
Net cash (used in) provided by investing activities Amount of cash inflow (outflow) of investing activities, excluding discontinued operations. Investing activity cash flows include making and collecting loans and acquiring and disposing of debt or equity instruments and property, plant, and equipment and other productive assets. Intuitive Surgical Inc. net cash (used in) provided by investing activities decreased from Q3 2023 to Q4 2023 but then increased from Q4 2023 to Q1 2024 exceeding Q3 2023 level.
Net cash provided by (used in) financing activities Amount of cash inflow (outflow) of financing activities, excluding discontinued operations. Financing activity cash flows include obtaining resources from owners and providing them with a return on, and a return of, their investment; borrowing money and repaying amounts borrowed, or settling the obligation; and obtaining and paying for other resources obtained from creditors on long-term credit. Intuitive Surgical Inc. net cash provided by (used in) financing activities decreased from Q3 2023 to Q4 2023 and from Q4 2023 to Q1 2024.