Financhill
Buy
54

ISRG Quote, Financials, Valuation and Earnings

Last price:
$476.60
Seasonality move :
13.4%
Day range:
$474.37 - $500.76
52-week range:
$364.17 - $616.00
Dividend yield:
0%
P/E ratio:
74.38x
P/S ratio:
20.66x
P/B ratio:
10.35x
Volume:
3.6M
Avg. volume:
1.9M
1-year change:
24.49%
Market cap:
$170B
Revenue:
$8.4B
EPS (TTM):
$6.41
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.4B $5.7B $6.2B $7.1B $8.4B
Revenue Growth (YoY) -2.68% 31.01% 8.97% 14.5% 17.24%
 
Cost of Revenues $1.5B $1.8B $2B $2.4B $2.7B
Gross Profit $2.9B $4B $4.2B $4.7B $5.6B
Gross Profit Margin 65.65% 69.33% 67.44% 66.39% 67.46%
 
R&D Expenses $595.1M $671M $879M $998.8M $1.1B
Selling, General & Admin $1.2B $1.5B $1.7B $2B $2.1B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.8B $2.1B $2.6B $3B $3.3B
Operating Income $1B $1.8B $1.6B $1.8B $2.3B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.2B $1.9B $1.6B $2B $2.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $140.2M $162.2M $262.4M $141.6M $336.3M
Net Income to Company $1.1B $1.7B $1.3B $1.8B $2.3B
 
Minority Interest in Earnings -$6.2M -$23.5M -$22.1M -$19.3M -$14.9M
Net Income to Common Excl Extra Items $1.1B $1.7B $1.3B $1.8B $2.3B
 
Basic EPS (Cont. Ops) $3.02 $4.79 $3.72 $5.12 $6.54
Diluted EPS (Cont. Ops) $2.94 $4.66 $3.65 $5.03 $6.42
Weighted Average Basic Share $351.1M $356.1M $355.7M $351.2M $355.2M
Weighted Average Diluted Share $361M $365.8M $362M $357.4M $362M
 
EBITDA $1.3B $2.1B $1.9B $2.2B $2.8B
EBIT $1B $1.8B $1.6B $1.8B $2.3B
 
Revenue (Reported) $4.4B $5.7B $6.2B $7.1B $8.4B
Operating Income (Reported) $1B $1.8B $1.6B $1.8B $2.3B
Operating Income (Adjusted) $1B $1.8B $1.6B $1.8B $2.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.3B $1.6B $1.7B $1.9B $2.4B
Revenue Growth (YoY) 4.02% 16.67% 6.73% 16.51% 25.16%
 
Cost of Revenues $433.3M $489.9M $544.1M $650.9M $771.3M
Gross Profit $895.8M $1.1B $1.1B $1.3B $1.6B
Gross Profit Margin 67.4% 68.41% 67.12% 66.25% 68.04%
 
R&D Expenses $149.8M $183.4M $244.1M $260.1M $294.7M
Selling, General & Admin $330.2M $427M $494.3M $567.1M $612.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $480M $610.4M $738.4M $827.2M $907.3M
Operating Income $415.8M $450.4M $372.5M $450.2M $734.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $436.5M $454.2M $394.7M $515.9M $809.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $72.9M $71.5M $58M -$94.8M $121.8M
Net Income to Company $363.6M $382.7M $336.7M $610.7M $688M
 
Minority Interest in Earnings $1.6M -$2.1M -$11.8M -$4.5M -$2.3M
Net Income to Common Excl Extra Items $365.2M $380.6M $324.9M $606.2M $685.7M
 
Basic EPS (Cont. Ops) $1.04 $1.06 $0.93 $1.72 $1.92
Diluted EPS (Cont. Ops) $1.01 $1.04 $0.91 $1.69 $1.88
Weighted Average Basic Share $352.9M $357.6M $351.2M $351.8M $356.4M
Weighted Average Diluted Share $363.7M $367.9M $356.9M $358.3M $363.8M
 
EBITDA $495.6M $531.3M $478.7M $573.4M $859.6M
EBIT $415.8M $450.4M $372.5M $450.2M $734.9M
 
Revenue (Reported) $1.3B $1.6B $1.7B $1.9B $2.4B
Operating Income (Reported) $415.8M $450.4M $372.5M $450.2M $734.9M
Operating Income (Adjusted) $415.8M $450.4M $372.5M $450.2M $734.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.4B $5.7B $6.2B $7.1B $8.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.5B $1.8B $2B $2.4B $2.7B
Gross Profit $2.9B $4B $4.2B $4.7B $5.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $595.1M $671M $879M $998.8M $1.1B
Selling, General & Admin $1.2B $1.5B $1.7B $2B $2.1B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.8B $2.1B $2.6B $3B $3.3B
Operating Income $1B $1.8B $1.6B $1.8B $2.3B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.2B $1.9B $1.6B $2B $2.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $140.2M $162.2M $262.4M $141.6M $336.3M
Net Income to Company $1.1B $1.7B $1.3B $1.8B $2.3B
 
Minority Interest in Earnings -$6.2M -$23.5M -$22.1M -$19.3M -$14.9M
Net Income to Common Excl Extra Items $1.1B $1.7B $1.3B $1.8B $2.3B
 
Basic EPS (Cont. Ops) $3.02 $4.78 $3.72 $5.11 $6.53
Diluted EPS (Cont. Ops) $2.94 $4.67 $3.66 $5.03 $6.41
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.3B $2.1B $1.9B $2.2B $2.8B
EBIT $1B $1.8B $1.6B $1.8B $2.3B
 
Revenue (Reported) $4.4B $5.7B $6.2B $7.1B $8.4B
Operating Income (Reported) $1B $1.8B $1.6B $1.8B $2.3B
Operating Income (Adjusted) $1B $1.8B $1.6B $1.8B $2.3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $5.7B $6.2B $7.1B $8.4B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.8B $2B $2.4B $2.7B --
Gross Profit $4B $4.2B $4.7B $5.6B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $671M $879M $998.8M $1.1B --
Selling, General & Admin $1.5B $1.7B $2B $2.1B --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.1B $2.6B $3B $3.3B --
Operating Income $1.8B $1.6B $1.8B $2.3B --
 
Net Interest Expenses -- $5.7M -- -- --
EBT. Incl. Unusual Items $1.9B $1.6B $2B $2.7B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $162.2M $262.4M $141.6M $336.3M --
Net Income to Company $1.7B $1.3B $1.8B $2.3B --
 
Minority Interest in Earnings -$23.5M -$22.1M -$19.3M -$14.9M --
Net Income to Common Excl Extra Items $1.7B $1.3B $1.8B $2.3B --
 
Basic EPS (Cont. Ops) $4.78 $3.72 $5.11 $6.53 --
Diluted EPS (Cont. Ops) $4.67 $3.66 $5.03 $6.41 --
Weighted Average Basic Share $1.4B $1.4B $1.4B $1.4B --
Weighted Average Diluted Share $1.5B $1.4B $1.4B $1.4B --
 
EBITDA $2.1B $1.9B $2.2B $2.8B --
EBIT $1.8B $1.6B $1.8B $2.3B --
 
Revenue (Reported) $5.7B $6.2B $7.1B $8.4B --
Operating Income (Reported) $1.8B $1.6B $1.8B $2.3B --
Operating Income (Adjusted) $1.8B $1.6B $1.8B $2.3B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.6B $1.3B $1.6B $2.8B $2B
Short Term Investments $3.5B $2.9B $2.5B $2.5B $2B
Accounts Receivable, Net $645.5M $782.7M $942.1M $1.1B $1.2B
Inventory $601.5M $587.1M $893.2M $1.2B $1.5B
Prepaid Expenses $126.3M -- -- -- --
Other Current Assets -- $133.9M $168.6M $176.7M $253.7M
Total Current Assets $6.6B $5.8B $6.3B $7.9B $7.1B
 
Property Plant And Equipment $1.6B $1.9B $2.4B $3.5B $4.6B
Long-Term Investments $1.8B $4.4B $2.6B $2.1B $4.8B
Goodwill $336.7M $343.6M $348.5M $348.7M $347.5M
Other Intangibles $77.4M $70.5M $49.8M $39.1M $23M
Other Long-Term Assets $426.2M $562.7M $660.3M $597.6M $750.9M
Total Assets $11.2B $13.6B $13B $15.4B $18.7B
 
Accounts Payable $81.6M $121.2M $147M $188.7M $193.4M
Accrued Expenses $240.7M $235.2M $380.1M $476.1M $393.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $965.2M $1.1B $1.4B $1.7B $1.7B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $1.4B $1.6B $1.9B $2B $2.2B
 
Common Stock $400K $400K $400K $400K $400K
Other Common Equity Adj $24.9M -$24.2M -$162.5M -$12.2M -$51.3M
Common Equity $9.7B $11.9B $11B $13.3B $16.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $27.6M $50.4M $70.7M $89.7M $95.9M
Total Equity $9.8B $12B $11.1B $13.4B $16.5B
 
Total Liabilities and Equity $11.2B $13.6B $13B $15.4B $18.7B
Cash and Short Terms $5.2B $4.2B $4.1B $5.2B $4B
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.6B $1.3B $1.6B $2.8B $2B
Short Term Investments $3.5B $2.9B $2.5B $2.5B $2B
Accounts Receivable, Net $645.5M $782.7M $942.1M $1.1B $1.2B
Inventory $601.5M $587.1M $893.2M $1.2B $1.5B
Prepaid Expenses $126.3M -- -- -- --
Other Current Assets -- $133.9M $168.6M $176.7M $253.7M
Total Current Assets $6.6B $5.8B $6.3B $7.9B $7.1B
 
Property Plant And Equipment $1.6B $1.9B $2.4B $3.5B $4.6B
Long-Term Investments $1.8B $4.4B $2.6B $2.1B $4.8B
Goodwill $336.7M $343.6M $348.5M $348.7M $347.5M
Other Intangibles $77.4M $70.5M $49.8M $39.1M $23M
Other Long-Term Assets $426.2M $562.7M $660.3M $597.6M $750.9M
Total Assets $11.2B $13.6B $13B $15.4B $18.7B
 
Accounts Payable $81.6M $121.2M $147M $188.7M $193.4M
Accrued Expenses $240.7M $235.2M $380.1M $476.1M $393.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $965.2M $1.1B $1.4B $1.7B $1.7B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $1.4B $1.6B $1.9B $2B $2.2B
 
Common Stock $400K $400K $400K $400K $400K
Other Common Equity Adj $24.9M -$24.2M -$162.5M -$12.2M -$51.3M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $27.6M $50.4M $70.7M $89.7M $95.9M
Total Equity $9.8B $12B $11.1B $13.4B $16.5B
 
Total Liabilities and Equity $11.2B $13.6B $13B $15.4B $18.7B
Cash and Short Terms $5.2B $4.2B $4.1B $5.2B $4B
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.1B $1.7B $1.3B $1.8B $2.3B
Depreciation & Amoritzation $276.2M $310.2M $365.8M $421.8M $462M
Stock-Based Compensation $395.4M $449.2M $513.2M $592.8M $676.8M
Change in Accounts Receivable $5.7M -$142.3M -$159.3M -$186.3M -$95.9M
Change in Inventories -$170.1M -$256M -$546.6M -$712.5M -$830M
Cash From Operations $1.5B $2.1B $1.5B $1.8B $2.4B
 
Capital Expenditures $341.5M $339.5M $532.4M $1.1B $1.1B
Cash Acquisitions -$37.7M -$22.7M -$12.8M -$8.9M -$1M
Cash From Investing -$940.6M -$2.5B $1.4B -$360.1M -$3.3B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$134.3M -- -$2.6B -$416.3M --
Other Financing Activities -$260.2M -$233.5M -$198.7M -$167.6M -$278.5M
Cash From Financing -$85.7M $43M -$2.6B -$287.6M $150.9M
 
Beginning Cash (CF) $1.2B $1.6B $1.3B $1.6B $2.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $458.5M -$329.1M $289.3M $1.2B -$706.9M
Ending Cash (CF) $1.6B $1.3B $1.6B $2.8B $2.1B
 
Levered Free Cash Flow $1.1B $1.7B $958.4M $749.6M $1.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $363.6M $382.7M $336.7M $610.7M $688M
Depreciation & Amoritzation $79.8M $80.9M $106.2M $123.2M $124.7M
Stock-Based Compensation $103.1M $117.8M $127.6M $150.4M $177M
Change in Accounts Receivable -$51.5M -$87.6M -$92.1M -$166.6M -$74.1M
Change in Inventories $6.9M -$66.8M -$127.5M -$184.3M -$179.1M
Cash From Operations $627.5M $567.7M $437.9M $228.3M $822.6M
 
Capital Expenditures $61.9M $136.9M $139.2M $435.5M $312M
Cash Acquisitions -- -$14M $300K -$1.8M -$1M
Cash From Investing -$334.3M -$641M $574.8M -$1B -$1.3B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$34.3M -- -$1B -$66.3M --
Other Financing Activities -$46.4M -$13.1M -$7.9M -$9.3M -$12.5M
Cash From Financing -$39.8M $18.6M -$963.5M -$31.5M $49.4M
 
Beginning Cash (CF) $1.4B $1.4B $1.6B $3.6B $2.4B
Foreign Exchange Rate Adjustment -$600K -$1.1M -$2.5M -$5.4M $8.3M
Additions / Reductions $253.4M -$54.7M $49.2M -$847.4M -$392.2M
Ending Cash (CF) $1.6B $1.3B $1.6B $2.8B $2.1B
 
Levered Free Cash Flow $565.6M $430.8M $298.7M -$207.2M $510.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.1B $1.7B $1.3B $1.8B $2.3B
Depreciation & Amoritzation $276.2M $310.2M $365.8M $421.8M $462M
Stock-Based Compensation $395.4M $449.2M $513.2M $592.8M $676.8M
Change in Accounts Receivable $5.7M -$142.3M -$159.3M -$186.3M -$95.9M
Change in Inventories -$170.1M -$256M -$546.6M -$712.5M -$830M
Cash From Operations $1.5B $2.1B $1.5B $1.8B $2.4B
 
Capital Expenditures $341.5M $339.5M $532.4M $1.1B $1.1B
Cash Acquisitions -$37.7M -$22.7M -$12.8M -$8.9M -$1M
Cash From Investing -$940.6M -$2.5B $1.4B -$360.1M -$3.3B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$134.3M -- -$2.6B -$416.3M --
Other Financing Activities -$260.2M -$233.5M -$198.7M -$167.6M -$278.5M
Cash From Financing -$85.7M $43M -$2.6B -$287.6M $150.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $458.5M -$329.1M $289.3M $1.2B -$706.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.1B $1.7B $958.4M $749.6M $1.3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.7B $1.3B $1.8B $2.3B --
Depreciation & Amoritzation $310.2M $365.8M $421.8M $462M --
Stock-Based Compensation $449.2M $513.2M $592.8M $676.8M --
Change in Accounts Receivable -$142.3M -$159.3M -$186.3M -$95.9M --
Change in Inventories -$256M -$546.6M -$712.5M -$830M --
Cash From Operations $2.1B $1.5B $1.8B $2.4B --
 
Capital Expenditures $339.5M $532.4M $1.1B $1.1B --
Cash Acquisitions -$22.7M -$12.8M -$8.9M -$1M --
Cash From Investing -$2.5B $1.4B -$360.1M -$3.3B --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$2.6B -$416.3M -- --
Other Financing Activities -$233.5M -$198.7M -$167.6M -$278.5M --
Cash From Financing $43M -$2.6B -$287.6M $150.9M --
 
Beginning Cash (CF) $6B $5.5B $10.8B $11.2B --
Foreign Exchange Rate Adjustment -$3.4M $5.4M $3.3M -$800K --
Additions / Reductions -$329.1M $289.3M $1.2B -$706.9M --
Ending Cash (CF) $5.7B $5.8B $12B $10.4B --
 
Levered Free Cash Flow $1.7B $958.4M $749.6M $1.3B --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

3 Safest Stocks to Buy Now
3 Safest Stocks to Buy Now

With the S&P 500 now in correction and stocks selling…

Tesla Stock: The Bear Case
Tesla Stock: The Bear Case

The recent stock market drop has been a punishing time…

Is VUG a Good ETF to Buy?
Is VUG a Good ETF to Buy?

For the last few years, earnings growth from the tech…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 34x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Sell
47
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Alerts

Sell
5
CABO alert for Mar 14

Cable One [CABO] is down 14.08% over the past day.

Sell
38
ADBE alert for Mar 14

Adobe [ADBE] is down 13.89% over the past day.

Sell
29
CAR alert for Mar 14

Avis Budget Group [CAR] is down 11.48% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock