Intuitive Surgical, Inc. Financial Ratios — ISRG Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	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	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -	- -	14.62	12.71	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	- -	- -	- -	- -	12.96	10.94	- -	- -	- -	- -	- -	- -	- -	- -
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	20.71	20.7	18.53	12.06	14.89	14.03	12.12	18.25	16.82	10.25	15.23	11.35	13.29	13.63	14.75
Gross Margin (%)	72.49	72.07	70.38	66.32	66.18	69.94	70.17	69.92	69.45	65.65	69.32	67.44	66.39	67.46	66
EBITDA Margin (%)	42.18	42.95	40.61	29.05	34.79	38.49	37.03	35.5	35.22	30.42	37.32	31.23	31.18	34.11	35.99
Operating Margin (%)	39.54	40.3	37.64	25.56	31.04	35.09	33.87	32.21	30.69	24.09	31.89	25.35	24.8	28.12	29.27
Incremental Operating Margin (%)	40.55	43.49	-29.66	230.66	77.25	65.1	26.22	23.29	23.21	270.36	57.05	-47.63	21.03	47.4	34.84
Pretax Margin (%)	40.39	41.03	38.45	25.75	31.81	36.4	35.2	34.36	33.54	27.69	33.1	25.82	27.5	32.01	32.9
Profit Margin (%)	- -	- -	- -	- -	- -	27.28	21.38	- -	- -	- -	- -	- -	- -	- -	- -
Net Income to Common Margin (%)	- -	- -	- -	- -	- -	27.28	21.38	- -	- -	- -	- -	- -	- -	- -	- -
Effective Tax Rate (%)	30.24	26.55	22.95	23.72	22.37	25.07	39.27	12.08	8.01	11.62	8.58	16.33	7.23	12.58	13.13
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	14.62	12.71	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	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	12/31/2025

Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	87	- -	- -	- -	- -
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	87	- -	- -	- -	- -
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.04	- -	- -	- -	- -
Net Debt/EBITDA	-0.63	-0.59	-0.85	-0.97	-0.86	-1	-0.56	-0.65	-0.74	-1.22	-0.61	-0.81	-1.24	-0.71	-0.93
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.05	- -	- -	- -	- -
Net Debt/EBIT	-0.67	-0.63	-0.92	-1.1	-0.97	-1.09	-0.61	-0.72	-0.85	-1.55	-0.71	-1	-1.56	-0.86	-1.14
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	86.37	88.2	88.64	85.35	88.02	89.07	82.72	85.12	84.9	87.13	87.8	85.11	86.18	87.68	87.12
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.73	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.72	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.64	- -	- -	- -	- -
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.73	- -	- -	- -	- -
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.72	- -	- -	- -	- -
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.64	- -	- -	- -	- -
Net Debt to Equity	-17.61	-15.47	-22.34	-17.76	-16.54	-17.94	-13.56	-12.83	-14.09	-16.63	-10.8	-14.23	-20.53	-12.27	-18.77
Net Debt/Capital (%)	-21.37	-18.3	-28.76	-21.6	-19.82	-21.86	-15.69	-14.72	-16.41	-19.94	-12.01	-16.59	-25.83	-13.98	-23.11
EBITDA	741	936	920	619	830	1,042	1,162	1,322	1,578	1,326	2,131	1,943	2,222	2,849	3,623
EBITDA-CapEx	741	822	920	619	830	1,042	1,162	1,322	1,578	1,326	1,792	1,943	2,222	2,849	3,623
Operating Income (Loss)	695	878	852	545	740	950	1,063	1,199	1,374	1,050	1,821	1,577	1,767	2,349	2,946

Liquidity (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	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	12/31/2025

Cash Ratio	3.21	3.3	3.68	2.46	3.17	4.28	2.96	3.73	3.13	5.36	3.68	2.9	3.15	2.3	2.96
Current Ratio	4.57	4.71	5.07	3.62	4.46	5.45	4.24	5.28	4.53	6.86	5.08	4.4	4.76	4.07	4.87
Quick Ratio	4.14	4.22	4.48	3.09	3.97	5	3.72	4.56	3.81	6.11	4.46	3.65	3.91	3.08	3.77
CFO/Avg Current Liab	2.28	2.25	2.25	1.51	1.62	2	1.82	1.58	1.73	1.49	1.98	1.16	1.18	1.42	1.62
Common Equity/Total Assets	86.37	88.2	88.64	85.35	88.02	89.07	82.72	85.12	84.9	87.13	87.8	85.11	86.18	87.68	87.12
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.73	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.72	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.64	- -	- -	- -	- -
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.73	- -	- -	- -	- -
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.72	- -	- -	- -	- -
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.64	- -	- -	- -	- -
CFO/Total Liabilities	162.3	169.94	196.03	114.67	137.16	153.29	114.8	100.9	110.33	105.32	130.3	80.09	88.73	109.1	120.4
CFO/CapEx	- -	7.13	- -	- -	- -	- -	- -	- -	- -	- -	6.15	- -	- -	- -	- -
Altman's Z-Score	28.48	26.98	21.83	21.7	22.59	22.61	26.37	30.24	30.22	42.76	49.92	31.7	36.68	52.2	49.88

Working Capital (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	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	12/31/2025

Accounts Receivable Turnover	6.45	6.52	6.74	6.92	6.72	6.57	6.69	6.26	6.75	6.75	8	7.21	6.88	7.09	7.31
Days Sales Outstanding	56.57	55.97	54.12	52.78	54.3	55.6	54.55	58.32	54.1	54.05	45.65	50.59	53.09	51.47	49.91
Inventory Turnover	4.86	5.21	4.46	3.97	4.61	4.65	4.42	3.45	2.72	2.5	2.95	2.74	2.27	2.01	2.06
Days Inventory Outstanding	75.08	70.06	81.91	91.85	79.11	78.55	82.56	105.94	133.98	145.91	123.84	133.33	161.1	181.82	177.42
Accounts Payable Turnover	12.5	11.95	14.05	13.36	13.88	13.67	13.18	14.06	13.87	14.66	17.13	17.39	16.22	15.62	16.83
Accounts Payable Turnover Days	29.2	30.54	25.99	27.32	26.29	26.69	27.69	25.96	26.32	24.9	21.3	20.99	22.51	23.37	21.68
Cash Conversion Cycle	102.45	95.49	110.04	117.3	107.11	107.46	109.42	138.3	161.76	175.05	148.18	162.93	191.68	209.93	205.66
Inventory to Cash Days	-18.51	-14.09	-27.79	-39.07	-24.81	-22.96	-28	-47.61	-79.88	-91.86	-78.19	-82.74	-108.01	-130.35	-127.51
Inventories	112	122	180	182	168	182	241	409	596	602	587	893	1,221	1,487	1,840
Raw Materials	35	41	67	60	53	55	81	164	211	184	215	383	455	564	561
Work In Process	2	4	13	9	10	13	20	40	76	76	96	160	160	206	288
Finished Goods	75	76	100	113	104	114	141	205	309	342	276	350	606	718	991
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	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	12/31/2025

Market Capitalization	18,198	19,714	14,673	19,359	20,425	24,605	40,984	54,836	68,573	96,290	128,522	92,873	118,852	186,131	201,114
- Cash & Cash Equivalents	466	554	782	600	715	1,037	648	858	1,168	1,623	1,291	1,581	2,750	2,027	3,368
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	2	9	21	28	50	71	90	96	118
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	87	- -	- -	- -	- -
Enterprise Value	17,169	18,390	13,270	18,126	18,865	22,050	39,025	51,782	65,373	91,146	124,428	88,825	113,718	182,214	195,297
Total Capital	2,646	3,580	3,501	3,379	4,320	5,778	4,780	6,688	8,285	9,759	12,038	11,113	13,397	16,530	17,942
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.72	- -	- -	- -	- -
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales	9.77	8.44	5.86	8.5	7.91	8.15	12.44	13.9	14.6	20.91	21.79	14.28	15.96	21.82	19.4
EV/EBITDA	23.16	19.65	14.43	29.27	22.74	21.17	33.58	39.16	41.44	68.74	58.38	45.72	51.19	63.97	53.91
EV/EBIT	24.71	20.94	15.57	33.27	25.49	23.22	36.72	43.17	47.56	86.82	68.33	56.32	64.36	77.57	66.3
EV/Cash Flow to Firm	25.34	22.59	15.08	27.25	23.4	20.29	34.12	44.27	40.9	61.39	59.55	59.58	62.7	75.45	64.44
EV/Free Cash Flow to Firm	25.34	19.81	15.08	27.25	23.4	20.29	34.12	44.27	40.9	61.39	51.23	59.58	62.7	75.45	64.44
Diluted Market Cap	18,615	20,156	15,406	19,941	20,698	24,922	42,444	56,896	70,642	98,417	131,432	96,057	120,572	188,950	205,419
Diluted Enterprise Value	18,149	19,602	14,624	19,340	19,983	23,885	41,797	56,046	69,496	96,822	130,278	94,546	117,912	187,018	202,168
EV per Share	48.54	50.83	38.6	55.03	56.05	63.14	115.84	150.75	187.85	258.13	347.86	253.79	322.79	510.97	549.98
TTM Sales	1,757	2,179	2,265	2,132	2,384	2,706	3,138	3,724	4,478	4,358	5,710	6,222	7,124	8,352	10,065
TTM EBITDA	741	936	920	619	830	1,042	1,162	1,322	1,578	1,326	2,131	1,943	2,222	2,849	3,623
TTM Operating Income	695	878	852	545	740	950	1,063	1,199	1,374	1,050	1,821	1,577	1,767	2,349	2,946
TTM Cash Flow to Firm	678	814	880	665	806	1,087	1,144	1,170	1,598	1,485	2,089	1,491	1,814	2,415	3,030
TTM Free Cash Flow to Firm	678	928	880	665	806	1,087	1,144	1,170	1,598	1,485	2,429	1,491	1,814	2,415	3,030

Multiples (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	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	12/31/2025

Price/Free Cash Flow	27.47	21.71	17.51	29.98	25.67	22.93	37.1	48.65	44.2	66.28	54.11	64.43	66.48	78.24	67.78
EV/EBIT	24.71	20.94	15.57	33.27	25.49	23.22	36.72	43.17	47.56	86.82	68.33	56.32	64.36	77.57	66.3
Enterprise Value	17,169	18,390	13,270	18,126	18,865	22,050	39,025	51,782	65,373	91,146	124,428	88,825	113,718	182,214	195,297
Low Price	29.09	47.7	39.02	38.5	49.67	55.78	69.41	121.7	148.82	120.17	227.47	180.07	222.65	320.26	425
EV/Sales	9.77	8.44	5.86	8.5	7.91	8.15	12.44	13.9	14.6	20.91	21.79	14.28	15.96	21.82	19.4
EV/EBITDA	23.16	19.65	14.43	29.27	22.74	21.17	33.58	39.16	41.44	68.74	58.38	45.72	51.19	63.97	53.91
Price/Earnings	36.66	29.73	22.96	46.6	34.41	32.9	60.76	48.28	49.46	90.25	75.06	71.38	65.9	79.82	70.78
Price/Earnings Average	- -	- -	- -	- -	- -	33.01	51.14	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	37.73	67.44	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	26.04	34.67	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	6.88	5.51	4.19	5.73	4.73	4.26	8.58	8.21	8.3	9.89	10.8	8.41	8.93	11.33	11.28
Price/Book Value Average	5.45	5.83	4.91	4.79	4.39	4.27	7.22	8.22	7.47	7.59	9.13	7.8	7.68	9.58	10.39
Price/Book Value High	6.97	6.68	6.39	5.86	4.89	4.88	9.52	9.96	8.44	10	11.11	11.47	9.48	12.07	12.27
Price/Book Value Low	3.89	4.82	3.83	3.75	3.87	3.37	4.89	6.26	6.27	4.36	6.84	5.71	5.89	6.95	8.47
Price/Tangible Book Value	7.4	5.91	4.45	6.23	5.02	4.44	9	8.61	8.74	10.33	11.19	8.73	9.2	11.59	11.53
Price/Tangible Book Value Average	5.86	6.25	5.21	5.21	4.66	4.45	7.58	8.62	7.87	7.93	9.46	8.09	7.91	9.8	10.62
Price/Tangible Book Value High	7.5	7.16	6.78	6.38	5.19	5.09	9.99	10.44	8.9	10.44	11.51	11.9	9.76	12.35	12.54
Price/Tangible Book Value Low	4.19	5.17	4.07	4.08	4.11	3.51	5.14	6.56	6.6	4.55	7.08	5.92	6.07	7.11	8.65
Price/Sales	10.33	8.96	6.8	9.16	8.5	8.97	12.99	14.62	15.23	21.96	22.41	15.17	16.63	22.2	20.08
Price/Sales Average	8.18	9.48	7.97	7.66	7.89	9	10.93	14.65	13.71	16.84	18.94	14.07	14.29	18.78	18.49
Price/Sales High	10.47	10.87	10.37	9.37	8.79	10.29	14.42	17.74	15.5	22.2	23.06	20.69	17.65	23.66	21.84
Price/Sales Low	5.84	7.84	6.22	6	6.96	7.1	7.41	11.15	11.5	9.68	14.19	10.29	10.98	13.62	15.07
Price/Cash Flow	26.79	23.97	17.51	29.35	25.13	22.34	35.64	46.56	42.68	64.47	61.24	63.31	65.32	76.77	66.7
Price/Cash Flow Average	21.21	25.36	20.51	24.56	23.33	22.42	30	46.63	38.41	49.44	51.76	58.71	56.14	64.94	61.42
Price/Cash Flow High	27.15	29.08	26.69	30.03	25.99	25.63	39.55	56.49	43.44	65.15	63.01	86.37	69.33	81.81	72.55
Price/Cash Flow Low	15.15	20.99	16.01	19.22	20.57	17.69	20.33	35.49	32.24	28.41	38.77	42.96	43.11	47.1	50.05
Price/Free Cash Flow Average	21.75	22.97	20.51	25.09	23.84	23.01	31.23	48.73	39.78	50.83	45.74	59.75	57.13	66.19	62.42
Price/Free Cash Flow High	27.84	26.34	26.69	30.68	26.55	26.29	41.18	59.03	44.98	66.99	55.68	87.9	70.56	83.38	73.72
Price/Free Cash Flow Low	15.53	19	16.01	19.64	21.02	18.15	21.17	37.08	33.38	29.21	34.26	43.73	43.87	48.01	50.87
EV/Sales Average	7.93	9.32	7.24	7.32	7.65	8.74	10.79	14.52	13.52	16.58	18.82	13.6	13.97	18.62	18.08
EV/Sales High	10.23	10.72	9.53	9.01	8.56	10.04	14.29	17.64	15.33	21.96	22.96	20.12	17.33	23.52	21.41
EV/Sales Low	5.59	7.67	5.58	5.67	6.71	6.81	7.25	11	11.31	9.37	14.05	9.89	10.64	13.44	14.67
EV/EBITDA Average	18.81	21.69	17.83	25.19	22	22.7	29.13	40.9	38.39	54.49	50.43	43.55	44.78	54.6	50.23
EV/EBITDA High	24.25	24.96	23.47	31.02	24.61	26.09	38.59	49.68	43.51	72.19	61.51	64.43	55.58	68.95	59.49
EV/EBITDA Low	13.25	17.85	13.73	19.51	19.29	17.7	19.57	30.97	32.1	30.8	37.64	31.66	34.11	39.41	40.76
EV/EBIT Average	20.07	23.12	19.24	28.64	24.66	24.9	31.85	45.09	44.06	68.82	59.02	53.65	56.31	66.21	61.77
EV/EBIT High	25.87	26.6	25.32	35.26	27.58	28.62	42.19	54.77	49.94	91.18	71.98	79.38	69.89	83.62	73.16
EV/EBIT Low	14.14	19.02	14.82	22.18	21.63	19.42	21.39	34.15	36.84	38.9	44.05	39	42.89	47.8	50.13
Last Price	51.45	54.49	42.68	58.77	60.68	70.46	121.65	159.64	197.05	272.7	359.3	265.35	337.36	521.96	566.36
High Price	52.14	66.1	65.07	60.14	62.76	80.81	135.02	193.71	200.53	275.6	369.69	362	358.07	556.23	616
Enterprise Value Average	13,942	20,301	16,405	15,601	18,248	23,652	33,850	54,077	60,567	72,250	107,479	84,616	99,489	155,527	181,946
Enterprise Value High	17,976	23,361	21,589	19,210	20,410	27,182	44,842	65,690	68,638	95,719	131,085	125,190	123,488	196,420	215,491
Enterprise Value Low	9,823	16,704	12,633	12,082	16,004	18,442	22,738	40,955	50,643	40,837	80,213	61,514	75,779	112,273	147,667

Shares Outstanding	354	362	344	329	337	349	337	344	348	353	358	350	352	357	355
Diluted Weighted Avg Shares	362	370	361	339	341	354	349	356	358	361	366	362	357	362	363
Basic Weighted Avg Shares	353	358	361	332	334	345	335	341	346	351	356	356	351	355	357
Revenue per Share	4.98	6.08	6.28	6.42	7.14	7.85	9.36	10.92	12.94	12.42	16.04	17.49	20.29	23.51	28.2
EBITDA per Share	2.1	2.61	2.55	1.86	2.48	3.02	3.47	3.88	4.56	3.78	5.98	5.46	6.33	8.02	10.15
Operating Income per Share	1.97	2.45	2.36	1.64	2.22	2.76	3.17	3.52	3.97	2.99	5.11	4.43	5.03	6.61	8.25
Basic EPS, GAAP	- -	- -	- -	- -	- -	2.14	2	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS from Cont Ops	1.4	1.83	1.86	1.26	1.76	2.14	2	3.3	3.99	3.04	4.85	3.78	5.17	6.58	8.06
Diluted EPS, GAAP	- -	- -	- -	- -	- -	2.09	1.92	- -	- -	- -	- -	- -	- -	- -	- -
Diluted EPS from Cont Ops	1.37	1.78	1.86	1.23	1.73	2.09	1.92	3.16	3.85	2.96	4.72	3.71	5.08	6.46	7.93
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	1.92	2.27	2.44	2	2.41	3.15	3.41	3.43	4.62	4.23	5.87	4.19	5.16	6.8	8.49
Free Cash Flow per Basic Share	1.92	1.95	2.44	2	2.41	3.15	3.41	3.43	4.62	4.23	4.91	4.19	5.16	6.8	8.49
Cash & Equivalents per Share	2.91	3.66	4.08	3.74	4.63	7.32	5.82	8.92	9.26	14.65	11.83	11.77	14.83	11.25	16.71
Book Value per Share	7.48	9.9	10.18	10.26	12.83	16.55	14.18	19.44	23.75	27.56	33.27	31.55	37.77	46.08	50.19
Tangible Book Value per Share	6.95	9.23	9.6	9.43	12.09	15.88	13.51	18.55	22.54	26.39	32.11	30.41	36.67	45.05	49.12

Intuitive Surgical, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)