Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

calculate the p/e ratio for Intuitive Surgical for years 2019-2023 information about the company. what the p/e ratio is for each of the 5 years

 calculate the p/e ratio for Intuitive Surgical for years 2019-2023 information about the company.  what the p/e ratio is for each of the 5 years - 

                                                                                                                                                                                                                     
Report: Cash Flow




Type: Full Report




Company: Intuitive Surgical, Inc. (Cusip: 46120E602 Sic: 3842)









20192020202120222023
Operating CF




   NET INCOME (LOSS)1381.81066.81728.11344.41817.3
     Depreciation and Amortization (CF)216.1293.3332.2392.4454.8
     Deferred Taxes-857.6-62.6-185.3-280.8
     Stock-Based Compensation335.8395.4449.2513.2592.8
     Other Non-Cash Items-6-55.110.645.27.3
   Total Non Cash Items202.1295.8280.2252.3181.3
   Change in Receivables38.85.7-142.3-159.3-186.3
   Change in Inventories-360.5-170.1-256-546.6-712.5
   Change in Payables12.3-32.33621.341.7
   Change in Prepaid Expenses-116.9-111.8-204.9-129.224.2
   Change in Accrued Liabilities57.4-16.6115.151.534.8
   Change in Deferred Revenues35.51532.621.553.4
   Change in Other Assets & Liabilities11.936.951.4121.7-32.9
 Cash From OPERATING ACTIVITIES1598.21484.82089.41490.81813.8
Investing CF




   Capital Expenditure-425.6-341.5-353.5-532.4-1064.2
   Proceeds from Sales/Maturity of Investments2677.13731.54352.73315.52920.4
   Investment Purchased-3346.2-4292.9-6452-1399.5-2207.4
   Business Acquisition-59.7-37.7-8.7-12.8-8.9
 Cash From INVESTING ACTIVITIES-1154.4-940.6-2461.51370.8-360.1
Financing CF




   Debt Reduction


-4.5-2.9
   Payments on Acquisition of Stock-269.5-134.3
-2607.4-416.3
   Proceeds from Sale of Stock272.8308.8276.5233.8296.3
   Other Financing CF-171.7-260.2-233.5-194.2-164.7
 Cash From FINANCING ACTIVITIES-168.4-85.743-2572.3-287.6
 Effect of Exchange Rates-2.2-2.6-3.45.43.3
 NET CHANGE IN CASH & CASH EQUIVALENTS273.2455.9-332.5294.71169.4
 Beginning Balance: Net Cash & Cash Equivalents909.41182.61638.513061600.7
 Ending Balance: Net Cash & Cash Equivalents1182.61638.513061600.72770.1


 
                                                                                                                                                                                                                                                                                                                                                                                                                                                                                             
Report: Balance Sheet








Type: Full Report








Company: Intuitive Surgical, Inc. (Cusip: 46120E602 Sic: 3842)

















201920202021202220232024


Assets








  Cash and Cash Items1167.61622.61290.91581.22750.1



  Marketable Securities2054.13488.82913.12536.72473.1



   Accounts Receivable645.2645.5782.7942.11130.2



  Accounts & Notes Receivable645.2645.5782.7942.11130.2



   Finished Goods308.6341.8276.1
606



   Work in Progress75.975.696.4
159.9



   Raw Materials211184.1214.6
454.7


A/S = Ave
  Total Inventories595.5601.5587.1893.21220.6


227.25%
  Prepaid Expenses200.2267.5271.1299.8314



 TOTAL CURRENT ASSETS4662.66625.95844.962537888


INCREASE IN ASSETS
   Buildings408.3773.8812.5
1002.1


2844.222
   Land/Improvements248277.9367.8
457.3



   Machinery/Equipment431.2540.6621.3
724.2



   Construction in Progress272.5117.4209.7
1354.7



   Other PPE476625.3833.7
1561.3



   PPE at Cost183623352845
5099.6



   Accumulated Depreciation-563.1-757.7-968.6
-1562



  Property, Plant, and Equipment - Net1272.91577.31876.42374.23537.6



  Investments2623.51757.74415.52623.62120



   Goodwill307.2336.7343.6348.5348.7



   Intangible Assets441.4503.6633.2710.1636.7



  Goodwill & Intangibles748.6840.3976.81058.6985.4



  Deferred Income Tax - Long Term425.6367.7441.4664.6910.5



 TOTAL ASSETS9733.211168.9135551297415441.518285.72


Assets as % of SALES217.33%256.26%237.39%208.51%216.75%



SALES4478.54358.45710.16222.27124.18046.5849


Liabilities








   Accounts Payable123.581.6121.2147188.7



  Accounts and Notes Payable123.581.6121.2147188.7



  Accrued Liabilities568.9533.3651.4877.81023.9



  Deferred Revenues337.8350.3377.2397.3446.1



 TOTAL CURRENT LIABILITIES1030.2965.21149.81422.11658.7



  Other Liabilities418.3444.6453.7439.3385.5



 TOTAL LIABILITIES1427.61382.21553.11790.71954.5



Stockholders' Equity








  Noncontrolling Interest20.927.650.470.789.7



  Common Stock0.10.10.40.40.4



  Additional Paid-In Capital5756.86445.271647703.98576.4



  Retained Earnings (Accumulated Deficit)2494.53261.34760.93500.14743



  Accumulated Other Comprehensive Income (Loss)12.424.9-24.2-162.5-12.2



 TOTAL STOCKHOLDERS EQUITY8284.79759.111951.511112.613397.3



 TOTAL LIABILITIES AND EQUITY9733.211168.9135551297415441.5




 


 
                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                 
Report: Income Statements


 










Type: Full Report











Company: Intuitive Surgical, Inc. (Cusip: 46120E602 Sic: 3842)























ACTUALS - in $FORECASTS





2019202020212022202320242025




Revenues











  Rev_Products3754.33634.64793.951985956.3






  Rev_Services724.2723.8916.21024.21167.8






 TOTAL REVENUE4478.54358.45710.16222.27124.18046.5848519088.520342




Expenses











   Services249.2266.9287.5325.9352.8






   Product Sales1119.11230.31464.11700.32041.8






  COGS1368.31497.21751.62026.22394.62603.1808832940.261347




  Research and Development557.3595.1671879998.81062.084061199.61111




  Selling, General and Administrative1178.41216.31466.51739.91963.92179.5260282461.748308




 TOTAL COSTS AND EXPENSES31043308.63889.14645.15357.35844.7909726601.620765




 OPERATING INCOME (LOSS)1374.51049.818211577.11766.82201.793882486.899577




  Interest Income127.7157.269.329.7192.1174.5412467197.1422287




 EBITDA1718.31500.32222.51999.22413.72860.1438783230.497943




 EBIT1502.212071890.31606.81958.92376.3351262684.041806




 EBT1502.212071890.31606.81958.92376.3351262684.041806




  Income Tax Expense (Benefit)120.4140.2162.2262.4141.6240.6014979271.7564841




 Income (Loss) Before Minority Interest1381.81066.81728.11344.41817.32135.7336282412.285322




  Non-controlling Interest (IS)-2.5-6.2-23.5-22.1-19.3-19.88663581-22.46171481




 Income (Loss) Before Effects of Accounting Chg.1379.31060.61704.61322.317982115.8469932389.823607




 Income (Loss) Before Discontinued Operations1379.31060.61704.61322.317982115.8469932389.823607




 NET INCOME(LOSS)1381.81066.81728.11344.41817.32135.7336282412.285322




 NET INCOME COMMON SHAREHOLDERS1379.31060.61704.61322.31798






Share Data











 Basic Shares115.4117356.1355.7351.2352.33352.33




 Diluted Shares119.5120.3365.8362357.4






 Basic EPS (Earnings Per Share or Earnings)11.979.124.853.785.176.0617421976.846664552
    





    





 Basic EPS Common Shares11.959.064.793.725.12

 Diluted EPS11.568.874.723.715.08


 Diluted EPS Common Shares11.548.824.663.655.03



















SALES GROWTH RATE
-2.68%31.01%8.97%14.49%12.95%12.95%


















ACTUALS - % of sales







20192020202120222023Hist. Ave





 TOTAL REVENUE100.00%100.00%100.00%100.00%100.00%100.00%





Expenses











   Services5.56%6.12%5.03%5.24%4.95%5.38%





   Product Sales24.99%28.23%25.64%27.33%28.66%26.97%





  COGS30.55%34.35%30.68%32.56%33.61%32.35%





  Research and Development12.44%13.65%11.75%14.13%14.02%13.20%





  Selling, General and Administrative26.31%27.91%25.68%27.96%27.57%27.09%





 TOTAL COSTS AND EXPENSES69.31%75.91%68.11%74.65%75.20%72.64%





 OPERATING INCOME (LOSS)30.69%24.09%31.89%25.35%24.80%27.36%





  Interest Income2.85%3.61%1.21%0.48%2.70%2.17%





 EBITDA38.37%34.42%38.92%32.13%33.88%35.54%





 EBIT33.54%27.69%33.10%25.82%27.50%29.53%





 EBT33.54%27.69%33.10%25.82%27.50%29.53%





  Income Tax Expense (Benefit)2.69%3.22%2.84%4.22%1.99%2.99%





 Income (Loss) Before Minority Interest30.85%24.48%30.26%21.61%25.51%26.54%





  Non-controlling Interest (IS)-0.06%-0.14%-0.41%-0.36%-0.27%-0.25%





 Income (Loss) Before Effects of Accounting Chg.30.80%24.33%29.85%21.25%25.24%26.29%





 Income (Loss) Before Discontinued Operations30.80%24.33%29.85%21.25%25.24%26.29%





 NET INCOME(LOSS)30.85%24.48%30.26%21.61%25.51%26.54%


















Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image_2

Step: 3

blur-text-image_3

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Income Tax Fundamentals 2013

Authors: Gerald E. Whittenburg, Martha Altus Buller, Steven L Gill

31st Edition

1111972516, 978-1285586618, 1285586611, 978-1285613109, 978-1111972516

More Books

Students also viewed these Finance questions

Question

Was Karl Marx principally interested in communism?

Answered: 1 week ago