Intuitive (the “Company”) (Nasdaq: ISRG), a global technology
leader in minimally invasive care and the pioneer of
robotic-assisted surgery, today announced financial results for the
quarter ended September 30, 2022.
Q3
Highlights
- Worldwide da
Vinci procedures grew approximately 20% compared with the third
quarter of 2021. The third quarter of 2021 reflected disruption
caused by the COVID-19 pandemic, which impacted our procedures. The
compound annual growth rate between the third quarter of 2019 and
the third quarter of 2022 was approximately 16%.
- The Company
placed 305 da Vinci Surgical Systems, a decrease of 9% compared
with 336 in the third quarter of 2021.
- The Company grew
its da Vinci Surgical System installed base to 7,364 systems as of
September 30, 2022, an increase of 13% compared with 6,525 as
of the end of the third quarter of 2021.
- Third quarter
2022 revenue of $1.56 billion increased 11% compared with $1.40
billion in the third quarter of 2021.
- Third quarter
2022 GAAP net income attributable to Intuitive was $324 million, or
$0.90 per diluted share, compared with $381 million, or $1.04 per
diluted share, in the third quarter of 2021.
- Third quarter
2022 non-GAAP* net income attributable to Intuitive was $429
million, or $1.19 per diluted share, compared with $435 million, or
$1.19 per diluted share, in the third quarter of 2021.
- The Company
repurchased $1 billion of common stock in the third quarter of
2022.
- In September 2022, Japan’s Ministry
of Health, Labour and Welfare cleared the da Vinci SP Surgical
System for use in general surgeries, thoracic surgeries (excluding
cardiac procedures and intercostal approaches), urologic surgeries,
gynecological surgeries, and trans-oral head and neck
surgeries.
Q3 Financial
Summary
Gross profit, income from operations, net income
attributable to Intuitive Surgical, Inc., and net income per
diluted share attributable to Intuitive Surgical, Inc. are reported
on a GAAP and non-GAAP* basis. Additionally, constant currency
revenue growth is reported on a non-GAAP* basis. The non-GAAP*
measures are described below and are reconciled to the
corresponding GAAP measures at the end of this release.
Third quarter 2022 revenue was $1.56
billion, an increase of 11% compared with $1.40 billion
in the third quarter of 2021. The higher third quarter
revenue was driven by growth in da Vinci procedure volume,
partially offset by a decline in system placements. On a constant
currency basis, third quarter 2022 revenue increased 15% compared
to the third quarter of 2021.
Third quarter 2022 instruments and accessories
revenue increased by 15% to $872 million, compared with $755
million in the third quarter of 2021. The increase in instruments
and accessories revenue was primarily driven by approximately 20%
growth in da Vinci procedure volume, partially offset by foreign
currency impacts and customer buying patterns.
Third quarter 2022 systems revenue increased by
3% to $426 million, compared with $415 million in the third quarter
of 2021. The Company placed 305 da Vinci Surgical Systems in the
third quarter of 2022, compared with 336 systems in the third
quarter of 2021. The third quarter 2022 system placements included
113 systems placed under operating lease and usage-based
arrangements, compared with 139 systems in the third quarter
of 2021.
Third quarter 2022 GAAP income from operations
decreased to $399 million, compared with $443 million in the third
quarter of 2021. Third quarter 2022 GAAP income from operations
included share-based compensation expense of $139 million, compared
with $123 million in the third quarter of 2021. Third quarter 2022
non-GAAP* income from operations decreased to $555 million,
compared with $570 million in the third quarter of 2021.
Third quarter 2022 GAAP net income attributable
to Intuitive Surgical, Inc. was $324 million, or $0.90 per diluted
share, compared with $381 million, or $1.04 per diluted share, in
the third quarter of 2021. Third quarter 2022 GAAP net income
attributable to Intuitive Surgical, Inc. included excess tax
benefits of $18 million, or $0.05 per diluted share, compared with
$42 million, or $0.12 per diluted share, in the third quarter of
2021.
Third quarter 2022 non-GAAP* net income
attributable to Intuitive Surgical, Inc. was $429 million, or $1.19
per diluted share, compared with $435 million, or $1.19 per diluted
share, in the third quarter of 2021.
The Company ended the third quarter of 2022 with
$7.39 billion in cash, cash equivalents, and investments, a
decrease of $783 million during the quarter, primarily driven by
share repurchases of $1 billion and capital expenditures, as well
as unrealized losses on interest-bearing debt securities classified
as available for sale, partially offset by cash generated from
operations.
Impact of COVID-19 Pandemic
During 2021 and the first half of 2022, COVID-19
resurgences impacted da Vinci procedure volumes. The impact of the
COVID-19 pandemic on the Company’s business has differed by
geography and region. COVID-19 has had, and may continue to have,
an adverse impact on the Company’s procedure volumes.
“Intuitive’s core business strengthened this
quarter despite a challenging macroeconomic environment and some
lingering pandemic impacts,” said Gary Guthart, Intuitive CEO. “Our
da Vinci installed base grew to meet procedure demand, and we also
see a continued increase in system utilization, which is healthy
for our customers and the business.”
Additional supplemental financial and procedure
information has been posted to the Investor Relations section of
the Intuitive website at https://isrg.gcs-web.com/.
Webcast and Conference Call
Information
Intuitive will hold a teleconference at 1:30
p.m. PDT today to discuss the third quarter 2022 financial results.
The call will be webcast by Nasdaq OMX and can be accessed on
Intuitive’s website at www.intuitive.com or by dialing (877)
692-8955 using the access code 1329716. The webcast replay of the
call will be made available on our website at www.intuitive.com
within 24 hours after the end of the live teleconference and will
be accessible for at least 30 days.
About Intuitive
Intuitive (Nasdaq: ISRG), headquartered in
Sunnyvale, California, is a global leader in minimally invasive
care and the pioneer of robotic surgery. Our technologies include
the da Vinci surgical system and the Ion endoluminal system. By
uniting advanced systems, progressive learning, and value-enhancing
services, we help physicians and their teams optimize care delivery
to support the best outcomes possible. At Intuitive, we envision a
future of care that is less invasive and profoundly better, where
diseases are identified early and treated quickly, so patients can
get back to what matters most.
Product and brand names/logos are trademarks or
registered trademarks of Intuitive Surgical or their respective
owner. See www.intuitive.com/trademarks.
For more information, please visit the Company’s
website at www.intuitive.com.
Forward-Looking Statements
This press release contains forward-looking
statements. Statements using words such as “estimates,” “projects,”
“believes,” “anticipates,” “plans,” “expects,” “intends,” “may,”
“will,” “could,” “should,” “would,” “targeted,” and similar words
and expressions are intended to identify forward-looking
statements. These forward-looking statements are necessarily
estimates reflecting the judgment of the Company’s management and
involve a number of risks and uncertainties that could cause actual
results to differ materially from those suggested by the
forward-looking statements. These forward-looking statements
include, but are not limited to, statements related to the expected
impacts of the COVID-19 pandemic on our business, financial
condition, and results of operations, future results of operations,
future financial position, our financing plans and future capital
requirements, our potential tax assets or liabilities, and
statements based on current expectations, estimates, forecasts, and
projections about the economies and markets in which we operate and
our beliefs and assumptions regarding these economies and markets.
These forward-looking statements should be considered in light of
various important factors, including, but not limited to, the
following: overall macroeconomic environment that impacts customer
spending and our costs, including increased inflation and interest
rates, the conflict in Ukraine, disruption to our supply chain,
including increased difficulties in obtaining a sufficient supply
of materials in the semiconductor and other markets, the risk that
the COVID-19 pandemic could lead to material delays and
cancellations of, or reduced demand for, procedures; curtailed or
delayed capital spending by hospitals; closures of our facilities;
delays in surgeon training; delays in gathering clinical evidence;
delays in obtaining new product approvals, clearances, or
certifications from the U.S. Food and Drug Administration (“FDA”);
diversion of resources to respond to COVID-19 outbreaks; the risk
that the COVID-19 virus causes economies in our key markets to
enter prolonged recessions; the impact of global and regional
economic and credit market conditions on healthcare spending; the
risk of our inability to comply with complex FDA and other
regulations, which may result in significant enforcement actions;
regulatory approvals, clearances, certifications, and restrictions
or any dispute that may occur with any regulatory body; guidelines
and recommendations in the healthcare and patient communities;
healthcare reform legislation in the U.S. and its impact on
hospital spending, reimbursement, and fees levied on certain
medical device revenues; changes in hospital admissions and actions
by payers to limit or manage surgical procedures; the timing and
success of product development and market acceptance of developed
products; the results of any collaborations, in-licensing
arrangements, joint ventures, strategic alliances, or partnerships,
including the joint venture with Shanghai Fosun Pharmaceutical
(Group) Co., Ltd.; our completion of and ability to successfully
integrate acquisitions; intellectual property positions and
litigation; competition in the medical device industry and in the
specific markets of surgery in which we operate; risks associated
with our operations and any expansion outside of the United States;
unanticipated manufacturing disruptions or the inability to meet
demand for products; our reliance on sole and single source
suppliers; the results of legal proceedings to which we are or may
become a party, including but not limited to product liability
claims; adverse publicity regarding us and the safety of our
products and adequacy of training; the impact of changes to tax
legislation, guidance, and interpretations; changes in tariffs,
trade barriers, and regulatory requirements; and other risk
factors. Readers are cautioned not to place undue reliance on these
forward-looking statements, which speak only as of the date of this
press release and which are based on current expectations and are
subject to risks, uncertainties, and assumptions that are difficult
to predict, including those risk factors identified under the
heading “Risk Factors” in the Company’s Annual Report on Form 10-K
for the year ended December 31, 2021, as updated by the
Company’s other filings with the Securities and Exchange
Commission. We undertake no obligation to publicly update or
release any revisions to these forward-looking statements, except
as required by law.
*About Non-GAAP Financial
Measures
To supplement its consolidated financial
statements, which are prepared and presented in accordance with
accounting principles generally accepted in the United States
(“GAAP”), the Company uses the following non-GAAP financial
measures: constant currency revenue, non-GAAP gross profit,
non-GAAP income from operations, non-GAAP net income attributable
to Intuitive Surgical, Inc., non-GAAP net income per diluted share
attributable to Intuitive Surgical, Inc. (“EPS”), and non-GAAP
diluted shares outstanding. The presentation of this financial
information is not intended to be considered in isolation or as a
substitute for, or superior to, the financial information prepared
and presented in accordance with GAAP.
The Company uses these non-GAAP financial
measures for financial and operational decision-making and as a
means to evaluate period-to-period comparisons. The Company
believes that these non-GAAP financial measures provide meaningful
supplemental information regarding its performance by excluding
items such as amortization of intangible assets, share-based
compensation (“SBC”) and long-term incentive plan expenses, and
other special items. Long-term incentive plan expense relates to
phantom share awards granted in China by the Company’s
Intuitive-Fosun joint venture to its employees that vest over four
years and can remain outstanding for seven to ten years. These
awards are valued based on certain key performance metrics.
Accordingly, they are subject to significant volatility based on
the performance of these metrics and are not tied to performance of
the Company’s business within the period. The Company presents
constant currency revenue to provide a framework for assessing how
our underlying business performed excluding the effect of foreign
currency fluctuations. The Company believes that both management
and investors benefit from referring to these non-GAAP financial
measures in assessing its performance and when planning,
forecasting, and analyzing future periods. These non-GAAP financial
measures also facilitate management’s internal comparisons to its
historical performance. The Company believes these non-GAAP
financial measures are useful to investors, because (1) they allow
for greater transparency with respect to key metrics used by
management in its financial and operational decision-making, and
(2) they are used by institutional investors and the analyst
community to help them analyze the performance of the Company’s
business.
Constant currency revenue growth. The Company
calculates constant currency revenue by translating current period
revenue using prior period exchange rates. The constant currency
revenue percentage change is calculated by determining the increase
in the current period constant currency revenue over the prior
period revenue. Third quarter 2022 as reported revenue increased
11% compared to the third quarter of 2021. Foreign
currency fluctuations had a 4% unfavorable impact on third quarter
2022 revenue. Third quarter 2022 constant currency revenue
increased 15% compared to the third quarter of 2021.
Non-GAAP gross profit. The Company defines
non-GAAP gross profit as gross profit, excluding amortization of
intangible assets and SBC and long-term incentive plan
expenses.
Non-GAAP income from operations. The Company
defines non-GAAP income from operations as income from operations,
excluding amortization of intangible assets, SBC and long-term
incentive plan expenses, litigation charges and recoveries, and a
gain on the sale of a business.
Non-GAAP net income attributable to Intuitive
Surgical, Inc. and EPS. The Company defines non-GAAP net income as
net income attributable to Intuitive Surgical, Inc., excluding
amortization of intangible assets, SBC and long-term incentive plan
expenses, litigation charges and recoveries, a gain on the sale of
a business, gains (losses) on strategic investments, adjustments
attributable to noncontrolling interest in joint venture, net of
the related tax effects, and tax adjustments, including the excess
tax benefits or deficiencies associated with SBC arrangements and
the net tax effects related to intra-entity transfers of
non-inventory assets. The Company excludes the excess tax benefits
or deficiencies associated with SBC arrangements as well as the tax
effects associated with non-cash amortization of deferred tax
assets related to intra-entity non-inventory transfers, because the
Company does not believe these items correlate with the on-going
results of its core operations. The tax effects of the non-GAAP
items are determined by applying a calculated non-GAAP effective
tax rate, which is commonly referred to as the with-and-without
method. Without excluding these tax effects, investors would only
see the gross effect that these non-GAAP adjustments had on the
Company’s operating results. The Company’s calculated non-GAAP
effective tax rate is generally higher than its GAAP effective tax
rate. The Company defines non-GAAP EPS as non-GAAP net income
attributable to Intuitive Surgical, Inc. divided by non-GAAP
diluted shares, which are calculated as GAAP weighted-average
outstanding shares plus dilutive potential shares outstanding
during the period.
There are a number of limitations related to the
use of non-GAAP measures versus measures calculated in accordance
with GAAP. Non-GAAP gross profit, non-GAAP income from operations,
non-GAAP net income attributable to Intuitive Surgical, Inc., and
non-GAAP EPS exclude items such as amortization of intangible
assets, SBC and long-term incentive plan expenses, excess tax
benefits or deficiencies associated with SBC arrangements, and
non-cash amortization of deferred tax assets related to
intra-entity transfer of non-inventory assets, which are primarily
recurring items. SBC expense has been, and will continue to be for
the foreseeable future, a significant recurring expense in the
Company’s business. In addition, the components of the costs that
the Company excludes in its calculation of non-GAAP net income
attributable to Intuitive Surgical, Inc. and non-GAAP EPS may
differ from the components that its peer companies exclude when
they report their results of operations. Management addresses these
limitations by providing specific information regarding the GAAP
amounts excluded from non-GAAP net income attributable to Intuitive
Surgical, Inc. and non-GAAP EPS and evaluating non-GAAP net income
attributable to Intuitive Surgical, Inc. and non-GAAP EPS together
with net income attributable to Intuitive Surgical, Inc. and net
income per share attributable to Intuitive Surgical, Inc.
calculated in accordance with GAAP.
INTUITIVE SURGICAL, INC.
UNAUDITED QUARTERLY CONDENSED CONSOLIDATED STATEMENTS OF
INCOME (IN MILLIONS, EXCEPT PER SHARE
DATA)
|
Three Months Ended |
|
September 30,2022 |
|
June 30,2022 |
|
September 30,2021 |
Revenue: |
|
|
|
|
|
Instruments and accessories |
$ |
871.6 |
|
|
$ |
895.3 |
|
|
$ |
755.4 |
|
Systems |
|
425.9 |
|
|
|
375.1 |
|
|
|
415.2 |
|
Services |
|
259.9 |
|
|
|
251.7 |
|
|
|
232.7 |
|
Total revenue |
|
1,557.4 |
|
|
|
1,522.1 |
|
|
|
1,403.3 |
|
Cost of revenue: |
|
|
|
|
|
Product |
|
421.6 |
|
|
|
421.0 |
|
|
|
355.8 |
|
Service |
|
83.7 |
|
|
|
77.8 |
|
|
|
76.1 |
|
Total cost of revenue |
|
505.3 |
|
|
|
498.8 |
|
|
|
431.9 |
|
Gross profit |
|
1,052.1 |
|
|
|
1,023.3 |
|
|
|
971.4 |
|
Operating expenses: |
|
|
|
|
|
Selling, general and administrative |
|
436.1 |
|
|
|
418.4 |
|
|
|
363.3 |
|
Research and development |
|
217.1 |
|
|
|
207.3 |
|
|
|
165.5 |
|
Total operating expenses |
|
653.2 |
|
|
|
625.7 |
|
|
|
528.8 |
|
Income from operations
(1) |
|
398.9 |
|
|
|
397.6 |
|
|
|
442.6 |
|
Interest and other income, net
(2) |
|
3.9 |
|
|
|
9.3 |
|
|
|
18.5 |
|
Income before taxes |
|
402.8 |
|
|
|
406.9 |
|
|
|
461.1 |
|
Income tax expense (3) |
|
78.1 |
|
|
|
93.3 |
|
|
|
73.9 |
|
Net income |
|
324.7 |
|
|
|
313.6 |
|
|
|
387.2 |
|
Less: net income attributable to noncontrolling interest in joint
venture |
|
0.7 |
|
|
|
5.8 |
|
|
|
6.7 |
|
Net income attributable to
Intuitive Surgical, Inc. |
$ |
324.0 |
|
|
$ |
307.8 |
|
|
$ |
380.5 |
|
Net income per share
attributable to Intuitive Surgical, Inc.: |
|
|
|
|
|
Basic |
$ |
0.91 |
|
|
$ |
0.86 |
|
|
$ |
1.07 |
|
Diluted (4) |
$ |
0.90 |
|
|
$ |
0.85 |
|
|
$ |
1.04 |
|
Weighted average
shares outstanding: |
|
|
|
|
|
Basic |
|
355.3 |
|
|
|
358.1 |
|
|
|
356.8 |
|
Diluted |
|
360.5 |
|
|
|
363.9 |
|
|
|
366.8 |
|
|
|
|
|
|
|
(1) Income from operations
includes the effect of the following items: |
|
|
|
|
|
Amortization of intangible assets |
$ |
(7.9 |
) |
|
$ |
(6.2 |
) |
|
$ |
(6.3 |
) |
Expensed IP charged to R&D |
$ |
(0.3 |
) |
|
$ |
(1.8 |
) |
|
$ |
(0.1 |
) |
(2) Interest and other income,
net includes the effect of the following item: |
|
|
|
|
|
Gains (losses) on strategic investments |
$ |
(3.2 |
) |
|
$ |
(0.8 |
) |
|
$ |
7.7 |
|
(3) Income tax expense
includes the effect of the following items: |
|
|
|
|
|
Excess tax benefits related to share-based compensation
arrangements |
$ |
(18.1 |
) |
|
$ |
(9.3 |
) |
|
$ |
(41.9 |
) |
Discrete tax expense arising from the conclusion of a tax
matter |
$ |
— |
|
|
$ |
— |
|
|
$ |
11.1 |
|
(4) Diluted net income per
share attributable to Intuitive Surgical, Inc. includes the effect
of the following items: |
|
|
|
|
|
Amortization of intangible assets, net of tax |
$ |
(0.02 |
) |
|
$ |
(0.01 |
) |
|
$ |
(0.01 |
) |
Expensed IP charged to R&D, net of tax |
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
Gains (losses) on strategic investments, net of tax |
$ |
(0.01 |
) |
|
$ |
— |
|
|
$ |
0.02 |
|
Excess tax benefits related to share-based compensation
arrangements |
$ |
0.05 |
|
|
$ |
0.03 |
|
|
$ |
0.12 |
|
Discrete tax expense arising from the conclusion of a tax
matter |
$ |
— |
|
|
$ |
— |
|
|
$ |
(0.03 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
INTUITIVE SURGICAL, INC.
UNAUDITED NINE MONTHS ENDED CONDENSED CONSOLIDATED
STATEMENTS OF INCOME (IN MILLIONS, EXCEPT PER
SHARE DATA)
|
Nine Months Ended |
|
September 30, |
|
2022 |
|
2021 |
Revenue: |
|
|
|
Instruments and accessories |
$ |
2,577.2 |
|
|
$ |
2,257.7 |
|
Systems |
|
1,229.1 |
|
|
|
1,223.5 |
|
Services |
|
760.9 |
|
|
|
678.2 |
|
Total revenue |
|
4,567.2 |
|
|
|
4,159.4 |
|
Cost of revenue: |
|
|
|
Product |
|
1,239.9 |
|
|
|
1,049.1 |
|
Service |
|
242.2 |
|
|
|
212.6 |
|
Total cost of revenue |
|
1,482.1 |
|
|
|
1,261.7 |
|
Gross profit |
|
3,085.1 |
|
|
|
2,897.7 |
|
Operating expenses: |
|
|
|
Selling, general and administrative |
|
1,245.6 |
|
|
|
1,039.5 |
|
Research and development |
|
634.9 |
|
|
|
487.6 |
|
Total operating expenses |
|
1,880.5 |
|
|
|
1,527.1 |
|
Income from operations
(1) |
|
1,204.6 |
|
|
|
1,370.6 |
|
Interest and other income, net
(2) |
|
7.5 |
|
|
|
65.5 |
|
Income before taxes |
|
1,212.1 |
|
|
|
1,436.1 |
|
Income tax expense (3) |
|
204.4 |
|
|
|
90.7 |
|
Net income |
|
1,007.7 |
|
|
|
1,345.4 |
|
Less: net income attributable to noncontrolling interest in joint
venture |
|
10.3 |
|
|
|
21.4 |
|
Net income attributable to
Intuitive Surgical, Inc. |
$ |
997.4 |
|
|
$ |
1,324.0 |
|
Net income per share
attributable to Intuitive Surgical, Inc.: |
|
|
|
Basic |
$ |
2.79 |
|
|
$ |
3.72 |
|
Diluted (4) |
$ |
2.74 |
|
|
$ |
3.63 |
|
Weighted average
shares outstanding: |
|
|
|
Basic |
|
357.2 |
|
|
|
355.6 |
|
Diluted |
|
363.7 |
|
|
|
365.1 |
|
|
|
|
|
(1) Income from operations
includes the effect of the following items: |
|
|
|
Amortization of intangible assets |
$ |
(20.2 |
) |
|
$ |
(20.8 |
) |
Expensed IP charged to R&D |
$ |
(9.9 |
) |
|
$ |
(3.4 |
) |
(2) Interest and other income,
net includes the effect of the following item: |
|
|
|
Gains (losses) on strategic investments |
$ |
(21.3 |
) |
|
$ |
22.2 |
|
(3) Income tax expense
includes the effect of the following items: |
|
|
|
One-time tax benefit from re-measurement of certain deferred tax
assets |
$ |
— |
|
|
$ |
(66.4 |
) |
Excess tax benefits related to share-based compensation
arrangements |
$ |
(80.4 |
) |
|
$ |
(158.9 |
) |
Discrete tax expense arising from the conclusion of a tax
matter |
$ |
— |
|
|
$ |
11.1 |
|
(4) Diluted net income per
share attributable to Intuitive Surgical, Inc. includes the effect
of the following items: |
|
|
|
Amortization of intangible assets, net of tax |
$ |
(0.04 |
) |
|
$ |
(0.05 |
) |
Expensed IP charged to R&D, net of tax |
$ |
(0.02 |
) |
|
$ |
(0.01 |
) |
Gains (losses) on strategic investments, net of tax |
$ |
(0.05 |
) |
|
$ |
0.05 |
|
One-time tax benefit from re-measurement of certain deferred tax
assets |
$ |
— |
|
|
$ |
0.18 |
|
Excess tax benefits related to share-based compensation
arrangements |
$ |
0.22 |
|
|
$ |
0.44 |
|
Discrete tax expense arising from the conclusion of a tax
matter |
$ |
— |
|
|
$ |
(0.03 |
) |
|
|
|
|
|
|
|
|
INTUITIVE SURGICAL, INC.
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
(IN MILLIONS)
|
September 30,2022 |
|
December 31,2021 |
Cash, cash equivalents, and investments |
$ |
7,392.0 |
|
|
$ |
8,619.5 |
|
Accounts receivable, net |
|
849.6 |
|
|
|
782.7 |
|
Inventory |
|
837.1 |
|
|
|
587.1 |
|
Property, plant, and
equipment, net |
|
2,243.7 |
|
|
|
1,876.4 |
|
Goodwill |
|
348.2 |
|
|
|
343.6 |
|
Deferred tax assets |
|
587.4 |
|
|
|
441.4 |
|
Other assets |
|
1,002.8 |
|
|
|
904.3 |
|
Total assets |
$ |
13,260.8 |
|
|
$ |
13,555.0 |
|
|
|
|
|
Accounts payable and other
accrued liabilities |
$ |
1,291.2 |
|
|
$ |
1,189.5 |
|
Deferred revenue |
|
395.6 |
|
|
|
414.0 |
|
Total liabilities |
|
1,686.8 |
|
|
|
1,603.5 |
|
Stockholders’ equity |
|
11,574.0 |
|
|
|
11,951.5 |
|
Total liabilities and stockholders’ equity |
$ |
13,260.8 |
|
|
$ |
13,555.0 |
|
|
|
|
|
|
|
|
|
INTUITIVE SURGICAL,
INC.UNAUDITED RECONCILIATION OF GAAP TO NON-GAAP
FINANCIAL MEASURES(IN MILLIONS, EXCEPT PER SHARE
DATA)
|
Three Months Ended |
|
Nine Months Ended |
|
September 30,2022 |
|
June 30,2022 |
|
September 30,2021 |
|
September 30,2022 |
|
September 30,2021 |
GAAP gross profit |
$ |
1,052.1 |
|
|
$ |
1,023.3 |
|
|
$ |
971.4 |
|
|
$ |
3,085.1 |
|
|
$ |
2,897.7 |
|
Share-based compensation
expense |
|
28.2 |
|
|
|
25.9 |
|
|
|
24.5 |
|
|
|
78.1 |
|
|
|
66.5 |
|
Long-term incentive plan
expense |
|
0.3 |
|
|
|
0.2 |
|
|
|
— |
|
|
|
0.8 |
|
|
|
— |
|
Amortization of intangible
assets |
|
5.9 |
|
|
|
3.9 |
|
|
|
4.0 |
|
|
|
13.6 |
|
|
|
13.5 |
|
Non-GAAP gross
profit |
$ |
1,086.5 |
|
|
$ |
1,053.3 |
|
|
$ |
999.9 |
|
|
$ |
3,177.6 |
|
|
$ |
2,977.7 |
|
|
|
|
|
|
|
|
|
|
|
GAAP income from
operations |
$ |
398.9 |
|
|
$ |
397.6 |
|
|
$ |
442.6 |
|
|
$ |
1,204.6 |
|
|
$ |
1,370.6 |
|
Share-based compensation
expense |
|
138.1 |
|
|
|
126.7 |
|
|
|
121.1 |
|
|
|
385.6 |
|
|
|
333.7 |
|
Long-term incentive plan
expense |
|
2.8 |
|
|
|
0.7 |
|
|
|
— |
|
|
|
5.5 |
|
|
|
— |
|
Amortization of intangible
assets (1) |
|
7.9 |
|
|
|
6.2 |
|
|
|
6.3 |
|
|
|
20.2 |
|
|
|
20.8 |
|
Litigation charges
(recoveries) |
|
6.9 |
|
|
|
— |
|
|
|
— |
|
|
|
6.9 |
|
|
|
(0.9 |
) |
Gain on sale of business |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(3.8 |
) |
|
|
— |
|
Non-GAAP income from
operations |
$ |
554.6 |
|
|
$ |
531.2 |
|
|
$ |
570.0 |
|
|
$ |
1,619.0 |
|
|
$ |
1,724.2 |
|
|
|
|
|
|
|
|
|
|
|
GAAP net income
attributable to Intuitive Surgical, Inc. |
$ |
324.0 |
|
|
$ |
307.8 |
|
|
$ |
380.5 |
|
|
$ |
997.4 |
|
|
$ |
1,324.0 |
|
Share-based compensation
expense |
|
138.1 |
|
|
|
126.7 |
|
|
|
121.1 |
|
|
|
385.6 |
|
|
|
333.7 |
|
Long-term incentive plan
expense |
|
2.8 |
|
|
|
0.7 |
|
|
|
— |
|
|
|
5.5 |
|
|
|
— |
|
Amortization of intangible
assets (1) |
|
7.9 |
|
|
|
6.2 |
|
|
|
6.3 |
|
|
|
20.2 |
|
|
|
20.8 |
|
Litigation charges
(recoveries) |
|
6.9 |
|
|
|
— |
|
|
|
— |
|
|
|
6.9 |
|
|
|
(0.9 |
) |
Gain on sale of business |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(3.8 |
) |
|
|
— |
|
(Gains) losses on strategic
investments |
|
3.3 |
|
|
|
1.1 |
|
|
|
(7.6 |
) |
|
|
21.6 |
|
|
|
(21.9 |
) |
Tax adjustments (2) |
|
(53.3 |
) |
|
|
(27.5 |
) |
|
|
(65.1 |
) |
|
|
(174.7 |
) |
|
|
(317.7 |
) |
Adjustments attributable to
noncontrolling interest in joint venture |
|
(1.2 |
) |
|
|
(0.5 |
) |
|
|
(0.5 |
) |
|
|
(2.6 |
) |
|
|
(1.3 |
) |
Non-GAAP net income
attributable to Intuitive Surgical, Inc. |
$ |
428.5 |
|
|
$ |
414.5 |
|
|
$ |
434.7 |
|
|
$ |
1,256.1 |
|
|
$ |
1,336.7 |
|
|
|
|
|
|
|
|
|
|
|
GAAP net income per
share attributable to Intuitive Surgical, Inc. -
diluted |
$ |
0.90 |
|
|
$ |
0.85 |
|
|
$ |
1.04 |
|
|
$ |
2.74 |
|
|
$ |
3.63 |
|
Share-based compensation
expense |
|
0.38 |
|
|
|
0.35 |
|
|
|
0.33 |
|
|
|
1.06 |
|
|
|
0.91 |
|
Long-term incentive plan
expense |
|
0.01 |
|
|
|
— |
|
|
|
— |
|
|
|
0.02 |
|
|
|
— |
|
Amortization of intangible
assets (1) |
|
0.02 |
|
|
|
0.02 |
|
|
|
0.02 |
|
|
|
0.05 |
|
|
|
0.06 |
|
Litigation charges
(recoveries) |
|
0.02 |
|
|
|
— |
|
|
|
— |
|
|
|
0.02 |
|
|
|
— |
|
Gain on sale of business |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(0.01 |
) |
|
|
— |
|
(Gains) losses on strategic
investments |
|
0.01 |
|
|
|
— |
|
|
|
(0.02 |
) |
|
|
0.06 |
|
|
|
(0.06 |
) |
Tax adjustments (2) |
|
(0.15 |
) |
|
|
(0.08 |
) |
|
|
(0.18 |
) |
|
|
(0.48 |
) |
|
|
(0.88 |
) |
Adjustments attributable to
noncontrolling interest in joint venture |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(0.01 |
) |
|
|
— |
|
Non-GAAP net income
per share attributable to Intuitive Surgical, Inc. -
diluted |
$ |
1.19 |
|
|
$ |
1.14 |
|
|
$ |
1.19 |
|
|
$ |
3.45 |
|
|
$ |
3.66 |
|
|
|
|
|
|
|
|
|
|
|
(1) Beginning with the quarter ended March 31, 2022, the Company is
no longer adjusting non-GAAP income from operations, non-GAAP net
income attributable to Intuitive Surgical, Inc., or non-GAAP net
income per share attributable to Intuitive Surgical, Inc. for
charges relating to intellectual property and license arrangements
expensed to R&D. The Company made these changes to its
presentation of non-GAAP financial measures based on its
understanding of the U.S. Securities and Exchange Commission’s (the
“SEC”) current views on this practice from knowledge of
communications between the SEC and a number of pharmaceutical and
life sciences companies and independent registered public
accounting firms. Historical non-GAAP measures presented in our
earnings release have been adjusted for comparability. For the
three and nine months ended September 30, 2022, the impact of
this adjustment was a decrease of non-GAAP income from operations
of $0.3 million and $9.9 million, respectively, or $0.00 and $0.02
to the diluted net income per share attributable to Intuitive
Surgical, Inc., net of tax. For the three and nine months ended
September 30, 2021, the impact was a decrease of non-GAAP
income from operations of $0.1 million and $3.4 million,
respectively, or $0.00 and $0.01 to the diluted net income per
share attributable to Intuitive Surgical, Inc., net of tax. |
(2) For the three months ended September 30, 2022, tax
adjustments included: (a) excess tax benefits associated with
share-based compensation arrangements of $(18.1) million, or
$(0.05) per diluted share; (b) tax impact related to intra-entity
transfers of non-inventory assets of $7.0 million, or $0.02 per
diluted share; and (c) other tax adjustments effects determined by
applying a calculated non-GAAP effective tax rate of $(42.2)
million, or $(0.12) per diluted share. For the nine months ended
September 30, 2022, tax adjustments included: (a) excess tax
benefits associated with share-based compensation arrangements of
$(80.4) million, or $(0.22) per diluted share; (b) tax impact
related to intra-entity transfers of non-inventory assets of $21.0
million, or $0.06 per diluted share; and (c) other tax adjustments
effects determined by applying a calculated non-GAAP effective tax
rate of $(115.3) million, or $(0.32) per diluted share. |
Contact: Investor Relations(408) 523-2161
Intuitive Surgical (NASDAQ:ISRG)
Historical Stock Chart
From May 2023 to Jun 2023
Intuitive Surgical (NASDAQ:ISRG)
Historical Stock Chart
From Jun 2022 to Jun 2023