☑ | Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 |
☐ | Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 |
Delaware | 33-0804655 | |||||||
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||
Common Stock, $0.01 par value | ILMN | The NASDAQ Global Select Market |
Large accelerated filer | þ | Accelerated filer |
☐
|
Non-accelerated filer |
☐
|
Smaller reporting company |
☐
|
Emerging growth company |
☐
|
||||||||||||||||||||
(Do not check if a smaller reporting company) |
CONDENSED CONSOLIDATED FINANCIAL STATEMENTS | PAGE | ||||
MANAGEMENT’S DISCUSSION & ANALYSIS | |||||
OTHER KEY INFORMATION | |||||
CONDENSED CONSOLIDATED FINANCIAL STATEMENTS |
September 27,
2020 |
December 29,
2019 |
||||||||||
(Unaudited) | |||||||||||
ASSETS | |||||||||||
Current assets: | |||||||||||
Cash and cash equivalents | $ | 1,761 | $ | 2,042 | |||||||
Short-term investments | 1,563 | 1,372 | |||||||||
Accounts receivable, net | 464 | 573 | |||||||||
Inventory | 415 | 359 | |||||||||
Prepaid expenses and other current assets | 126 | 105 | |||||||||
Total current assets | 4,329 | 4,451 | |||||||||
Property and equipment, net | 910 | 889 | |||||||||
Operating lease right-of-use assets | 545 | 555 | |||||||||
Goodwill | 897 | 824 | |||||||||
Intangible assets, net | 149 | 145 | |||||||||
Deferred tax assets, net | 19 | 64 | |||||||||
Other assets | 555 | 388 | |||||||||
Total assets | $ | 7,404 | $ | 7,316 | |||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||||||
Current liabilities: | |||||||||||
Accounts payable | $ | 156 | $ | 149 | |||||||
Accrued liabilities | 452 | 516 | |||||||||
Long-term debt, current portion | 507 | — | |||||||||
Total current liabilities | 1,115 | 665 | |||||||||
Operating lease liabilities | 678 | 695 | |||||||||
Long-term debt | 666 | 1,141 | |||||||||
Other long-term liabilities | 245 | 202 | |||||||||
Stockholders’ equity: | |||||||||||
Common stock | 2 | 2 | |||||||||
Additional paid-in capital | 3,737 | 3,560 | |||||||||
Accumulated other comprehensive income | 12 | 5 | |||||||||
Retained earnings | 4,466 | 4,067 | |||||||||
Treasury stock, at cost | (3,517) | (3,021) | |||||||||
Total stockholders’ equity | 4,700 | 4,613 | |||||||||
Total liabilities and stockholders’ equity | $ | 7,404 | $ | 7,316 |
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||
September 27,
2020 |
September 29,
2019 |
September 27,
2020 |
September 29,
2019 |
||||||||||||||||||||
Revenue: | |||||||||||||||||||||||
Product revenue | $ | 676 | $ | 746 | $ | 1,904 | $ | 2,117 | |||||||||||||||
Service and other revenue | 118 | 161 | 382 | 474 | |||||||||||||||||||
Total revenue | 794 | 907 | 2,286 | 2,591 | |||||||||||||||||||
Cost of revenue: | |||||||||||||||||||||||
Cost of product revenue | 209 | 195 | 535 | 573 | |||||||||||||||||||
Cost of service and other revenue | 52 | 55 | 157 | 185 | |||||||||||||||||||
Amortization of acquired intangible assets | 7 | 9 | 21 | 28 | |||||||||||||||||||
Total cost of revenue | 268 | 259 | 713 | 786 | |||||||||||||||||||
Gross profit | 526 | 648 | 1,573 | 1,805 | |||||||||||||||||||
Operating expense: | |||||||||||||||||||||||
Research and development | 172 | 151 | 483 | 486 | |||||||||||||||||||
Selling, general and administrative | 192 | 189 | 643 | 602 | |||||||||||||||||||
Total operating expense | 364 | 340 | 1,126 | 1,088 | |||||||||||||||||||
Income from operations | 162 | 308 | 447 | 717 | |||||||||||||||||||
Other income (expense): | |||||||||||||||||||||||
Interest income | 5 | 16 | 26 | 59 | |||||||||||||||||||
Interest expense | (11) | (11) | (33) | (41) | |||||||||||||||||||
Other income (expense), net | 59 | (43) | 117 | 114 | |||||||||||||||||||
Total other income (expense), net | 53 | (38) | 110 | 132 | |||||||||||||||||||
Income before income taxes | 215 | 270 | 557 | 849 | |||||||||||||||||||
Provision for income taxes | 36 | 36 | 158 | 98 | |||||||||||||||||||
Consolidated net income | 179 | 234 | 399 | 751 | |||||||||||||||||||
Add: Net loss attributable to noncontrolling interests | — | — | — | 12 | |||||||||||||||||||
Net income attributable to Illumina stockholders | $ | 179 | $ | 234 | $ | 399 | $ | 763 | |||||||||||||||
Earnings per share attributable to Illumina stockholders: | |||||||||||||||||||||||
Basic | $ | 1.22 | $ | 1.59 | $ | 2.72 | $ | 5.19 | |||||||||||||||
Diluted | $ | 1.21 | $ | 1.58 | $ | 2.70 | $ | 5.13 | |||||||||||||||
Shares used in computing earnings per share: | |||||||||||||||||||||||
Basic | 146 | 147 | 147 | 147 | |||||||||||||||||||
Diluted | 148 | 148 | 148 | 149 |
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||
September 27,
2020 |
September 29,
2019 |
September 27,
2020 |
September 29,
2019 |
||||||||||||||||||||
Consolidated net income | $ | 179 | $ | 234 | $ | 399 | $ | 751 | |||||||||||||||
Unrealized (loss) gain on available-for-sale debt securities, net of deferred tax | (2) | — | 7 | 6 | |||||||||||||||||||
Total consolidated comprehensive income | 177 | 234 | 406 | 757 | |||||||||||||||||||
Add: Comprehensive loss attributable to noncontrolling interests | — | — | — | 12 | |||||||||||||||||||
Comprehensive income attributable to Illumina stockholders | $ | 177 | $ | 234 | $ | 406 | $ | 769 |
Illumina Stockholders | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Additional | Accumulated Other | Total | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Common Stock | Paid-In | Comprehensive | Retained | Treasury Stock | Noncontrolling | Stockholders’ | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Shares | Amount | Capital | (Loss) Income | Earnings | Shares | Amount | Interests | Equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance as of December 30, 2018 | 192 | $ | 2 | $ | 3,290 | $ | (1) | $ | 3,083 | (45) | $ | (2,616) | $ | 87 | $ | 3,845 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net income (loss) | — | — | — | — | 233 | — | — | (2) | 231 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Unrealized gain on available-for-sale debt securities, net of deferred tax | — | — | — | 3 | — | — | — | — | 3 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Issuance of common stock, net of repurchases | — | — | 27 | — | — | — | (86) | — | (59) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Share-based compensation | — | — | 51 | — | — | — | — | — | 51 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cumulative-effect adjustment from adoption of ASU 2016-02, net of deferred tax | — | — | — | — | (18) | — | — | — | (18) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vesting of redeemable equity awards | — | — | (1) | — | — | — | — | — | (1) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Adjustment to the carrying value of redeemable noncontrolling interests | — | — | 18 | — | — | — | — | — | 18 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance as of March 31, 2019 | 192 | 2 | 3,385 | 2 | 3,298 | (45) | (2,702) | 85 | 4,070 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net income (loss) | — | — | — | — | 296 | — | — | (1) | 295 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Unrealized gain on available-for-sale debt securities, net of deferred tax | — | — | — | 3 | — | — | — | — | 3 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Issuance of common stock, net of repurchases | 1 | — | 3 | — | — | — | (3) | — | — | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Share-based compensation | — | — | 48 | — | — | — | — | — | 48 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Adjustment to the carrying value of redeemable noncontrolling interests | — | — | (2) | — | — | — | — | — | (2) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Deconsolidation of Helix | — | — | 2 | — | — | — | — | (84) | (82) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance as of June 30, 2019 | 193 | 2 | 3,436 | 5 | 3,594 | (45) | (2,705) | — | 4,332 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net income | — | — | — | — | 234 | — | — | — | 234 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Issuance of common stock, net of repurchases | — | — | 29 | — | — | (1) | (201) | — | (172) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Share-based compensation | — | — | 45 | — | — | — | — | — | 45 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance as of September 29, 2019 | 193 | 2 | 3,510 | 5 | 3,828 | (46) | (2,906) | — | 4,439 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net income | — | — | — | — | 239 | — | — | — | 239 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Issuance of common stock, net of repurchases | 1 | — | — | — | — | (1) | (115) | — | (115) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Share-based compensation | — | — | 50 | — | — | — | — | — | 50 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance as of December 29, 2019 | 194 | 2 | 3,560 | 5 | 4,067 | (47) | (3,021) | — | 4,613 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net income | — | — | — | — | 173 | — | — | — | 173 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Unrealized gain on available-for-sale debt securities, net of deferred tax | — | — | — | 1 | — | — | — | — | 1 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Issuance of common stock, net of repurchases | — | — | 32 | — | — | — | (223) | — | (191) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Share-based compensation | — | — | 39 | — | — | — | — | — | 39 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance as of March 29, 2020 | 194 | 2 | 3,631 | 6 | 4,240 | (47) | (3,244) | — | 4,635 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net income | — | — | — | — | 47 | — | — | — | 47 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Unrealized gain on available-for-sale debt securities, net of deferred tax | — | — | — | 8 | — | — | — | — | 8 |
Issuance of common stock, net of repurchases | — | — | 2 | — | — | (1) | (145) | — | (143) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Share-based compensation | — | — | 16 | — | — | — | — | — | 16 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance as of June 28, 2020 | 194 | 2 | 3,649 | 14 | 4,287 | (48) | (3,389) | — | 4,563 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net income | — | — | — | — | 179 | — | — | — | 179 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Unrealized loss on available-for-sale debt securities, net of deferred tax | — | — | — | (2) | — | — | — | — | (2) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Issuance of common stock, net of repurchases | — | — | 27 | — | — | — | (128) | — | (101) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Share-based compensation | — | — | 61 | — | — | — | — | — | 61 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance as of September 27, 2020 | 194 | $ | 2 | $ | 3,737 | $ | 12 | $ | 4,466 | (48) | $ | (3,517) | $ | — | $ | 4,700 |
Nine Months Ended | |||||||||||
September 27,
2020 |
September 29,
2019 |
||||||||||
Cash flows from operating activities: | |||||||||||
Consolidated net income | $ | 399 | $ | 751 | |||||||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||
Depreciation expense | 114 | 113 | |||||||||
Amortization of intangible assets | 23 | 30 | |||||||||
Share-based compensation expense | 116 | 145 | |||||||||
Accretion of debt discount | 29 | 36 | |||||||||
Deferred income taxes | 50 | (13) | |||||||||
Unrealized gains on marketable equity securities | (128) | (57) | |||||||||
Payment of accreted debt discount | — | (84) | |||||||||
Gains on deconsolidation | — | (54) | |||||||||
Loss on derivative assets related to terminated acquisition | 116 | — | |||||||||
Other | (14) | (10) | |||||||||
Changes in operating assets and liabilities: | |||||||||||
Accounts receivable | 108 | (29) | |||||||||
Inventory | (56) | (33) | |||||||||
Prepaid expenses and other current assets | (15) | (14) | |||||||||
Operating lease right-of-use assets and liabilities, net | (9) | (3) | |||||||||
Other assets | (25) | (29) | |||||||||
Accounts payable | (2) | (46) | |||||||||
Accrued liabilities | (68) | (81) | |||||||||
Other long-term liabilities | 36 | (14) | |||||||||
Net cash provided by operating activities | 674 | 608 | |||||||||
Cash flows from investing activities: | |||||||||||
Maturities of available-for-sale securities | 327 | 1,262 | |||||||||
Purchases of available-for-sale securities | (757) | (760) | |||||||||
Sales of available-for-sale securities | 379 | 528 | |||||||||
Proceeds from the deconsolidation of GRAIL | — | 15 | |||||||||
Cash paid for derivative assets related to terminated acquisition | (132) | — | |||||||||
Purchases of property and equipment | (127) | (152) | |||||||||
Deconsolidation of Helix cash | — | (29) | |||||||||
Net purchases of strategic investments | (112) | (15) | |||||||||
Net cash paid for acquisitions | (98) | — | |||||||||
Net cash (used in) provided by investing activities | (520) | 849 | |||||||||
Cash flows from financing activities: | |||||||||||
Payments on financing obligations | — | (550) | |||||||||
Common stock repurchases | (455) | (261) | |||||||||
Taxes paid related to net share settlement of equity awards | (41) | (30) | |||||||||
Proceeds from issuance of common stock | 61 | 59 | |||||||||
Net cash used in financing activities | (435) | (782) | |||||||||
Effect of exchange rate changes on cash and cash equivalents | — | (4) | |||||||||
Net (decrease) increase in cash and cash equivalents | (281) | 671 | |||||||||
Cash and cash equivalents at beginning of period | 2,042 | 1,144 | |||||||||
Cash and cash equivalents at end of period | $ | 1,761 | $ | 1,815 | |||||||
1. ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES |
In millions | Q3 2020 | Q3 2019 | YTD 2020 | YTD 2019 | |||||||||||||||||||
Weighted average shares outstanding | 146 | 147 | 147 | 147 | |||||||||||||||||||
Effect of potentially dilutive common shares from: | |||||||||||||||||||||||
Equity awards | 1 | 1 | 1 | 1 | |||||||||||||||||||
Convertible senior notes | 1 | — | — | 1 | |||||||||||||||||||
Weighted average shares used in calculating diluted earnings per share | 148 | 148 | 148 | 149 | |||||||||||||||||||
2. REVENUE |
Q3 2020 | Q3 2019 | ||||||||||||||||||||||||||||||||||
In millions | Sequencing | Microarray | Total | Sequencing | Microarray | Total | |||||||||||||||||||||||||||||
Consumables | $ | 500 | $ | 62 | $ | 562 | $ | 525 | $ | 75 | $ | 600 | |||||||||||||||||||||||
Instruments | 109 | 5 | 114 | 142 | 4 | 146 | |||||||||||||||||||||||||||||
Total product revenue | 609 | 67 | 676 | 667 | 79 | 746 | |||||||||||||||||||||||||||||
Service and other revenue | 99 | 19 | 118 | 138 | 23 | 161 | |||||||||||||||||||||||||||||
Total revenue | $ | 708 | $ | 86 | $ | 794 | $ | 805 | $ | 102 | $ | 907 |
YTD 2020 | YTD 2019 | ||||||||||||||||||||||||||||||||||
In millions | Sequencing | Microarray | Total | Sequencing | Microarray | Total | |||||||||||||||||||||||||||||
Consumables | $ | 1,440 | $ | 178 | $ | 1,618 | $ | 1,503 | $ | 224 | $ | 1,727 | |||||||||||||||||||||||
Instruments | 276 | 10 | 286 | 376 | 14 | 390 | |||||||||||||||||||||||||||||
Total product revenue | 1,716 | 188 | 1,904 | 1,879 | 238 | 2,117 | |||||||||||||||||||||||||||||
Service and other revenue | 317 | 65 | 382 | 353 | 121 | 474 | |||||||||||||||||||||||||||||
Total revenue | $ | 2,033 | $ | 253 | $ | 2,286 | $ | 2,232 | $ | 359 | $ | 2,591 |
Based on region of destination (in millions) | Q3 2020 | Q3 2019 | YTD 2020 | YTD 2019 | |||||||||||||||||||
Americas | $ | 436 | $ | 514 | $ | 1,248 | $ | 1,463 | |||||||||||||||
Europe, Middle East, and Africa | 213 | 235 | 602 | 653 | |||||||||||||||||||
Greater China (1) | 83 | 95 | 246 | 280 | |||||||||||||||||||
Asia-Pacific | 62 | 63 | 190 | 195 | |||||||||||||||||||
Total revenue | $ | 794 | $ | 907 | $ | 2,286 | $ | 2,591 |
3. INVESTMENTS AND FAIR VALUE MEASUREMENTS |
September 27, 2020 | December 29, 2019 | ||||||||||||||||||||||||||||||||||||||||||||||
In millions |
Amortized
Cost |
Gross
Unrealized Gains |
Estimated
Fair Value |
Amortized
Cost |
Gross
Unrealized Gains |
Estimated
Fair Value |
|||||||||||||||||||||||||||||||||||||||||
Debt securities in government-sponsored entities | $ | 62 | $ | — | $ | 62 | $ | 18 | $ | — | $ | 18 | |||||||||||||||||||||||||||||||||||
Corporate debt securities | 610 | 8 | 618 | 627 | 3 | 630 | |||||||||||||||||||||||||||||||||||||||||
U.S. Treasury securities | 642 | 7 | 649 | 616 | 2 | 618 | |||||||||||||||||||||||||||||||||||||||||
Total | $ | 1,314 | $ | 15 | $ | 1,329 | $ | 1,261 | $ | 5 | $ | 1,266 |
In millions |
Estimated
Fair Value |
||||
Due within one year | $ | 627 | |||
After one but within five years | 702 | ||||
Total | $ | 1,329 |
September 27, 2020 | December 29, 2019 | ||||||||||||||||||||||||||||||||||||||||||||||
In millions | Level 1 | Level 2 | Level 3 | Total | Level 1 | Level 2 | Level 3 | Total | |||||||||||||||||||||||||||||||||||||||
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||
Money market funds (cash equivalents) | $ | 1,449 | $ | — | $ | — | $ | 1,449 | $ | 1,732 | $ | — | $ | — | $ | 1,732 | |||||||||||||||||||||||||||||||
Debt securities in government-sponsored entities | — | 62 | — | 62 | — | 18 | — | 18 | |||||||||||||||||||||||||||||||||||||||
Corporate debt securities | — | 618 | — | 618 | — | 630 | — | 630 | |||||||||||||||||||||||||||||||||||||||
U.S. Treasury securities | 649 | — | — | 649 | 618 | — | — | 618 | |||||||||||||||||||||||||||||||||||||||
Marketable equity securities | 234 | — | — | 234 | 106 | — | — | 106 | |||||||||||||||||||||||||||||||||||||||
Contingent value right | — | — | 33 | 33 | — | — | 29 | 29 | |||||||||||||||||||||||||||||||||||||||
Derivative assets related to terminated acquisition | — | — | 26 | 26 | — | — | 10 | 10 | |||||||||||||||||||||||||||||||||||||||
Deferred compensation plan assets | — | 51 | — | 51 | — | 48 | — | 48 | |||||||||||||||||||||||||||||||||||||||
Total assets measured at fair value | $ | 2,332 | $ | 731 | $ | 59 | $ | 3,122 | $ | 2,456 | $ | 696 | $ | 39 | $ | 3,191 | |||||||||||||||||||||||||||||||
Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||
Deferred compensation plan liability | $ | — | $ | 46 | $ | — | $ | 46 | $ | — | $ | 46 | $ | — | $ | 46 | |||||||||||||||||||||||||||||||
4. DEBT |
In millions |
September 27,
2020 |
December 29,
2019 |
|||||||||
Principal amount of 2023 Notes outstanding | $ | 750 | $ | 750 | |||||||
Principal amount of 2021 Notes outstanding | 517 | 517 | |||||||||
Unamortized discount of liability component of convertible senior notes | (94) | (126) | |||||||||
Net carrying amount of liability component of convertible senior notes | 1,173 | 1,141 | |||||||||
Less: current portion | (507) | — | |||||||||
Long-term debt
|
$ | 666 | $ | 1,141 | |||||||
Carrying value of equity component of convertible senior notes, net of debt issuance costs | $ | 213 | $ | 213 | |||||||
Fair value of convertible senior notes outstanding (Level 2) | $ | 1,447 | $ | 1,549 | |||||||
Weighted-average remaining amortization period of discount on the liability component of convertible senior notes | 2.6 years | 3.2 years |
5. STOCKHOLDERS’ EQUITY |
Restricted
Stock Units (RSU) |
Performance
Stock Units (PSU)(1) |
Weighted-Average Grant Date Fair Value per Share | |||||||||||||||||||||
Units in thousands | RSU | PSU | |||||||||||||||||||||
Outstanding at December 29, 2019 | 1,700 | 271 | $ | 271.49 | $ | 258.66 | |||||||||||||||||
Awarded | 234 | (82) | $ | 301.83 | $ | 343.38 | |||||||||||||||||
Vested | (83) | — | $ | 219.18 | — | ||||||||||||||||||
Cancelled | (167) | (71) | $ | 267.36 | $ | 261.19 | |||||||||||||||||
Outstanding at September 27, 2020 | 1,684 | 118 | $ | 278.68 | 400.74 |
Options
(in thousands) |
Weighted-Average
Exercise Price |
||||||||||
Outstanding at December 29, 2019 | 58 | $ | 56.65 | ||||||||
Exercised | (48) | $ | 56.16 | ||||||||
Outstanding and exercisable at September 27, 2020 | 10 | $ | 59.11 |
In millions | Q3 2020 | Q3 2019 | YTD 2020 | YTD 2019 | |||||||||||||||||||
Cost of product revenue | $ | 6 | $ | 5 | $ | 13 | $ | 15 | |||||||||||||||
Cost of service and other revenue | 1 | 1 | 3 | 3 | |||||||||||||||||||
Research and development | 21 | 15 | 48 | 50 | |||||||||||||||||||
Selling, general and administrative | 33 | 24 | 52 | 77 | |||||||||||||||||||
Share-based compensation expense before taxes | 61 | 45 | 116 | 145 | |||||||||||||||||||
Related income tax benefits | (12) | (10) | (27) | (31) | |||||||||||||||||||
Share-based compensation expense, net of taxes | $ | 49 | $ | 35 | $ | 89 | $ | 114 |
Employee Stock Purchase Rights | |||||
Risk-free interest rate |
0.11% - 2.04%
|
||||
Expected volatility |
30% - 45%
|
||||
Expected term |
0.5 - 1.0 year
|
||||
Expected dividends | 0 | % | |||
Weighted-average grant-date fair value per share | $ | 75.57 |
6. SUPPLEMENTAL BALANCE SHEET DETAILS |
In millions |
September 27,
2020 |
December 29,
2019 |
|||||||||||||||||||||
Trade accounts receivable, gross | $ | 468 | $ | 575 | |||||||||||||||||||
Allowance for credit losses | (4) | (2) | |||||||||||||||||||||
Total accounts receivable, net | $ | 464 | $ | 573 |
In millions |
September 27,
2020 |
December 29,
2019 |
|||||||||
Raw materials | $ | 142 | $ | 108 | |||||||
Work in process | 246 | 225 | |||||||||
Finished goods | 27 | 26 | |||||||||
Total inventory | $ | 415 | $ | 359 |
In millions | Goodwill | ||||
Balance as of December 29, 2019 | $ | 824 | |||
Acquisitions | 73 | ||||
Balance as of September 27, 2020 | $ | 897 |
In millions |
September 27,
2020 |
December 29,
2019 |
|||||||||
Contract liabilities, current portion | $ | 154 | $ | 167 | |||||||
Accrued compensation expenses | 123 | 154 | |||||||||
Accrued taxes payable | 46 | 86 | |||||||||
Operating lease liabilities, current portion | 54 | 45 | |||||||||
Other, including warranties (a) | 75 | 64 | |||||||||
Total accrued liabilities | $ | 452 | $ | 516 |
In millions | Q3 2020 | Q3 2019 | YTD 2020 | YTD 2019 | |||||||||||||||||||
Balance at beginning of period | $ | 10 | $ | 16 | $ | 14 | $ | 19 | |||||||||||||||
Additions charged to cost of product revenue | 6 | 3 | 11 | 12 | |||||||||||||||||||
Repairs and replacements | (6) | (5) | (15) | (17) | |||||||||||||||||||
Balance at end of period | $ | 10 | $ | 14 | $ | 10 | $ | 14 |
7. LEGAL PROCEEDINGS |
8. INCOME TAXES |
9. SEGMENT INFORMATION |
In millions | Q3 2020 | Q3 2019 | YTD 2020 | YTD 2019 | |||||||||||||||||||
Revenue: | |||||||||||||||||||||||
Core Illumina | $ | 794 | $ | 907 | $ | 2,286 | $ | 2,591 | |||||||||||||||
Helix | — | — | — | 1 | |||||||||||||||||||
Elimination of intersegment revenue | — | — | — | (1) | |||||||||||||||||||
Consolidated revenue | $ | 794 | $ | 907 | $ | 2,286 | $ | 2,591 | |||||||||||||||
Income (loss) from operations: | |||||||||||||||||||||||
Core Illumina | $ | 162 | $ | 308 | $ | 447 | $ | 740 | |||||||||||||||
Helix | — | — | — | (24) | |||||||||||||||||||
Elimination of intersegment earnings | — | — | — | 1 | |||||||||||||||||||
Consolidated income from operations | $ | 162 | $ | 308 | $ | 447 | $ | 717 |
MANAGEMENT’S DISCUSSION & ANALYSIS |
Q3 2020 | Q3 2019 | YTD 2020 | YTD 2019 | ||||||||||||||||||||
Revenue: | |||||||||||||||||||||||
Product revenue | 85.1 | % | 82.2 | % | 83.3 | % | 81.7 | % | |||||||||||||||
Service and other revenue | 14.9 | 17.8 | 16.7 | 18.3 | |||||||||||||||||||
Total revenue | 100.0 | 100.0 | 100.0 | 100.0 | |||||||||||||||||||
Cost of revenue: | |||||||||||||||||||||||
Cost of product revenue | 26.4 | 21.5 | 23.4 | 22.1 | |||||||||||||||||||
Cost of service and other revenue | 6.5 | 6.0 | 6.9 | 7.1 | |||||||||||||||||||
Amortization of acquired intangible assets | 0.9 | 1.0 | 0.9 | 1.1 | |||||||||||||||||||
Total cost of revenue | 33.8 | 28.5 | 31.2 | 30.3 | |||||||||||||||||||
Gross profit | 66.2 | 71.5 | 68.8 | 69.7 | |||||||||||||||||||
Operating expense: | |||||||||||||||||||||||
Research and development | 21.6 | 16.7 | 21.1 | 18.8 | |||||||||||||||||||
Selling, general and administrative | 24.2 | 20.9 | 28.1 | 23.2 | |||||||||||||||||||
Total operating expense | 45.8 | 37.6 | 49.2 | 42.0 | |||||||||||||||||||
Income from operations | 20.4 | 33.9 | 19.6 | 27.7 | |||||||||||||||||||
Other income (expense): | |||||||||||||||||||||||
Interest income | 0.6 | 1.8 | 1.1 | 2.3 | |||||||||||||||||||
Interest expense | (1.5) | (1.2) | (1.4) | (1.6) | |||||||||||||||||||
Other income (expense), net | 7.5 | (4.8) | 5.1 | 4.4 | |||||||||||||||||||
Total other income (expense), net | 6.6 | (4.2) | 4.8 | 5.1 | |||||||||||||||||||
Income before income taxes | 27.0 | 29.7 | 24.4 | 32.8 | |||||||||||||||||||
Provision for income taxes | 4.5 | 3.9 | 6.9 | 3.8 | |||||||||||||||||||
Consolidated net income | 22.5 | 25.8 | 17.5 | 29.0 | |||||||||||||||||||
Add: Net loss attributable to noncontrolling interests | — | — | — | 0.5 | |||||||||||||||||||
Net income attributable to Illumina stockholders | 22.5 | % | 25.8 | % | 17.5 | % | 29.5 | % |
Dollars in millions | Q3 2020 | Q3 2019 | Change | % Change | YTD 2020 | YTD 2019 | Change | % Change | |||||||||||||||||||||||||||||||||||||||
Consumables | $ | 562 | $ | 600 | $ | (38) | (6) | % | $ | 1,618 | $ | 1,727 | $ | (109) | (6) | % | |||||||||||||||||||||||||||||||
Instruments | 114 | 146 | (32) | (22) | 286 | 390 | (104) | (27) | |||||||||||||||||||||||||||||||||||||||
Total product revenue | 676 | 746 | (70) | (9) | 1,904 | 2,117 | (213) | (10) | |||||||||||||||||||||||||||||||||||||||
Service and other revenue | 118 | 161 | (43) | (27) | 382 | 474 | (92) | (19) | |||||||||||||||||||||||||||||||||||||||
Total revenue | $ | 794 | $ | 907 | $ | (113) | (12) | % | $ | 2,286 | $ | 2,591 | $ | (305) | (12) | % |
Dollars in millions | Q3 2020 | Q3 2019 | Change | % Change | YTD 2020 | YTD 2019 | Change | % Change | |||||||||||||||||||||||||||||||||||||||
Gross profit | $ | 526 | $ | 648 | $ | (122) | (19)% | $ | 1,573 | $ | 1,805 | $ | (232) | (13)% | |||||||||||||||||||||||||||||||||
Gross margin | 66.2 | % | 71.5 | % | 68.8 | % | 69.7 | % |
Dollars in millions | Q3 2020 | Q3 2019 | Change | % Change | YTD 2020 | YTD 2019 | Change | % Change | |||||||||||||||||||||||||||||||||||||||
Research and development | $ | 172 | $ | 151 | $ | 21 | 14 | % | $ | 483 | $ | 486 | $ | (3) | (1) | % | |||||||||||||||||||||||||||||||
Selling, general and administrative | 192 | 189 | 3 | 2 | 643 | 602 | 41 | 7 | |||||||||||||||||||||||||||||||||||||||
Total operating expense | $ | 364 | $ | 340 | $ | 24 | 7 | % | $ | 1,126 | $ | 1,088 | $ | 38 | 3 | % |
Dollars in millions | Q3 2020 | Q3 2019 | Change | % Change | YTD 2020 | YTD 2019 | Change | % Change | |||||||||||||||||||||||||||||||||||||||
Interest income | $ | 5 | $ | 16 | $ | (11) | (69) | % | $ | 26 | $ | 59 | $ | (33) | (56) | % | |||||||||||||||||||||||||||||||
Interest expense | (11) | (11) | — | — | (33) | (41) | 8 | (20) | |||||||||||||||||||||||||||||||||||||||
Other income (expense), net | 59 | (43) | 102 | (237) | 117 | 114 | 3 | 3 | |||||||||||||||||||||||||||||||||||||||
Total other income (expense), net | $ | 53 | $ | (38) | $ | 91 | (239) | % | $ | 110 | $ | 132 | $ | (22) | (17) | % |
Dollars in millions | Q3 2020 | Q3 2019 | Change | % Change | YTD 2020 | YTD 2019 | Change | % Change | |||||||||||||||||||||||||||||||||||||||
Income before income taxes | $ | 215 | $ | 270 | $ | (55) | (20) | % | $ | 557 | $ | 849 | $ | (292) | (34) | % | |||||||||||||||||||||||||||||||
Provision for income taxes | 36 | 36 | — | — | 158 | 98 | 60 | 61 | |||||||||||||||||||||||||||||||||||||||
Consolidated net income | $ | 179 | $ | 234 | $ | (55) | (24) | % | $ | 399 | $ | 751 | $ | (352) | (47) | % | |||||||||||||||||||||||||||||||
Effective tax rate | 16.8 | % | 13.2 | % | 28.4 | % | 11.5 | % |
In millions | YTD 2020 | YTD 2019 | |||||||||
Net cash provided by operating activities | $ | 674 | $ | 608 | |||||||
Net cash (used in) provided by investing activities | (520) | 849 | |||||||||
Net cash used in financing activities | (435) | (782) | |||||||||
Effect of exchange rate changes on cash and cash equivalents | — | (4) | |||||||||
Net (decrease) increase in cash and cash equivalents | $ | (281) | $ | 671 |
OTHER KEY INFORMATION |
In thousands, except price per share |
Total Number of Shares Purchased |
Average Price Paid per Share |
Total Number of
Shares Purchased as Part of Publicly Announced Programs |
Approximate Dollar
Value of Shares that May Yet Be Purchased Under the Programs |
|||||||||||||||||||
First Quarter | 660 | $ | 284.08 | 660 | $ | 562,500 | |||||||||||||||||
Second Quarter | 410 | $ | 348.63 | 410 | $ | 419,624 | |||||||||||||||||
Third Quarter (1) | 378 | $ | 330.11 | 378 | $ | 294,774 | |||||||||||||||||
Total | 1,448 | $ | 314.37 | 1,448 | $ | 294,774 |
In thousands, except price per share |
Total Number of Shares Purchased |
Average Price Paid per Share |
Total Number of
Shares Purchased as Part of Publicly Announced Programs |
Approximate Dollar
Value of Shares that May Yet Be Purchased Under the Programs |
|||||||||||||||||||
June 29, 2020 - July 26, 2020 | 55 | $ | 369.87 | 55 | $ | 399,367 | |||||||||||||||||
July 27, 2020 - August 23, 2020 | 64 | $ | 350.59 | 64 | $ | 376,869 | |||||||||||||||||
August 24, 2020 - September 27, 2020 | 259 | $ | 316.65 | 259 | $ | 294,774 | |||||||||||||||||
Total | 378 | $ | 330.11 | 378 | $ | 294,774 |
Incorporated by Reference | ||||||||||||||||||||||||||||||||||||||
Exhibit Number | Exhibit Description | Form | File Number | Exhibit | Filing Date | Filed Herewith | ||||||||||||||||||||||||||||||||
2.1 | 8-K | 001-35406 | 2.1 | 9/21/2020 | ||||||||||||||||||||||||||||||||||
10.1 | X | |||||||||||||||||||||||||||||||||||||
10.2 | 8-K | 001-35406 | 10.1 | 9/21/2020 | ||||||||||||||||||||||||||||||||||
10.3 | 8-K | 001-35406 | 10.2 | 9/21/2020 | ||||||||||||||||||||||||||||||||||
31.1 | X | |||||||||||||||||||||||||||||||||||||
31.2 | X | |||||||||||||||||||||||||||||||||||||
32.1 | X | |||||||||||||||||||||||||||||||||||||
32.2 | X | |||||||||||||||||||||||||||||||||||||
101.INS | XBRL Instance Document - the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document | X | ||||||||||||||||||||||||||||||||||||
101.SCH | XBRL Taxonomy Extension Schema | X | ||||||||||||||||||||||||||||||||||||
101.CAL | XBRL Taxonomy Extension Calculation Linkbase | X | ||||||||||||||||||||||||||||||||||||
101.LAB | XBRL Taxonomy Extension Label Linkbase | X | ||||||||||||||||||||||||||||||||||||
101.PRE | XBRL Taxonomy Extension Presentation Linkbase | X | ||||||||||||||||||||||||||||||||||||
101.DEF | XBRL Taxonomy Extension Definition Linkbase | X | ||||||||||||||||||||||||||||||||||||
104 | Cover Page Interactive Data File - formatted in Inline XBRL and included as Exhibit 101 | X |
Page | |||||
PART I. FINANCIAL INFORMATION | |||||
PART II. OTHER INFORMATION | |||||
Item 3. Defaults Upon Senior Securities | None | ||||
Item 4. Mine Safety Disclosures | Not Applicable | ||||
Item 5. Other Information | None | ||||
ILLUMINA, INC.
(registrant) |
|||||||||||
Date: | October 29, 2020 |
/s/ SAM A. SAMAD
|
|||||||||
Sam A. Samad
Senior Vice President and Chief Financial Officer |
ILLUMINA |
SEQUENOM
|
|||||||||||||
By: | /s/ John Leite | By: | /s/ Michael F. Minahan | |||||||||||
Name: | John Leite | Name: | Michael F. Minahan | |||||||||||
Title: | VP, Business Development | Title: | SVP & General Manager | |||||||||||
Date: | 5/7/2020 | Date: | 5/8/2020 |
1 | I have reviewed this Quarterly Report on Form 10-Q of Illumina, Inc.; | ||||||||||
2 | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; | ||||||||||
3 | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; | ||||||||||
4 | The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: | ||||||||||
a) | designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; | ||||||||||
b) | designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; | ||||||||||
c) | evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and | ||||||||||
d) | disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and | ||||||||||
5 | The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions): | ||||||||||
a) | all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and | ||||||||||
b) | any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting. |
By: |
/s/ FRANCIS A. DESOUZA
|
||||||||||
Francis A. deSouza | |||||||||||
President and Chief Executive Officer |
1 | I have reviewed this Quarterly Report on Form 10-Q of Illumina, Inc.; | |||||||
2 | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; | |||||||
3 | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; | |||||||
4 | The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: | |||||||
a) | designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; | |||||||
b) | designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; | |||||||
c) | evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and | |||||||
d) | disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and | |||||||
5 | The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions): | |||||||
a) | all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and | |||||||
b) | any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting. |
By: |
/s/ SAM A. SAMAD
|
||||||||||
Sam A. Samad | |||||||||||
Senior Vice President and Chief Financial Officer |
By: | /s/ FRANCIS A. DESOUZA | ||||||||||
Francis A. deSouza | |||||||||||
President and Chief Executive Officer |
By: |
/s/ SAM A. SAMAD
|
||||||||||
Sam A. Samad | |||||||||||
Senior Vice President and Chief Financial Officer |