Stock Analysis on Net

Illumina Inc. (NASDAQ:ILMN)

$22.49

This company has been moved to the archive! The financial data has not been updated since November 5, 2021.

Analysis of Investments

Microsoft Excel

Adjustment to Net Income (Loss): Mark to Market Available-for-sale Securities

Illumina Inc., adjustment to net income attributable to Illumina stockholders

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2020 Dec 29, 2019 Dec 30, 2018 Dec 31, 2017 Dec 31, 2016
Net income attributable to Illumina stockholders (as reported)
Add: Unrealized gain (loss) on available-for-sale debt securities, net of deferred tax
Net income attributable to Illumina stockholders (adjusted)

Based on: 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-29), 10-K (reporting date: 2018-12-30), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31).


Reported net income attributable to Illumina stockholders (US$ in millions)
The reported net income shows an overall upward trend from 2016 to 2019, increasing from 463 million to 1002 million. This represents strong growth over four years. However, in 2020, there is a notable decline, with reported net income decreasing to 656 million, which is significantly lower than the previous year.
Adjusted net income attributable to Illumina stockholders (US$ in millions)
The adjusted net income closely mirrors the trend observed in reported net income. It increases steadily from 462 million in 2016 to 1008 million in 2019, demonstrating consistent profitability improvements. Similarly, adjusted net income experiences a decrease in 2020, falling to 653 million. The adjustment made to net income appears minimal, as the values are nearly identical to the reported figures across all years.
Overall Analysis
The financial data indicates a period of substantial growth in net income from 2016 through 2019. The rise reflects either increasing revenues, improving profit margins, or a combination of both. The sharp decline in 2020 suggests a reversal in the positive trend, possibly due to external factors or operational challenges impacting earnings during that year. The close alignment between reported and adjusted net income implies that adjustments for non-recurring items or accounting changes did not materially affect the reported earnings during the period analyzed.

Adjusted Profitability Ratios: Mark to Market Available-for-sale Securities (Summary)

Illumina Inc., adjusted profitability ratios

Microsoft Excel
Dec 31, 2020 Dec 29, 2019 Dec 30, 2018 Dec 31, 2017 Dec 31, 2016
Net Profit Margin
Reported net profit margin
Adjusted net profit margin
Return on Equity (ROE)
Reported ROE
Adjusted ROE
Return on Assets (ROA)
Reported ROA
Adjusted ROA

Based on: 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-29), 10-K (reporting date: 2018-12-30), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31).


Net Profit Margin
The reported net profit margin experienced an upward trajectory from 19.29% in 2016 to a peak of 28.28% in 2019, indicating improved profitability during this period. However, this figure declined noticeably to 20.25% in 2020. The adjusted net profit margin follows a similar pattern, suggesting consistent adjustments between reported and investment-adjusted figures with minimal disparity. The peak in 2019 represents the highest profitability level within the observed years.
Return on Equity (ROE)
Reported return on equity showed a rising trend from 21.06% in 2016, reaching 26.41% in 2017. It then declined moderately to approximately 21.7% in 2018 and 2019 before dropping significantly to 13.98% in 2020. Adjusted ROE demonstrates a comparable pattern, indicating that adjustments had little impact on the ROE measurement. The sharp decline in 2020 suggests reduced effectiveness in generating returns from equity capital during that year.
Return on Assets (ROA)
The return on assets also followed a general pattern of growth initially, rising from 10.81% in 2016 to 13.81% in 2017, before decreasing to around 11.87% in 2018. It improved slightly again in 2019 to approximately 13.7%-13.78%, preceding a significant decline to around 8.6% in 2020. Adjusted ROA values track closely with the reported figures, confirming consistency between reported and adjusted metrics. The drop in 2020 indicates reduced efficiency in utilizing assets to generate profit.
General Observations
Across all metrics—net profit margin, ROE, and ROA—2019 marked the highest levels of profitability and returns, followed by notable declines in 2020. Both reported and adjusted figures remain closely aligned throughout the observed period, suggesting that investment-related adjustments did not materially alter the financial performance indicators. The declines in 2020 may indicate challenges in operational efficiency or profitability during that year.

Illumina Inc., Profitability Ratios: Reported vs. Adjusted


Adjusted Net Profit Margin

Microsoft Excel
Dec 31, 2020 Dec 29, 2019 Dec 30, 2018 Dec 31, 2017 Dec 31, 2016
As Reported
Selected Financial Data (US$ in millions)
Net income attributable to Illumina stockholders
Revenue
Profitability Ratio
Net profit margin1
Adjusted: Mark to Market Available-for-sale Securities
Selected Financial Data (US$ in millions)
Adjusted net income attributable to Illumina stockholders
Revenue
Profitability Ratio
Adjusted net profit margin2

Based on: 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-29), 10-K (reporting date: 2018-12-30), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31).

2020 Calculations

1 Net profit margin = 100 × Net income attributable to Illumina stockholders ÷ Revenue
= 100 × ÷ =

2 Adjusted net profit margin = 100 × Adjusted net income attributable to Illumina stockholders ÷ Revenue
= 100 × ÷ =


Reported net income attributable to Illumina stockholders
The reported net income increased steadily from 463 million USD in 2016 to a peak of 1,002 million USD in 2019, showing consistent growth over the first four years. However, in 2020, the reported net income declined significantly to 656 million USD, representing a notable drop from the previous year.
Adjusted net income attributable to Illumina stockholders
The adjusted net income followed a similar trend as the reported net income. It rose each year from 462 million USD in 2016 to 1,008 million USD in 2019. In 2020, it decreased sharply to 653 million USD, mirroring the decline seen in the reported figures.
Reported net profit margin
The reported net profit margin increased from 19.29% in 2016 to 28.28% in 2019, indicating improved profitability over the four-year period. However, there was a substantial decline to 20.25% in 2020, suggesting a significant reduction in profit efficiency compared to the prior year.
Adjusted net profit margin
The adjusted net profit margin exhibited a pattern similar to the reported margin. It rose from 19.25% in 2016 to a high of 28.45% in 2019, then dropped markedly to 20.16% in 2020. This parallel movement suggests that the underlying profitability adjustments had minimal impact on the overall profit margin trend.
Summary
Overall, the company showed consistent growth in both net income and profit margins from 2016 to 2019. The year 2019 marks the peak performance across the reported and adjusted measures. In 2020, however, there is a pronounced decline in both net income and profit margin, which may indicate challenges such as increased costs, reduced revenues, or external factors impacting profitability. The close alignment between reported and adjusted figures suggests that the adjustments made had limited effect on the core financial trends.

Adjusted Return on Equity (ROE)

Microsoft Excel
Dec 31, 2020 Dec 29, 2019 Dec 30, 2018 Dec 31, 2017 Dec 31, 2016
As Reported
Selected Financial Data (US$ in millions)
Net income attributable to Illumina stockholders
Total Illumina stockholders’ equity
Profitability Ratio
ROE1
Adjusted: Mark to Market Available-for-sale Securities
Selected Financial Data (US$ in millions)
Adjusted net income attributable to Illumina stockholders
Total Illumina stockholders’ equity
Profitability Ratio
Adjusted ROE2

Based on: 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-29), 10-K (reporting date: 2018-12-30), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31).

2020 Calculations

1 ROE = 100 × Net income attributable to Illumina stockholders ÷ Total Illumina stockholders’ equity
= 100 × ÷ =

2 Adjusted ROE = 100 × Adjusted net income attributable to Illumina stockholders ÷ Total Illumina stockholders’ equity
= 100 × ÷ =


The financial data over the five-year period reveals several noteworthy trends regarding profitability and returns for the company.

Net Income
Reported net income attributable to stockholders showed a steady increase from 2016 to 2019, rising from $463 million to $1,002 million. However, in 2020, net income declined significantly to $656 million. Adjusted net income followed a very similar pattern, increasing consistently from $462 million in 2016 to $1,008 million in 2019 and then decreasing to $653 million in 2020. The close proximity between reported and adjusted net income figures suggests minimal impact of non-recurring or exceptional items on overall profitability during this period.
Return on Equity (ROE)
Reported ROE exhibited an overall upward trend from 21.06% in 2016 to a peak of about 26.41% in 2017, before declining gradually to 21.72% in 2019. A sharp decrease was observed in 2020, with reported ROE falling to 13.98%. The adjusted ROE data mirrored this trajectory closely, beginning at 21.01% in 2016, peaking at 26.41% in 2017, maintaining near levels through 2019, and dropping to 13.91% in 2020. This pattern highlights a period of growing shareholder returns followed by a marked contraction in the most recent year.
Analysis and Insights
From 2016 to 2019, the company experienced steady growth in net income and strong returns on equity, indicating effective profitability and capital utilization over this timeframe. The concurrence of reported and adjusted figures implies consistency in earnings quality. The notable decline in both net income and ROE in 2020 suggests challenges that adversely affected profitability and equity returns, possibly due to external factors such as market disruptions or internal operational issues. This sharp downturn warrants further investigation to identify specific causes and evaluate the sustainability of prior growth trends.

Adjusted Return on Assets (ROA)

Microsoft Excel
Dec 31, 2020 Dec 29, 2019 Dec 30, 2018 Dec 31, 2017 Dec 31, 2016
As Reported
Selected Financial Data (US$ in millions)
Net income attributable to Illumina stockholders
Total assets
Profitability Ratio
ROA1
Adjusted: Mark to Market Available-for-sale Securities
Selected Financial Data (US$ in millions)
Adjusted net income attributable to Illumina stockholders
Total assets
Profitability Ratio
Adjusted ROA2

Based on: 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-29), 10-K (reporting date: 2018-12-30), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31).

2020 Calculations

1 ROA = 100 × Net income attributable to Illumina stockholders ÷ Total assets
= 100 × ÷ =

2 Adjusted ROA = 100 × Adjusted net income attributable to Illumina stockholders ÷ Total assets
= 100 × ÷ =


Net Income Trends
Reported net income attributable to stockholders showed a generally upward trajectory from 2016 to 2019, rising from 463 million US dollars to a peak of 1,002 million in 2019. However, there was a notable decline in 2020, with net income decreasing to 656 million. This pattern is mirrored almost identically in the adjusted net income figures, which also peaked in 2019 at 1,008 million and subsequently dropped to 653 million in 2020.
Return on Assets (ROA) Trends
The reported ROA displayed an increasing trend from 10.81% in 2016 to a high of 13.7% in 2019. This was followed by a significant decrease to 8.65% in 2020. Adjusted ROA values followed a very similar pattern, rising from 10.78% in 2016 to 13.78% in 2019, then declining to 8.61% in 2020. The closeness between reported and adjusted ROA values over the years suggests consistency in the adjustments made.
Comparative Observations Between Reported and Adjusted Figures
The reported and adjusted net income values are almost identical throughout the observed periods, indicating minimal adjustments impacting net income recognition. Similarly, the reported and adjusted ROA percentages are remarkably aligned, affirming the reliability of the reported data and the limited impact of adjustments on asset returns.
Overall Insights
The financial data indicates strong growth in profitability and asset efficiency from 2016 through 2019. However, 2020 marks a reversal in these trends, with both net income and ROA showing substantial declines. This downturn may signal operational challenges or external factors affecting performance in 2020. The high correlation between reported and adjusted metrics across all years suggests that the company's reported financial results provide a clear and consistent representation of its financial performance.