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.

Common-Size Income Statement

Paying user area


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Illumina Inc., common-size consolidated income statement

Microsoft Excel
12 months ended: Dec 31, 2020 Dec 29, 2019 Dec 30, 2018 Dec 31, 2017 Dec 31, 2016
Product revenue
Service and other revenue
Revenue
Cost of product revenue
Cost of service and other revenue
Amortization of acquired intangible assets
Cost of revenue
Gross profit
Research and development
Selling, general and administrative
Legal contingencies
Operating expense
Income from operations
Interest income
Interest expense
Other income (expense), net
Other income (expense), net
Income before income taxes
Provision for income taxes
Consolidated net income
Net loss attributable to noncontrolling interests
Net income attributable to Illumina stockholders

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).


Revenue Composition
Product revenue as a percentage of total revenue remained relatively stable, fluctuating slightly between 82.48% and 84.72%, with a modest increase observed in 2020 reaching 84.44%. Service and other revenue accounted for the remaining portion, showing a slight decline in 2020 to 15.56% after peaking at 17.52% in 2018.
Cost Structure
Cost of product revenue as a percentage of total revenue exhibited some volatility, ranging from -22.14% to -24.67%, peaking in 2017 before increasing again in 2020 to -24.33%. Cost of service and other revenue displayed a narrower range between -6.45% and -7.8%, with a slight reduction in 2020. The amortization of acquired intangible assets progressively decreased from -1.79% in 2016 to -0.86% in 2020, indicating amortization expense reduction relative to revenue. Overall, total cost of revenue fluctuated between -30.37% and -33.65%, with a rise to -31.99% by 2020.
Profitability
Gross profit margin showed variability over the period, declining from 69.48% in 2016 to a low of 66.35% in 2017, then recovering to above 69% in 2018 and 2019 before decreasing to 68.01% in 2020. Research and development expenses as a percentage of revenue generally declined from -21.03% to -18.26% from 2016 to 2019 but increased sharply to -21.06% in 2020, suggesting intensified investment in R&D in the latest period. Selling, general, and administrative expenses remained fairly consistent around -24%, but notable growth to -29.05% occurred in 2020, reflecting increased operational costs or investments.
Operating Income and Expenses
Operating expenses decreased as a percentage of revenue from -45.01% in 2016 to -41.83% in 2019, indicating improved expense management up to that point. However, in 2020, operating expenses rose significantly to -50.11%, driven primarily by higher selling, general, and administrative expenses and increased R&D spending. Consequently, income from operations declined from a peak of 27.8% in 2019 to 17.91% in 2020, signaling reduced operational profitability in the most recent year.
Other Income and Expenses
Interest income displayed a gradual upward trend from 0.41% in 2016 to a peak of 2.12% in 2019, followed by a decrease to 1.27% in 2020. Interest expense fluctuated mildly without a clear trend, remaining near -1.4% to -1.7% of revenue. Other income (expense), net, showed significant volatility, with an exceptionally high value in 2017 at 16.53%, followed by lower positive contributions in subsequent years, reaching 8.77% in 2020, suggesting occasional one-time gains or favorable non-operating items impacting income before taxes.
Income Before and After Taxes
Income before income taxes experienced considerable variation, peaking at 37.9% in 2017, then generally declining to 26.43% in 2020. Provision for income taxes was also somewhat variable, increasing markedly in 2017 to -13.26%, then remaining lower in following years before rising again in 2020 to -6.17%, indicating fluctuating effective tax rates or tax expense impacts.
Net Income
Consolidated net income as a percentage of revenue increased from 17.85% in 2016 to 27.94% in 2019, reflecting strong profitability improvements during this period. However, a decline to 20.25% occurred in 2020, aligning with the increased operating expenses and decreased operating income. Net income attributable to Illumina stockholders mirrored this trend closely, rising to 28.28% in 2019 before a reduction to 20.25% in 2020. The net loss attributable to noncontrolling interests declined over time, becoming negligible in 2020.