Illumina Inc. (NASDAQ:ILMN)

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?

Illumina Inc., adjusted total assets

US$ in millions

	Dec 31, 2020	Dec 29, 2019	Dec 30, 2018	Dec 31, 2017	Dec 31, 2016
As Reported
Total assets	7,585)	7,316)	6,959)	5,257)	4,281)
Adjustments
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)¹	—)	—)	602)	604)	523)
Add: Allowance for doubtful accounts	4)	2)	2)	3)	4)
Less: Deferred tax assets, net²	20)	64)	70)	88)	123)
After Adjustment
Adjusted total assets	7,569)	7,254)	7,493)	5,776)	4,685)

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).

¹ Operating lease right-of-use asset (before adoption of FASB Topic 842). See details »

² Deferred tax assets, net. See details »

Analysis of the asset structure reveals a period of sustained expansion in the balance sheet from 2016 through 2020. Total assets exhibited a consistent upward trajectory, increasing from 4,281 million US dollars in 2016 to 7,585 million US dollars by 2020. This growth was most pronounced between 2016 and 2018, followed by a phase of relative stabilization in 2019 and 2020.

Growth Patterns in Total Assets: A steady increase in total assets is observed, with the most significant acceleration occurring between 2017 and 2018, during which assets grew by approximately 32%. The growth rate decelerated in the final two years of the analyzed period, indicating a transition from rapid expansion to a more stable asset base.
Variance Between Reported and Adjusted Total Assets: Between 2016 and 2018, adjusted total assets remained consistently higher than reported total assets. The maximum positive variance occurred in 2018, where adjusted assets exceeded reported assets by 534 million US dollars. This suggests that adjustments made during these years systematically increased the valuation of the asset base for analytical purposes.
Shift in Adjustment Direction: A reversal in the relationship between reported and adjusted assets is evident beginning in 2019. In both 2019 and 2020, adjusted total assets fell slightly below the reported total assets. Specifically, adjusted assets were 62 million US dollars lower than total assets in 2019 and 16 million US dollars lower in 2020. This shift indicates a change in the nature or application of the financial adjustments applied during the latter part of the period.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?

Illumina Inc., adjusted total liabilities

US$ in millions

	Dec 31, 2020	Dec 29, 2019	Dec 30, 2018	Dec 31, 2017	Dec 31, 2016
As Reported
Total liabilities	2,891)	2,703)	3,053)	2,288)	1,966)
Adjustments
Add: Operating lease liability (before adoption of FASB Topic 842)¹	—)	—)	602)	604)	523)
Less: Deferred tax liabilities²	73)	1)	—)	—)	1)
Less: Reserve for product warranties	13)	14)	19)	17)	13)
After Adjustment
Adjusted total liabilities	2,805)	2,688)	3,636)	2,875)	2,475)

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).

¹ Operating lease liability (before adoption of FASB Topic 842). See details »

² Deferred tax liabilities. See details »

An analysis of the liability structure from 2016 to 2020 reveals a period of expansion peaking in 2018, followed by a contraction and subsequent stabilization. Both reported and adjusted total liabilities followed a similar trajectory during the first three years of the observed period, though the magnitude of the adjustments shifted significantly in later years.

Reported Total Liabilities Trend: Reported total liabilities grew consistently from 2016 to 2018, rising from 1,966 million US$ to a peak of 3,053 million US$. A notable decrease occurred in 2019, with liabilities falling to 2,703 million US$, before returning to an upward trajectory in 2020 to reach 2,891 million US$.
Adjusted Total Liabilities Trend: Adjusted total liabilities mirrored the reported growth through 2018, increasing from 2,475 million US$ in 2016 to a peak of 3,636 million US$ in 2018. However, a sharp decline was recorded in 2019, where the figure dropped to 2,688 million US$, followed by a marginal increase to 2,805 million US$ in 2020.
Analysis of Adjustment Variance: A significant shift in the relationship between reported and adjusted liabilities is observable. From 2016 to 2018, adjusted liabilities remained consistently higher than reported liabilities, with the largest positive variance of 587 million US$ occurring in 2017. Conversely, starting in 2019, the adjusted total liabilities fell below the reported total liabilities, indicating a reversal in the nature of the adjustments applied to the financial statements.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?

Illumina Inc., adjusted total Illumina stockholders’ equity

US$ in millions

	Dec 31, 2020	Dec 29, 2019	Dec 30, 2018	Dec 31, 2017	Dec 31, 2016
As Reported
Total Illumina stockholders’ equity	4,694)	4,613)	3,758)	2,749)	2,197)
Adjustments
Less: Deferred tax assets (liabilities), net¹	(53)	63)	70)	88)	122)
Add: Allowance for doubtful accounts	4)	2)	2)	3)	4)
Add: Reserve for product warranties	13)	14)	19)	17)	13)
Add: Redeemable noncontrolling interests	—)	—)	61)	220)	44)
Add: Noncontrolling interests	—)	—)	87)	—)	73)
After Adjustment
Adjusted total stockholders’ equity	4,764)	4,566)	3,857)	2,901)	2,209)

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).

¹ Deferred tax assets (liabilities), net. See details »

Analysis of the equity position demonstrates a sustained increase in both total and adjusted stockholders' equity from 2016 through 2020. This indicates a cumulative expansion of the company's book value over the five-year observation window.

Growth Trends in Total Equity: Total stockholders' equity increased from 2,197 million USD in 2016 to 4,694 million USD in 2020. The growth was most pronounced between 2017 and 2019, with the rate of increase slowing significantly in the final year of the period.
Analysis of Adjusted Equity: Adjusted total stockholders' equity mirrored the growth of reported equity, rising from 2,209 million USD in 2016 to 4,764 million USD in 2020. This consistency suggests that the adjustments made to the equity figures did not fundamentally alter the overall growth trajectory.
Evaluation of Equity Adjustments: The variance between reported and adjusted equity remained modest relative to the total balance. While adjusted equity exceeded total equity in four of the five years, a reversal occurred in 2019, where adjusted equity was 47 million USD lower than the total reported figure.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?

Illumina Inc., adjusted capitalization table

US$ in millions

	Dec 31, 2020	Dec 29, 2019	Dec 30, 2018	Dec 31, 2017	Dec 31, 2016
As Reported
Build-to-suit lease liability	—)	—)	—)	144)	223)
Long-term debt, current portion	511)	—)	1,107)	10)	1)
Long-term debt, excluding current portion	673)	1,141)	890)	1,182)	1,048)
Total reported debt	1,184)	1,141)	1,997)	1,336)	1,272)
Total Illumina stockholders’ equity	4,694)	4,613)	3,758)	2,749)	2,197)
Total reported capital	5,878)	5,754)	5,755)	4,085)	3,469)
Adjustments to Debt
Add: Operating lease liability (before adoption of FASB Topic 842)¹	—)	—)	602)	604)	523)
Add: Operating lease liabilities, current portion²	51)	45)	—)	—)	—)
Add: Operating lease liabilities, excluding current portion³	671)	695)	—)	—)	—)
Adjusted total debt	1,906)	1,881)	2,599)	1,940)	1,795)
Adjustments to Equity
Less: Deferred tax assets (liabilities), net⁴	(53)	63)	70)	88)	122)
Add: Allowance for doubtful accounts	4)	2)	2)	3)	4)
Add: Reserve for product warranties	13)	14)	19)	17)	13)
Add: Redeemable noncontrolling interests	—)	—)	61)	220)	44)
Add: Noncontrolling interests	—)	—)	87)	—)	73)
Adjusted total stockholders’ equity	4,764)	4,566)	3,857)	2,901)	2,209)
After Adjustment
Adjusted total capital	6,670)	6,447)	6,456)	4,841)	4,004)

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).

¹ Operating lease liability (before adoption of FASB Topic 842). See details »

² Operating lease liabilities, current portion. See details »

³ Operating lease liabilities, excluding current portion. See details »

⁴ Deferred tax assets (liabilities), net. See details »

The capitalization structure from 2016 to 2020 demonstrates a consistent expansion of equity paired with fluctuating debt levels. Total stockholders' equity, both reported and adjusted, exhibited a steady upward trajectory, increasing from approximately 2.2 billion USD in 2016 to nearly 4.7 billion USD by the end of 2020. This growth suggests a strengthening of the internal capital base over the five-year period.

Debt Trends and Volatility: Total reported debt experienced a notable peak in 2018 at 1,997 million USD before declining sharply to 1,141 million USD in 2019. A corresponding pattern is observed in the adjusted total debt, which peaked at 2,599 million USD in 2018. This movement indicates a period of increased leverage followed by a significant reduction in liabilities between 2018 and 2019.
Analysis of Adjustments: A persistent gap is observed between reported debt and adjusted debt across all periods. The adjusted debt figures are consistently higher than the reported amounts, suggesting the recognition of additional liabilities—such as operating leases or other off-balance sheet obligations—within the adjusted capitalization calculations. This variance remained significant even after the debt reduction seen in 2019.
Total Capital Composition: Adjusted total capital grew from 4,004 million USD in 2016 to 6,670 million USD in 2020. While the peak in total capital occurred in 2018 due to the temporary surge in debt, the long-term growth is primarily driven by the consistent increase in stockholders' equity. By 2020, the capital structure became more equity-heavy, reducing the relative reliance on debt compared to the 2018 peak.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?

Illumina Inc., adjusted net income attributable to Illumina stockholders

US$ in millions

12 months ended:	Dec 31, 2020	Dec 29, 2019	Dec 30, 2018	Dec 31, 2017	Dec 31, 2016
As Reported
Net income attributable to Illumina stockholders	656)	1,002)	826)	726)	463)
Adjustments
Add: Deferred income tax expense (benefit)¹	117)	5)	(18)	34)	7)
Add: Increase (decrease) in allowance for doubtful accounts	2)	—)	(1)	(1)	(4)
Add: Increase (decrease) in reserve for product warranties	(1)	(5)	2)	4)	(3)
Add: Other consolidated comprehensive income (loss)	(3)	6)	—)	—)	(1)
Add: Comprehensive income (loss), net of tax, attributable to noncontrolling interest	—)	(12)	(44)	(48)	(35)
After Adjustment
Adjusted consolidated net income	771)	996)	765)	715)	426)

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).

¹ Deferred income tax expense (benefit). See details »

Between 2016 and 2020, both net income attributable to stockholders and adjusted consolidated net income exhibited a consistent growth trajectory that peaked in 2019, followed by a contraction in 2020.

Net Income Growth and Contraction: Net income attributable to stockholders increased steadily from 463 million USD in 2016 to a peak of 1,002 million USD in 2019. This period of growth was followed by a decline in 2020, where income fell to 656 million USD, representing a reduction of approximately 34.5% from the previous year.
Adjusted Consolidated Net Income Trends: Adjusted consolidated net income followed a similar pattern, rising from 426 million USD in 2016 to 996 million USD in 2019. In 2020, this figure decreased to 771 million USD, though the decline was less severe than that of the reported net income, falling by approximately 22.5%.
Analysis of Income Adjustments: A shift in the relationship between reported and adjusted income is observed over the five-year period. From 2016 through 2019, reported net income was consistently higher than adjusted consolidated net income, indicating that adjustments generally reduced the reported earnings. However, in 2020, this trend inverted; adjusted consolidated net income exceeded reported net income by 115 million USD, suggesting that the adjustments for that fiscal year served to increase the reported profitability figure.

AI Ask an analyst for more