Second quarter 2017 results:
- Revenue of
$662 million , a 10% increase compared to$600 million in the second quarter of 2016 - GAAP net income attributable to
Illumina stockholders for the quarter of$128 million , or$0.87 per diluted share, compared to$120 million , or$0.82 per diluted share, for the second quarter of 2016 - Non-GAAP net income attributable to
Illumina stockholders for the quarter of$121 million , or$0.82 per diluted share, compared to$127 million , or$0.86 per diluted share, for the second quarter of 2016 (see the table entitled “Itemized Reconciliation Between GAAP and Non-GAAP Net Income Attributable to Illumina Stockholders” for a reconciliation of these GAAP and non-GAAP financial measures) - Cash flow from operations of
$178 million and free cash flow of$109 million for the quarter, compared to$242 million and$174 million , respectively, in the second quarter of 2016
Gross margin in the second quarter of 2017 was 65.5% compared to 70.6% in the prior year period. Excluding amortization of acquired intangible assets, non-GAAP gross margin was 67.0% for the second quarter of 2017 compared to 72.4% in the prior year period.
Research and development (R&D) expenses for the second quarter of 2017 were
Selling, general and administrative (SG&A) expenses for the second quarter of 2017 were
Depreciation and amortization expenses were
“We are pleased with our strong Q2 results,” said Francis deSouza, President and CEO. “Interest in the NovaSeq platform exceeded our expectations during the quarter. As a result, we have updated our 2017 revenue growth projections to reflect the market demand for NovaSeq and our positive outlook for the rest of the business.”
Updates since our last earnings release:
- Received
FDA approval for theExtended RAS Panel , a companion diagnostic kit that helps identify colorectal cancer patients eligible for Amgen’s Vectibix® - Announced that Genomics England will be using Illumina’s variant interpretation and reporting software in the characterization of tumor and matched normal samples as part of the 100,000 Genomes Project
- Announced that Helix has launched an online consumer marketplace of DNA-powered products
- Appointed Mark Van Oene as Chief Commercial Officer
Financial outlook and guidance
The non-GAAP financial guidance discussed below reflects certain pro forma adjustments to assist in analyzing and assessing our core operational performance. Please see our Reconciliation of Non-GAAP Financial Guidance included in this release for a reconciliation of the GAAP and non-GAAP financial measures.
For fiscal 2017, the company has updated its projections to approximately 12% revenue growth. GAAP earnings per diluted share attributable to Illumina stockholders is forecasted to be
Quarterly conference call information
The conference call will begin at 1:30 pm Pacific Time (
A replay of the conference call will be available from 4:00 pm Pacific Time (
Statement regarding use of non-GAAP financial measures
The company reports non-GAAP results for diluted net income per share, net income, gross margins, operating expenses, operating margins, other income, and free cash flow in addition to, and not as a substitute for, or superior to, financial measures calculated in accordance with GAAP. The company’s financial measures under GAAP include substantial charges such as amortization of acquired intangible assets, non-cash interest expense associated with the company’s convertible debt instruments that may be settled in cash, and others that are listed in the itemized reconciliations between GAAP and non-GAAP financial measures included in this press release. Management has excluded the effects of these items in non-GAAP measures to assist investors in analyzing and assessing past and future operating performance. Additionally, non-GAAP net income attributable to
The company encourages investors to carefully consider its results under GAAP, as well as its supplemental non-GAAP information, and the reconciliation between these presentations, to more fully understand its business. Reconciliations between GAAP and non-GAAP results are presented in the tables of this release.
Use of forward-looking statements
This release contains forward-looking statements that involve risks and uncertainties, such as Illumina’s expectations regarding its financial outlook and guidance for fiscal 2017 and the launch of any products. Among the important factors that could cause actual results to differ materially from those in any forward-looking statements are (i) our ability to further develop and commercialize our instruments and consumables and to deploy new products, services, and applications, and expand the markets, for our technology platforms; (ii) our ability to manufacture robust instrumentation and consumables; (iii) our ability to successfully identify and integrate acquired technologies, products, or businesses; (iv) our expectations and beliefs regarding future conduct and growth of the business and the markets in which we operate; (v) challenges inherent in developing, manufacturing, and launching new products and services, including the timing of customer orders and impact on existing products and services; and (vi) the application of generally accepted accounting principles, which are highly complex and involve many subjective assumptions, estimates, and judgments, together with other factors detailed in our filings with the
About
| Illumina, Inc. | ||||||
| Condensed Consolidated Balance Sheets | ||||||
| (In millions) | ||||||
| July 2, | January 1, | |||||
| 2017 | 2017 | |||||
| ASSETS | (unaudited) | |||||
| Current assets: | ||||||
| Cash and cash equivalents | $ | 1,219 | $ | 735 | ||
| Short-term investments | 674 | 824 | ||||
| Accounts receivable, net | 372 | 381 | ||||
| Inventory | 309 | 300 | ||||
| Prepaid expenses and other current assets | 69 | 78 | ||||
| Total current assets | 2,643 | 2,318 | ||||
| Property and equipment, net | 837 | 713 | ||||
| Goodwill | 771 | 776 | ||||
| Intangible assets, net | 196 | 243 | ||||
| Deferred tax assets | 103 | 123 | ||||
| Other assets | 308 | 108 | ||||
| Total assets | $ | 4,858 | $ | 4,281 | ||
| LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||
| Current liabilities: | ||||||
| Accounts payable | $ | 175 | $ | 138 | ||
| Accrued liabilities | 378 | 342 | ||||
| Build-to-suit lease liability | 124 | 223 | ||||
| Long-term debt, current portion | 5 | 2 | ||||
| Total current liabilities | 682 | 705 | ||||
| Long-term debt | 1,169 | 1,056 | ||||
| Other long-term liabilities | 212 | 206 | ||||
| Redeemable noncontrolling interests | 80 | 44 | ||||
| Stockholders’ equity | 2,715 | 2,270 | ||||
| Total liabilities and stockholders’ equity | $ | 4,858 | $ | 4,281 | ||
| Illumina, Inc. | |||||||||||||||
| Condensed Consolidated Statements of Income | |||||||||||||||
| (In millions, except per share amounts) | |||||||||||||||
| (unaudited) | |||||||||||||||
| Three Months Ended | Six Months Ended | ||||||||||||||
| July 2, | July 3, | July 2, | July 3, | ||||||||||||
| 2017 | 2016 | 2017 | 2016 | ||||||||||||
| Revenue: | |||||||||||||||
| Product revenue | $ | 543 | $ | 510 | $ | 1,034 | $ | 993 | |||||||
| Service and other revenue | 119 | 90 | 227 | 179 | |||||||||||
| Total revenue | 662 | 600 | 1,261 | 1,172 | |||||||||||
| Cost of revenue: | |||||||||||||||
| Cost of product revenue (a) | 168 | 125 | 334 | 250 | |||||||||||
| Cost of service and other revenue (a) | 50 | 40 | 104 | 80 | |||||||||||
| Amortization of acquired intangible assets | 10 | 11 | 21 | 21 | |||||||||||
| Total cost of revenue | 228 | 176 | 459 | 351 | |||||||||||
| Gross profit | 434 | 424 | 802 | 821 | |||||||||||
| Operating expense: | |||||||||||||||
| Research and development (a) | 130 | 125 | 275 | 249 | |||||||||||
| Selling, general and administrative (a) (b) | 169 | 148 | 332 | 298 | |||||||||||
| Legal contingencies | (8 | ) | (11 | ) | — | (9 | ) | ||||||||
| Total operating expense | 291 | 262 | 607 | 538 | |||||||||||
| Income from operations | 143 | 162 | 195 | 283 | |||||||||||
| Other (expense) income, net | (2 | ) | (5 | ) | 450 | (10 | ) | ||||||||
| Income before income taxes | 141 | 157 | 645 | 273 | |||||||||||
| Provision for income taxes | 21 | 41 | 177 | 69 | |||||||||||
| Consolidated net income | 120 | 116 | 468 | 204 | |||||||||||
| Add: Net loss attributable to noncontrolling interests | 8 | 4 | 27 | 6 | |||||||||||
| Net income attributable to Illumina stockholders | $ | 128 | $ | 120 | $ | 495 | $ | 210 | |||||||
| Net income attributable to Illumina stockholders for earnings per share (c) | $ | 128 | $ | 122 | $ | 494 | $ | 212 | |||||||
| Earnings per share attributable to Illumina stockholders: | |||||||||||||||
| Basic | $ | 0.87 | $ | 0.83 | $ | 3.38 | $ | 1.44 | |||||||
| Diluted | $ | 0.87 | $ | 0.82 | $ | 3.35 | $ | 1.43 | |||||||
| Shares used in computing earnings per common share: | |||||||||||||||
| Basic | 146 | 147 | 146 | 147 | |||||||||||
| Diluted | 147 | 148 | 147 | 148 | |||||||||||
| (a) Includes stock-based compensation expense for stock-based awards: | |||||||||||||||
| Three Months Ended | Six Months Ended | ||||||||||||||
| July 2, | July 3, | July 2, | July 3, | ||||||||||||
| 2017 | 2016 | 2017 | 2016 | ||||||||||||
| Cost of product revenue | $ | 3 | $ | 2 | $ | 6 | $ | 4 | |||||||
| Cost of service and other revenue | 1 | 1 | 1 | 1 | |||||||||||
| Research and development | 12 | 10 | 26 | 21 | |||||||||||
| Selling, general and administrative | 23 | 19 | 56 | 41 | |||||||||||
| Stock-based compensation expense before taxes (1) | $ | 39 | $ | 32 | $ | 89 | $ | 67 | |||||||
| (1) Includes stock-based compensation of $1.0 million and $1.3 million for Helix for the three and six months ended July 2, 2017, respectively, and $10.1 million for GRAIL for the six months ended July 2, 2017. This compares to stock-based compensation of $0.2 million for each of GRAIL and Helix for the three months ended July 3, 2016, respectively, and $1.0 million and $0.3 million for the six months ended July 3, 2016, respectively. | |||||||||||||||
| (b) Headquarter relocation expense of $0.3 million and $0.7 million was reclassified to selling, general and administrative expense for the three and six months ended July 3, 2016, respectively, to conform to the current period presentation. | |||||||||||||||
| (c) Amount reflects the additional losses attributable to the common shareholders of GRAIL and Helix for earnings per share purposes. | |||||||||||||||
| Illumina, Inc. | ||||||||||||||||
| Condensed Consolidated Statements of Cash Flows | ||||||||||||||||
| (In millions) | ||||||||||||||||
| (unaudited) | ||||||||||||||||
| Three Months Ended | Six Months Ended | |||||||||||||||
| July 2, | July 3, | July 2, | July 3, | |||||||||||||
| 2017 | 2016 | 2017 | 2016 | |||||||||||||
| Net cash provided by operating activities (a) | $ | 178 | $ | 242 | $ | 346 | $ | 341 | ||||||||
| Net cash provided by investing activities | 36 | 44 | 198 | — | ||||||||||||
| Net cash provided by (used in) financing activities (a) | 23 | (89 | ) | (62 | ) | (160 | ) | |||||||||
| Effect of exchange rate changes on cash and cash equivalents | 1 | — | 2 | 2 | ||||||||||||
| Net increase in cash and cash equivalents | 238 | 197 | 484 | 183 | ||||||||||||
| Cash and cash equivalents, beginning of period | 981 | 755 | 735 | 769 | ||||||||||||
| Cash and cash equivalents, end of period | $ | 1,219 | $ | 952 | $ | 1,219 | $ | 952 | ||||||||
| Calculation of free cash flow: | ||||||||||||||||
| Net cash provided by operating activities (a) | $ | 178 | $ | 242 | $ | 346 | $ | 341 | ||||||||
| Purchases of property and equipment (b) | (69 | ) | (68 | ) | (152 | ) | (121 | ) | ||||||||
| Free cash flow (c) | $ | 109 | $ | 174 | $ | 194 | $ | 220 | ||||||||
| (a) Excess tax benefit related to stock-based compensation of $25 million and $84 million for the three and six months ended July 3, 2016, respectively, was reclassified from cash used in financing activities to cash provided by operating activities as a result of the Company’s retrospective application of ASU 2016-09 adopted in Q1 2017. | ||||||||||||||||
| (b) Excludes property and equipment recorded under build-to-suit lease accounting, which are non-cash expenditures, of $32 million and $60 million for the three and six months ended July 2, 2017, respectively, and $65 million and $75 million in the three and six months ended July 3, 2016, respectively. | ||||||||||||||||
| (c) Free cash flow, which is a non-GAAP financial measure, is calculated as net cash provided by operating activities reduced by purchases of property and equipment. Free cash flow is useful to management as it is one of the metrics used to evaluate our performance and to compare us with other companies in our industry. However, our calculation of free cash flow may not be comparable to similar measures used by other companies. | ||||||||||||||||
| Illumina, Inc. | ||||||||||||||||
| Results of Operations - Non-GAAP | ||||||||||||||||
| (In millions, except per share amounts) | ||||||||||||||||
| (unaudited) | ||||||||||||||||
| ITEMIZED RECONCILIATION BETWEEN GAAP AND NON-GAAP EARNINGS PER SHARE ATTRIBUTABLE TO ILLUMINA STOCKHOLDERS: | ||||||||||||||||
| Three Months Ended | Six Months Ended | |||||||||||||||
| July 2, | July 3, | July 2, | July 3, | |||||||||||||
| 2017 | 2016 | 2017 | 2016 | |||||||||||||
| GAAP earnings per share attributable to Illumina stockholders - diluted | $ | 0.87 | $ | 0.82 | $ | 3.35 | $ | 1.43 | ||||||||
| Amortization of acquired intangible assets | 0.08 | 0.08 | 0.16 | 0.16 | ||||||||||||
| Non-cash interest expense (a) | 0.05 | 0.05 | 0.10 | 0.10 | ||||||||||||
| Legal contingencies (b) | (0.05 | ) | (0.07 | ) | — | (0.06 | ) | |||||||||
| Equity-method investment gain (c) | (0.01 | ) | — | (0.02 | ) | — | ||||||||||
| Gain on deconsolidation of GRAIL (d) | — | — | (3.07 | ) | — | |||||||||||
| Impairment of acquired intangible asset | — | — | 0.12 | — | ||||||||||||
| Impairment of in-process research and development | — | — | 0.03 | — | ||||||||||||
| Performance-based compensation related to GRAIL Series B financing (e) | — | — | 0.03 | — | ||||||||||||
| Acquisition related gain (f) | — | — | (0.01 | ) | — | |||||||||||
| Deemed dividend (g) | — | (0.01 | ) | — | (0.01 | ) | ||||||||||
| Incremental non-GAAP tax expense (h) | (0.03 | ) | (0.01 | ) | 0.91 | (0.06 | ) | |||||||||
| Excess tax benefit from share-based compensation (i) | (0.09 | ) | — | (0.14 | ) | — | ||||||||||
| Non-GAAP earnings per share attributable to Illumina stockholders - diluted (j) | $ | 0.82 | $ | 0.86 | $ | 1.46 | $ | 1.56 | ||||||||
| ITEMIZED RECONCILIATION BETWEEN GAAP AND NON-GAAP NET INCOME ATTRIBUTABLE TO ILLUMINA STOCKHOLDERS: | ||||||||||||||||
| GAAP net income attributable to Illumina stockholders (k) | $ | 128 | $ | 120 | $ | 495 | $ | 210 | ||||||||
| Amortization of acquired intangible assets | 12 | 12 | 24 | 24 | ||||||||||||
| Non-cash interest expense (a) | 8 | 7 | 15 | 15 | ||||||||||||
| Legal contingencies (b) | (8 | ) | (11 | ) | — | (9 | ) | |||||||||
| Equity-method investment gain (c) | (1 | ) | — | (3 | ) | — | ||||||||||
| Gain on deconsolidation of GRAIL (d) | — | — | (453 | ) | — | |||||||||||
| Impairment of acquired intangible asset | — | — | 18 | — | ||||||||||||
| Impairment of in-process research and development | — | — | 5 | — | ||||||||||||
| Performance-based compensation related to GRAIL Series B financing (e) | — | — | 4 | — | ||||||||||||
| Acquisition related gain (f) | — | — | (1 | ) | — | |||||||||||
| Headquarter relocation | — | — | — | 1 | ||||||||||||
| Contingent compensation expense (l) | — | — | — | 1 | ||||||||||||
| Incremental non-GAAP tax expense (h) | (5 | ) | (1 | ) | 132 | (9 | ) | |||||||||
| Excess tax benefit from share-based compensation (i) | (13 | ) | — | $ | (20 | ) | $ | — | ||||||||
| Non-GAAP net income attributable to Illumina stockholders (j) | $ | 121 | $ | 127 | $ | 216 | $ | 233 | ||||||||
| All amounts in tables are rounded to the nearest millions, except as otherwise noted. As a result, certain amounts may not recalculate using the rounded amounts provided. | ||||||||||||||||
|
| ||||||||||||||||
| (a) Non-cash interest expense is calculated in accordance with the authoritative accounting guidance for convertible debt instruments that may be settled in cash. | ||||||||||||||||
| (b) Legal contingencies for 2017 represent amounts related to patent litigation. Legal contingencies for 2016 represent a reversal of previously recorded expense related to the settlement of patent litigation. | ||||||||||||||||
| (c) Equity-method investment gain represents mark-to-market adjustments from our investment in Illumina Innovations Fund I, L.P. | ||||||||||||||||
| (d) The company sold a portion of its interest in GRAIL, resulting in the deconsolidation of GRAIL. The $150 million tax effect of the gain is included in incremental non-GAAP tax expense. Subsequent to the transaction, the company’s remaining interest is treated as a cost-method investment. | ||||||||||||||||
| (e) Amount represents performance-based stock which vested as a result of the financing, net of attribution to noncontrolling interest. | ||||||||||||||||
| (f) Acquisition related gain consists of change in fair value of contingent consideration. | ||||||||||||||||
| (g) Amount represents the impact of a deemed dividend, net of Illumina’s portion of the losses incurred by GRAIL’s common stockholders resulting from the company’s common to preferred share exchange with GRAIL. The amount was added to net income attributable to Illumina stockholders for purposes of calculating Illumina’s consolidated earnings per share. The deemed dividend, net of tax, was recorded through equity. | ||||||||||||||||
| (h) Incremental non-GAAP tax expense reflects the tax impact related to the non-GAAP adjustments listed above. | ||||||||||||||||
| (i) Excess tax benefits from share-based compensation are recorded as a discrete item within the provision for income taxes on the consolidated statement of income pursuant to ASU 2016-09, which was previously recognized in additional paid-in capital on the consolidated statement of stockholders’ equity. | ||||||||||||||||
| (j) Non-GAAP net income attributable to Illumina stockholders and diluted earnings per share attributable to Illumina stockholders exclude the effect of the pro forma adjustments as detailed above. Non-GAAP net income attributable to Illumina stockholders and diluted earnings per share attributable to Illumina stockholders are key components of the financial metrics utilized by the company’s board of directors to measure, in part, management’s performance and determine significant elements of management’s compensation. Management has excluded the effects of these items in these measures to assist investors in analyzing and assessing our past and future core operating performance. | ||||||||||||||||
| (k) GAAP net income attributable to Illumina stockholders excludes the additional losses attributable to common shareholders of GRAIL and Helix for earnings per share purposes. These amounts are included in GAAP net income attributable to Illumina stockholders for earnings per share of $128 million and $494 million for the three and six months ended July 2, 2017, respectively, and $122 million and $212 million for the three and six months ended July 3, 2016, respectively. | ||||||||||||||||
| (l) Contingent compensation expense relates to contingent payments for post-combination services associated with an acquisition. | ||||||||||||||||
| Illumina, Inc. | ||||||||||||||||||||||||||||
| Results of Operations - Non-GAAP (continued) | ||||||||||||||||||||||||||||
| (Dollars in millions) | ||||||||||||||||||||||||||||
| (unaudited) | ||||||||||||||||||||||||||||
| ITEMIZED RECONCILIATION BETWEEN GAAP AND NON-GAAP RESULTS OF OPERATIONS AS A PERCENT OF REVENUE: | ||||||||||||||||||||||||||||
| Three Months Ended | Six Months Ended | |||||||||||||||||||||||||||
| July 2, | July 3, | July 2, | July 3, | |||||||||||||||||||||||||
| 2017 | 2016 | 2017 | 2016 | |||||||||||||||||||||||||
| GAAP gross profit | $ | 434 | 65.5 | % | $ | 424 | 70.6 | % | $ | 802 | 63.6 | % | $ | 821 | 70.0 | % | ||||||||||||
| Amortization of acquired intangible asset | 10 | 1.5 | % | 10 | 1.8 | % | 21 | 1.7 | % | 21 | 1.8 | % | ||||||||||||||||
| Impairment of acquired intangible asset | — | — | — | — | 18 | 1.4 | % | — | — | |||||||||||||||||||
| Non-GAAP gross profit (a) | $ | 444 | 67.0 | % | $ | 434 | 72.4 | % | $ | 841 | 66.7 | % | $ | 842 | 71.8 | % | ||||||||||||
| GAAP research and development expense | $ | 130 | 19.7 | % | $ | 125 | 20.7 | % | $ | 275 | 21.8 | % | $ | 249 | 21.2 | % | ||||||||||||
| Impairment of in-process research and development | — | — | — | — | (5 | ) | (0.4 | )% | — | — | ||||||||||||||||||
| Non-GAAP research and development expense | $ | 130 | 19.7 | % | $ | 125 | 20.7 | % | $ | 270 | 21.4 | % | $ | 249 | 21.2 | % | ||||||||||||
| GAAP selling, general and administrative expense | $ | 169 | 25.4 | % | $ | 148 | 24.7 | % | $ | 332 | 26.3 | % | $ | 298 | 25.4 | % | ||||||||||||
| Amortization of acquired intangible assets | (2 | ) | (0.2 | )% | (2 | ) | (0.3 | )% | (3 | ) | (0.2 | )% | (3 | ) | (0.2 | )% | ||||||||||||
| Performance-based compensation related to GRAIL Series B financing (b) | — | — | — | — | (10 | ) | (0.8 | )% | — | — | ||||||||||||||||||
| Acquisition related gain (c) | — | — | — | — | 1 | 0.1 | % | — | — | |||||||||||||||||||
| Contingent compensation expense (d) | — | — | — | — | — | — | (1 | ) | (0.1 | )% | ||||||||||||||||||
| Headquarter relocation | — | — | — | — | — | — | (1 | ) | (0.1 | )% | ||||||||||||||||||
| Non-GAAP selling, general and administrative expense | $ | 167 | 25.2 | % | $ | 146 | 24.4 | % | $ | 320 | 25.4 | % | $ | 293 | 25.0 | % | ||||||||||||
| GAAP operating profit | $ | 143 | 21.6 | % | $ | 162 | 27.0 | % | $ | 195 | 15.5 | % | $ | 283 | 24.2 | % | ||||||||||||
| Amortization of acquired intangible assets | 12 | 1.7 | % | 12 | 2.0 | % | 24 | 1.9 | % | 24 | 2.0 | % | ||||||||||||||||
| Legal contingencies (e) | (8 | ) | (1.2 | )% | (11 | ) | (1.8 | )% | — | — | (9 | ) | (0.7 | )% | ||||||||||||||
| Impairment of acquired intangible asset | — | — | — | — | 18 | 1.4 | % | — | — | |||||||||||||||||||
| Performance-based compensation related to GRAIL Series B financing (b) | — | — | — | — | 10 | 0.8 | % | — | — | |||||||||||||||||||
| Impairment of in-process research and development | — | — | — | — | 5 | 0.4 | % | — | — | |||||||||||||||||||
| Acquisition related gain (c) | — | — | — | — | (1 | ) | (0.1 | )% | — | — | ||||||||||||||||||
| Headquarter relocation | — | — | — | — | — | — | 1 | 0.1 | % | |||||||||||||||||||
| Contingent compensation expense (d) | — | — | — | — | — | — | 1 | 0.1 | % | |||||||||||||||||||
| Non-GAAP operating profit (a) | $ | 147 | 22.1 | % | $ | 163 | 27.2 | % | $ | 251 | 19.9 | % | $ | 300 | 25.7 | % | ||||||||||||
| GAAP other income (expense), net | $ | (2 | ) | (0.3 | )% | $ | (5 | ) | (0.8 | )% | $ | 450 | 35.7 | % | $ | (10 | ) | (0.9 | )% | |||||||||
| Non-cash interest expense (f) | 8 | 1.2 | % | 7 | 1.2 | % | 15 | 1.2 | % | 15 | 1.3 | % | ||||||||||||||||
| Equity-method investment gain (g) | (1 | ) | (0.2 | )% | — | — | (3 | ) | (0.2 | )% | — | — | ||||||||||||||||
| Gain on deconsolidation of GRAIL (h) | — | — | — | — | (453 | ) | (36.0 | )% | — | — | ||||||||||||||||||
| Non-GAAP other income, net (a) | $ | 5 | 0.7 | % | $ | 2 | 0.4 | % | $ | 9 | 0.7 | % | $ | 5 | 0.4 | % | ||||||||||||
| All amounts in tables are rounded to the nearest millions, except as otherwise noted. As a result, certain amounts may not recalculate using the rounded amounts provided. | ||||||||||||||||||||||||||||
| (a) Non-GAAP gross profit, included within non-GAAP operating profit, is a key measure of the effectiveness and efficiency of manufacturing processes, product mix and the average selling prices of the company’s products and services. Non-GAAP operating profit, and non-GAAP other income (expense), net, exclude the effects of the pro forma adjustments as detailed above. Management has excluded the effects of these items in these measures to assist investors in analyzing and assessing past and future operating performance. | ||||||||||||||||||||||||||||
| (b) Amount represents performance-based stock which vested as a result of the financing. | ||||||||||||||||||||||||||||
| (c) Acquisition related gain consists of change in fair value of contingent consideration. | ||||||||||||||||||||||||||||
| (d) Contingent compensation expense relates to contingent payments for post-combination services associated with an acquisition. | ||||||||||||||||||||||||||||
| (e) Legal contingencies for 2017 represent amounts related to patent litigation. Legal contingencies for 2016 represent a reversal of previously recorded expense related to the settlement of patent litigation. | ||||||||||||||||||||||||||||
| (f) Non-cash interest expense is calculated in accordance with the authoritative accounting guidance for convertible debt instruments that may be settled in cash. | ||||||||||||||||||||||||||||
| (g) Equity-method investment gain represents mark-to-market adjustments from our investment in Illumina Innovations Fund I, L.P. | ||||||||||||||||||||||||||||
| (h) The company sold a portion of its interest in GRAIL in Q1 2017, resulting in the deconsolidation of GRAIL. Subsequent to the transaction, the company’s remaining interest is treated as a cost-method investment. | ||||||||||||||||||||||||||||
| Illumina, Inc. | ||
| Reconciliation of Non-GAAP Financial Guidance | ||
| The company’s future performance and financial results are subject to risks and uncertainties, and actual results could differ materially from the guidance set forth below. Some of the factors that could affect the company’s financial results are stated above in this press release. More information on potential factors that could affect the company’s financial results is included from time to time in the company’s public reports filed with the Securities and Exchange Commission, including the company’s Form 10-K for the fiscal year ended January 1, 2017 filed with the SEC on February 13, 2017, and the company’s Form 10-Q for the fiscal quarter ended April 2, 2017. The company assumes no obligation to update any forward-looking statements or information. | ||
| Fiscal Year 2017 | ||
| GAAP diluted earnings per share attributable to Illumina stockholders | $5.36 - $5.46 | |
| Gain on deconsolidation of GRAIL (a) | (3.07) | |
| Amortization of acquired intangible assets | 0.30 | |
| Non-cash interest expense (b) | 0.20 | |
| Impairment of acquired intangible asset | 0.12 | |
| Impairment of in-process research and development | 0.03 | |
| Performance-based compensation related to Series B financing (c) | 0.03 | |
| Equity-method investment gain, net (d) | (0.02) | |
| Acquisition related gain (e) | (0.01) | |
| Incremental non-GAAP tax expense (f) | 0.80 | |
| Excess tax benefits from share-based compensation (g) | (0.14) | |
| Non-GAAP diluted earnings per share attributable to Illumina stockholders | $3.60 - $3.70 | |
| (a) The company sold a portion of its interest in GRAIL, resulting in the deconsolidation of GRAIL. The $150 million tax effect of the gain is included in incremental non-GAAP tax expense. Subsequent to the transaction, the company’s remaining interest is treated as a cost-method investment. | ||
|
| ||
| (b) Non-cash interest expense is calculated in accordance with the authoritative accounting guidance for convertible debt instruments that may be settled in cash. | ||
| (c) Amount represents performance-based stock which vested as a result of the financing, net of attribution to noncontrolling interest. | ||
| (d) Equity-method investment gain represents mark-to-market adjustments from our investment in Illumina Innovations Fund I, L.P. | ||
| (e) Acquisition related gain consists of change in fair value of contingent consideration. | ||
| (f) Incremental non-GAAP tax expense reflects the tax impact related to the non-GAAP adjustments listed above. | ||
| (g) Excess tax benefits from share-based compensation are recorded as a discrete item within the provision for income taxes on the consolidated statement of income pursuant to ASU 2016-09, which was previously recognized in additional paid-in capital on the consolidated statement of stockholders’ equity. | ||
View source version on businesswire.com: http://www.businesswire.com/news/home/20170801006596/en/
Source:
Illumina, Inc.
Investors:
Rebecca Chambers
858.255.5243
ir@illumina.com
or
Media:
Eric Endicott
858.882.6822
pr@illumina.com
