Fourth quarter 2014 results:
- Revenue of
$512 million , a 32% increase compared to$387 million in the fourth quarter of 2013 - GAAP net income for the quarter of
$153 million , or$1.03 per diluted share, compared to$81 million , or$0.56 per diluted share, for the fourth quarter of 2013 - Non-GAAP net income for the quarter of
$129 million , or$0.87 per diluted share, compared to$65 million , or$0.45 per diluted share, for the fourth quarter of 2013 (see the table entitled “Itemized Reconciliation Between GAAP and Non-GAAP Net Income” for a reconciliation of these GAAP and non-GAAP financial measures) - Cash flow from operations of
$141 million and free cash flow of$106 million for the quarter
Gross margin in the fourth quarter of 2014 was 75.1% compared to 66.9% in the prior year period. Excluding the effect of non-cash stock compensation expense, legal contingencies, amortization of acquired intangible assets, and impairments, non-GAAP gross margin was 72.3% for the fourth quarter of 2014 compared to 71.4% in the prior year period.
Research and development (R&D) expenses for the fourth quarter of 2014 were
Selling, general and administrative (SG&A) expenses for the fourth quarter of 2014 were
Depreciation and amortization expenses were
Fiscal 2014 results:
- Revenue of
$1,861 million , a 31% increase compared to$1,421 million in fiscal 2013 - GAAP net income of
$353 million , or$2.37 per diluted share, compared to$125 million , or$0.90 per diluted share, in fiscal 2013 - Non-GAAP net income of
$407 million , or$2.74 per diluted share, compared to$250 million , or$1.80 per diluted share, in fiscal 2013 (see the table entitled “Itemized Reconciliation Between GAAP and Non-GAAP Net Income” for a reconciliation of these GAAP and non-GAAP financial measures) - Cash flow from operations of
$501 million and free cash flow of$395 million for the fiscal year
Gross margin for fiscal 2014 was 69.7% compared to 64.2% in the prior year; the prior year period included impairment charges of
Research and development (R&D) expenses for fiscal 2014 were
Selling, general and administrative (SG&A) expenses for fiscal 2014 were
“We delivered record fourth quarter and fiscal year 2014 financial results which greatly exceeded our expectations. Our focus on technology innovation, as evidenced by the launch of HiSeq XTM Ten, which enables the
Updates since our last earnings release:
- Launched the HiSeq X Five System to further enable the adoption of high-throughput WGS
- Introduced the HiSeq 3000/4000 Systems which are based on the same innovative patterned flow cell technology as HiSeq X, to deliver an exceptional level of throughput at lower cost per base
- Introduced the NextSeq 550 System which combines microarray scanning with the robust NextSeq 500 Sequencing System
- Announced the launch of the MiSeq FGxTM Forensic Genomics System, which simultaneously interrogates short tandem repeats and other valuable genetic markers
- Announced key goals for the company’s oncology circulating tumor DNA program, which includes the release of research use only kits and a laboratory developed test to gather clinical evidence for regulatory submission
- Announced the upcoming launch of the VeriSeqTM NIPT Solution in Europe which offers significant workflow and cost benefits compared to current testing methods
- Announced a strategic alliance with Lockheed Martin to collaborate on scalable and affordable genomic solutions to provide personalized health care for national populations in many geographies
- Announced an agreement with bioMérieux to launch an NGS epidemiology solution for service labs
- Entered into a partnership with the U.S. Agency for International Development (USAID) and the Broad Institute of MIT and Harvard to combat the Ebola epidemic in West Africa
- Announced the purchase of 15 HiSeq X instruments by the Universities of
Edinburgh andGlasgow to facilitate theScottish Genomes Partnership - Settled all pending infringement claims and other disputes between Sequenom and Verinata Health, Inc. and entered into a broad licensing agreement
- Entered into a settlement and license agreement with
Syntrix Biosystems, Inc. , resolving all outstanding issues between the parties - Repurchased
$35 million of common stock under our previously announced share repurchase programs
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 2015 the Company is projecting approximately 20% revenue growth, assuming current currency exchange rates, and non-GAAP earnings per diluted share of $3.12 to $3.18. These projections assume full year non-GAAP gross margin of approximately 73%, and a pro forma tax rate of approximately 28%. Full-year weighted average diluted shares outstanding, for the measurement of pro forma amounts, is expected to be approximately 150 million shares.
Quarterly conference call information
The conference call will begin at
A replay of the conference call will be available from
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 related to stock compensation expense, legal contingencies, amortization of acquired intangible assets, non-cash interest expense associated with the Company’s convertible debt instruments that may be settled in cash, acquisition related expense, and others that are listed in the itemized reconciliations between GAAP and non-GAAP financial measures included in this press release. Per share amounts also include, through the first quarter of 2014, the double dilution associated with the accounting treatment of the Company’s 0.625% convertible senior notes and the corresponding call option overlay. Management believes that presentation of operating results that excludes these items and per share double dilution provides useful supplemental information to investors and facilitates the analysis of the Company’s core operating results and comparison of operating results across reporting periods. Management also believes that this supplemental non-GAAP information is therefore useful to investors in analyzing and assessing the Company’s past and future operating performance.
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 projections, information about our financial outlook, earnings guidance, and other forward-looking statements that involve risks and uncertainties. These forward-looking statements are based on our expectations as of the date of this release and may differ materially from actual future events or results. 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; and (vi) our ability to maintain our revenue levels and profitability during periods of research funding reduction or uncertainty and adverse economic and business conditions, together with other factors detailed in our filings with the
About
Illumina, Inc. | |||||||
Condensed Consolidated Balance Sheets | |||||||
(In thousands) | |||||||
December 28, 2014 | December 29, 2013 | ||||||
ASSETS | (unaudited) | ||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 636,154 | $ | 711,637 | |||
Short-term investments | 702,217 | 453,966 | |||||
Accounts receivable, net | 289,458 | 238,946 | |||||
Inventory | 191,144 | 154,099 | |||||
Deferred tax assets, current portion | 41,128 | 36,076 | |||||
Prepaid expenses and other current assets | 29,843 | 22,811 | |||||
Total current assets | 1,889,944 | 1,617,535 | |||||
Property and equipment, net | 265,264 | 202,666 | |||||
Goodwill | 724,904 | 723,061 | |||||
Intangible assets, net | 314,500 | 331,173 | |||||
Deferred tax assets, long-term portion | 78,111 | 88,480 | |||||
Other assets | 64,717 | 56,091 | |||||
Total assets | $ | 3,337,440 | $ | 3,019,006 | |||
LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||
Current liabilities: | |||||||
Accounts payable | $ | 82,626 | $ | 73,655 | |||
Accrued liabilities | 335,276 | 219,120 | |||||
Long-term debt, current portion | 304,256 | 29,288 | |||||
Total current liabilities | 722,158 | 322,063 | |||||
Long-term debt | 986,780 | 839,305 | |||||
Long-term legal contingencies | — | 132,933 | |||||
Other long-term liabilities | 165,704 | 191,221 | |||||
Conversion option subject to cash settlement | — | 282 | |||||
Stockholders’ equity | 1,462,798 | 1,533,202 | |||||
Total liabilities and stockholders’ equity | $ | 3,337,440 | $ | 3,019,006 |
Illumina, Inc. | |||||||||||||||||||
Condensed Consolidated Statements of Income | |||||||||||||||||||
(In thousands, except per share amounts) | |||||||||||||||||||
(unaudited) | |||||||||||||||||||
Three Months Ended | Years Ended | ||||||||||||||||||
December 28, 2014 | December 29, 2013 | December 28, 2014 | December 29, 2013 | ||||||||||||||||
Revenue: | |||||||||||||||||||
Product revenue | $ | 450,329 | $ | 336,386 | $ | 1,619,511 | $ | 1,264,656 | |||||||||||
Service and other revenue | 62,050 | 50,940 | 241,847 | 156,522 | |||||||||||||||
Total revenue | 512,379 | 387,326 | 1,861,358 | 1,421,178 | |||||||||||||||
Cost of revenue: | |||||||||||||||||||
Cost of product revenue (a) | 93,069 | 99,795 | 431,920 | 407,877 | |||||||||||||||
Cost of service and other revenue (a) | 23,757 | 19,079 | 92,355 | 67,811 | |||||||||||||||
Amortization of acquired intangible assets | 10,616 | 9,206 | 39,373 | 33,603 | |||||||||||||||
Total cost of revenue | 127,442 | 128,080 | 563,648 | 509,291 | |||||||||||||||
Gross profit | 384,937 | 259,246 | 1,297,710 | 911,887 | |||||||||||||||
Operating expense: | |||||||||||||||||||
Research and development (a) | 142,947 | 76,728 | 388,055 | 276,743 | |||||||||||||||
Selling, general and administrative (a) | 122,173 | 111,649 | 466,283 | 381,040 | |||||||||||||||
Legal contingencies | (82,043 | ) | — | (74,338 | ) | 115,369 | |||||||||||||
Acquisition related gain, net | (2,304 | ) | (5,771 | ) | (2,639 | ) | (11,617 | ) | |||||||||||
Headquarter relocation | 1,281 | 2,856 | 5,638 | 2,624 | |||||||||||||||
Unsolicited tender offer related expense | — | — | — | 13,621 | |||||||||||||||
Total operating expense | 182,054 | 185,462 | 782,999 | 777,780 | |||||||||||||||
Income from operations | 202,883 | 73,784 | 514,711 | 134,107 | |||||||||||||||
Other (expense) income, net | (10,822 | ) | 46,585 | (65,953 | ) | 25,207 | |||||||||||||
Income before income taxes | 192,061 | 120,369 | 448,758 | 159,314 | |||||||||||||||
Provision for income taxes | 38,781 | 39,708 | 95,407 | 34,006 | |||||||||||||||
Net income | $ | 153,280 | $ | 80,661 | $ | 353,351 | $ | 125,308 | |||||||||||
Net income per basic share | $ | 1.08 | $ | 0.64 | $ | 2.61 | $ | 1.00 | |||||||||||
Net income per diluted share | $ | 1.03 | $ | 0.56 | $ | 2.37 | $ | 0.90 | |||||||||||
Shares used in calculating basic net income per share | 142,342 | 126,711 | 135,553 | 125,076 | |||||||||||||||
Shares used in calculating diluted net income per share | 148,657 | 143,854 | 148,977 | 139,936 | |||||||||||||||
(a) Includes total stock-based compensation expense for stock-based awards: | |||||||||||||||||||
Three Months Ended | Years Ended | ||||||||||||||||||
December 28, 2014 | December 29, 2013 | December 28, 2014 | December 29, 2013 | ||||||||||||||||
Cost of product revenue | $ | 2,635 | $ | 1,813 | $ | 9,451 | $ | 6,223 | |||||||||||
Cost of service and other revenue | 324 | 233 | 1,204 | 777 | |||||||||||||||
Research and development | 11,837 | 10,918 | 50,880 | 37,439 | |||||||||||||||
Selling, general and administrative | 23,666 | 16,782 | 91,016 | 61,387 | |||||||||||||||
Stock-based compensation expense before taxes | $ | 38,462 | $ | 29,746 | $ | 152,551 | $ | 105,826 |
Illumina, Inc. | ||||||||||||||||
Condensed Consolidated Statements of Cash Flows | ||||||||||||||||
(In thousands) | ||||||||||||||||
(unaudited) | ||||||||||||||||
Three Months Ended | Years Ended | |||||||||||||||
December 28, 2014 | December 29, 2013 | December 28, 2014 | December 29, 2013 | |||||||||||||
Net cash provided by operating activities (a) | $ | 140,549 | $ | 126,839 | $ | 501,271 | $ | 386,421 | ||||||||
Net cash used in investing activities | (332,783 | ) | (150,810 | ) | (406,624 | ) | (69,649 | ) | ||||||||
Net cash provided by (used in) financing activities (a) | 202 | 43,556 | (166,748 | ) | (38,719 | ) | ||||||||||
Effect of exchange rate changes on cash and cash equivalents | (1,709 | ) | 216 | (3,382 | ) | (397 | ) | |||||||||
Net (decrease) increase in cash and cash equivalents | (193,741 | ) | 19,801 | (75,483 | ) | 277,656 | ||||||||||
Cash and cash equivalents, beginning of period | 829,895 | 691,836 | 711,637 | 433,981 | ||||||||||||
Cash and cash equivalents, end of period | $ | 636,154 | $ | 711,637 | $ | 636,154 | $ | 711,637 | ||||||||
Calculation of free cash flow: | ||||||||||||||||
Net cash provided by operating activities (a) | $ | 140,549 | $ | 126,839 | $ | 501,271 | $ | 386,421 | ||||||||
Purchases of property and equipment | (34,832 | ) | (27,310 | ) | (105,996 | ) | (79,215 | ) | ||||||||
Free cash flow (b) | $ | 105,717 | $ | 99,529 | $ | 395,275 | $ | 307,206 |
______________________________________________________________________________________________________
(a) Net cash provided by operating activities excludes excess tax benefit related to stock-based compensation of
(b) 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 thousands, except per share amounts) | ||||||||||||||||
(unaudited) | ||||||||||||||||
ITEMIZED RECONCILIATION BETWEEN GAAP AND NON-GAAP NET INCOME PER SHARE: | ||||||||||||||||
Three Months Ended | Years Ended | |||||||||||||||
December 28, 2014 | December 29, 2013 | December 28, 2014 | December 29, 2013 | |||||||||||||
GAAP net income per share - diluted | $ | 1.03 | $ | 0.56 | $ | 2.37 | $ | 0.90 | ||||||||
Pro forma impact of weighted average shares (a) | — | 0.01 | — | 0.01 | ||||||||||||
Adjustments to net income: | ||||||||||||||||
Legal contingencies (b) | (0.40 | ) | 0.04 | (0.24 | ) | 0.96 | ||||||||||
Amortization of acquired intangible assets | 0.08 | 0.09 | 0.32 | 0.32 | ||||||||||||
Non-cash interest expense (c) | 0.07 | 0.06 | 0.26 | 0.26 | ||||||||||||
Acquisition related gain, net (d) | (0.02 | ) | (0.04 | ) | (0.02 | ) | (0.08 | ) | ||||||||
Headquarter relocation (e) | 0.01 | 0.02 | 0.04 | 0.02 | ||||||||||||
Impairments (f) | — | — | — | 0.18 | ||||||||||||
Contingent compensation expense (g) | — | 0.04 | 0.03 | 0.10 | ||||||||||||
Cost-method investment related gain | — | (0.39 | ) | (0.03 | ) | (0.44 | ) | |||||||||
Loss on extinguishment of debt | — | — | 0.21 | — | ||||||||||||
Unsolicited tender offer related expense | — | — | — | 0.10 | ||||||||||||
Inventory revaluation adjustment (h) | — | — | — | — | ||||||||||||
Incremental non-GAAP tax benefit (expense) (i) | 0.10 | 0.06 | (0.20 | ) | (0.53 | ) | ||||||||||
Non-GAAP net income per share - diluted (j) | $ | 0.87 | $ | 0.45 | $ | 2.74 | $ | 1.80 | ||||||||
Shares used in calculating non-GAAP diluted net income per share | 148,657 | 142,815 | 148,815 | 138,888 | ||||||||||||
ITEMIZED RECONCILIATION BETWEEN GAAP AND NON-GAAP NET INCOME: | ||||||||||||||||
GAAP net income | $ | 153,280 | $ | 80,661 | $ | 353,351 | $ | 125,308 | ||||||||
Legal contingencies (b) | (59,483 | ) | 5,921 | (35,931 | ) | 133,701 | ||||||||||
Amortization of acquired intangible assets | 12,203 | 12,896 | 48,165 | 44,685 | ||||||||||||
Non-cash interest expense (c) | 10,099 | 9,182 | 38,154 | 36,403 | ||||||||||||
Acquisition related gain, net (d) | (2,304 | ) | (5,771 | ) | (2,639 | ) | (11,617 | ) | ||||||||
Headquarter relocation (e) | 1,281 | 2,856 | 5,638 | 2,624 | ||||||||||||
Impairments (f) | (485 | ) | — | (485 | ) | 25,214 | ||||||||||
Contingent compensation expense (g) | 433 | 5,486 | 4,265 | 13,610 | ||||||||||||
Cost-method investment related gain | — | (55,244 | ) | (4,427 | ) | (61,357 | ) | |||||||||
Loss on extinguishment of debt | — | — | 31,360 | 555 | ||||||||||||
Unsolicited tender offer related expense | — | — | — | 13,621 | ||||||||||||
Inventory revaluation adjustment (h) | — | — | — | 458 | ||||||||||||
Incremental non-GAAP tax benefit (expense) (i) | 13,925 | 8,517 | (30,234 | ) | (73,542 | ) | ||||||||||
Non-GAAP net income (j) | $ | 128,949 | $ | 64,504 | $ | 407,217 | $ | 249,663 | ||||||||
ITEMIZED RECONCILIATION BETWEEN GAAP AND NON-GAAP DILUTED NUMBER OF SHARES: | ||||||||||||||||
Weighted average shares used in calculation of GAAP diluted net income per share | 148,657 | 143,854 | 148,977 | 139,936 | ||||||||||||
Weighted average dilutive potential common shares issuable of redeemable convertible senior notes (a) | — | (1,039 | ) | (162 | ) | (1,048 | ) | |||||||||
Weighted average shares used in calculation of non-GAAP diluted net income per share | 148,657 | 142,815 | 148,815 | 138,888 | ||||||||||||
(a) Pro forma impact of weighted-average shares includes the impact of double dilution associated with the accounting treatment of the Company’s outstanding convertible debt and the corresponding call option overlay.
(b) Legal contingencies in Q4 and fiscal 2014 primarily represent a gain related to the settlement of our patent litigation with
(c) Non-cash interest expense is calculated in accordance with the authoritative accounting guidance for convertible debt instruments that may be settled in cash.
(d) Acquisition related gain, net consists primarily of net gains from changes in fair value of contingent consideration and transaction related costs.
(e) Headquarter relocation for fiscal 2014 and 2013 consisted of accretion of interest expense on lease exit liability and changes in estimates of such liability.
(f) Impairments in fiscal 2014 represent a net gain of
(g) Contingent compensation expense relates to contingent payments for post-combination services associated with prior period acquisitions.
(h) The Company recorded
(i) Incremental non-GAAP tax benefit (expense) reflects the tax impact related to the non-GAAP adjustments listed above.
(j) Non-GAAP net income and diluted net income per share exclude the effect of the pro forma adjustments as detailed above. Non-GAAP net income and diluted net income per share are key drivers of the Company’s core operating performance and major factors in management’s bonus compensation each year. 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.
Illumina, Inc. | ||||||||||||||||||||||||||||
Results of Operations - Non-GAAP (continued) | ||||||||||||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||||||
(unaudited) | ||||||||||||||||||||||||||||
ITEMIZED RECONCILIATION BETWEEN GAAP AND NON-GAAP RESULTS OF OPERATIONS AS A PERCENT OF REVENUE: | ||||||||||||||||||||||||||||
Three Months Ended | Years Ended | |||||||||||||||||||||||||||
December 28, 2014 | December 29, 2013 | December 28, 2014 | December 29, 2013 | |||||||||||||||||||||||||
GAAP gross profit | $ | 384,937 | 75.1 | % | $ | 259,246 | 66.9 | % | $ | 1,297,710 | 69.7 | % | $ | 911,887 | 64.2 | % | ||||||||||||
Stock-based compensation expense | 2,959 | 0.6 | % | 2,046 | 0.5 | % | 10,655 | 0.6 | % | 7,000 | 0.5 | % | ||||||||||||||||
Legal contingencies (a) | (26,240 | ) | (5.1 | )% | 5,921 | 1.6 | % | (10,393 | ) | (0.6 | )% | 18,332 | 1.2 | % | ||||||||||||||
Amortization of acquired intangible assets | 10,616 | 2.1 | % | 9,206 | 2.4 | % | 39,373 | 2.1 | % | 33,603 | 2.4 | % | ||||||||||||||||
Impairments (b) | (2,000 | ) | (0.4 | )% | — | — | (2,000 | ) | (0.1 | )% | 25,214 | 1.8 | % | |||||||||||||||
Inventory revaluation adjustment (c) | — | — | — | — | — | — | 458 | — | ||||||||||||||||||||
Non-GAAP gross profit (d) | $ | 370,272 | 72.3 | % | $ | 276,419 | 71.4 | % | $ | 1,335,345 | 71.7 | % | $ | 996,494 | 70.1 | % | ||||||||||||
Research and development expense | $ | 142,947 | 27.9 | % | $ | 76,728 | 19.8 | % | $ | 388,055 | 20.8 | % | $ | 276,743 | 19.5 | % | ||||||||||||
Stock-based compensation expense | (11,837 | ) | (2.3 | )% | (10,918 | ) | (2.8 | )% | (50,880 | ) | (2.7 | )% | (37,439 | ) | (2.7 | )% | ||||||||||||
Legal contingencies (a) | (48,800 | ) | (9.5 | )% | — | — | (48,800 | ) | (2.6 | )% | — | — | ||||||||||||||||
Impairments (b) | (1,515 | ) | (0.3 | )% | — | — | (1,515 | ) | (0.1 | )% | — | — | ||||||||||||||||
Contingent compensation expense (e) | (433 | ) | (0.1 | )% | (112 | ) | — | (1,509 | ) | (0.1 | )% | (544 | ) | — | ||||||||||||||
Non-GAAP research and development expense | $ | 80,362 | 15.7 | % | $ | 65,698 | 17.0 | % | $ | 285,351 | 15.3 | % | $ | 238,760 | 16.8 | % | ||||||||||||
Selling, general and administrative expense | $ | 122,173 | 23.8 | % | $ | 111,649 | 28.8 | % | $ | 466,283 | 25.1 | % | $ | 381,040 | 26.8 | % | ||||||||||||
Stock-based compensation expense | (23,666 | ) | (4.6 | )% | (16,782 | ) | (4.3 | )% | (91,016 | ) | (4.9 | )% | (61,387 | ) | (4.3 | )% | ||||||||||||
Amortization of acquired intangible assets | (1,587 | ) | (0.3 | )% | (3,690 | ) | (1.0 | )% | (8,792 | ) | (0.6 | )% | (11,082 | ) | (0.8 | )% | ||||||||||||
Contingent compensation expense (e) | — | — | (5,374 | ) | (1.3 | )% | (2,756 | ) | (0.1 | )% | (13,066 | ) | (0.9 | )% | ||||||||||||||
Non-GAAP selling, general and administrative expense | $ | 96,920 | 18.9 | % | $ | 85,803 | 22.2 | % | $ | 363,719 | 19.5 | % | $ | 295,505 | 20.8 | % | ||||||||||||
GAAP operating profit | $ | 202,883 | 39.6 | % | $ | 73,784 | 19.0 | % | $ | 514,711 | 27.7 | % | $ | 134,107 | 9.4 | % | ||||||||||||
Stock-based compensation expense | 38,462 | 7.5 | % | 29,746 | 7.7 | % | 152,551 | 8.2 | % | 105,826 | 7.4 | % | ||||||||||||||||
Legal contingencies (a) | (59,483 | ) | (11.6 | )% | 5,921 | 1.5 | % | (35,931 | ) | (1.9 | )% | 133,701 | 9.4 | % | ||||||||||||||
Amortization of acquired intangible assets | 12,203 | 2.4 | % | 12,896 | 3.3 | % | 48,165 | 2.6 | % | 44,685 | 3.1 | % | ||||||||||||||||
Acquisition related gain, net (f) | (2,304 | ) | (0.4 | )% | (5,771 | ) | (1.4 | )% | (2,639 | ) | (0.1 | )% | (11,617 | ) | (0.8 | )% | ||||||||||||
Headquarter relocation (g) | 1,281 | 0.2 | % | 2,856 | 0.8 | % | 5,638 | 0.2 | % | 2,624 | 0.2 | % | ||||||||||||||||
Impairments (b) | (485 | ) | (0.1 | )% | — | — | (485 | ) | — | 25,214 | 1.8 | % | ||||||||||||||||
Contingent compensation expense (e) | 433 | 0.1 | % | 5,486 | 1.4 | % | 4,265 | 0.2 | % | 13,610 | 1.0 | % | ||||||||||||||||
Unsolicited tender offer related expense | — | — | — | — | — | — | 13,621 | 1.0 | % | |||||||||||||||||||
Inventory revaluation adjustment (c) | — | — | — | — | — | — | 458 | — | ||||||||||||||||||||
Non-GAAP operating profit (d) | $ | 192,990 | 37.7 | % | $ | 124,918 | 32.3 | % | $ | 686,275 | 36.9 | % | $ | 462,229 | 32.5 | % | ||||||||||||
GAAP other (expense) income, net | $ | (10,822 | ) | (2.1 | )% | $ | 46,585 | 12.0 | % | $ | (65,953 | ) | (3.5 | )% | $ | 25,207 | 1.8 | % | ||||||||||
Non-cash interest expense (h) | 10,099 | 2.0 | % | 9,182 | 2.4 | % | 38,154 | 2.0 | % | 36,403 | 2.6 | % | ||||||||||||||||
Cost-method investment related gain | — | — | (55,244 | ) | (14.3 | )% | (4,427 | ) | (0.2 | )% | (61,357 | ) | (4.3 | )% | ||||||||||||||
Loss on extinguishment of debt | — | — | — | — | 31,360 | 1.7 | % | 555 | — | |||||||||||||||||||
Non-GAAP other (expense) income, net (d) | $ | (723 | ) | (0.1 | )% | $ | 523 | 0.1 | % | $ | (866 | ) | — | $ | 808 | 0.1 | % | |||||||||||
(a) Legal contingencies recorded in Q4 and fiscal 2014 primarily represent a gain related to the settlement of our patent litigation with
(b) Impairments in fiscal 2014 represent a net gain of
(c) The Company recorded $0.5 million in cost of goods sold in Q1 2013 for the amortization of inventory revaluation costs in conjunction with the acquisition of
(d) 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 (expense) income, 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 core operating performance.
(e) Contingent compensation expense relates to contingent payments for post-combination services associated with prior period acquisitions.
(f) Acquisition related gain, net consists primarily of net gains from changes in fair value of contingent consideration and transaction related costs.
(g) Headquarter relocation for fiscal 2014 and 2013 consisted of accretion of interest expense on lease exit liability and changes in estimates of such liability.
(h) Non-cash interest expense is calculated in accordance with the authoritative accounting guidance for convertible debt instruments that may be settled in cash.
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
Fiscal Year 2015 | ||||
Gross Margin | ||||
Non-GAAP gross margin | 73.0 | % | ||
Amortization of acquired intangible assets | (2.0 | )% | ||
Stock-based compensation | (0.5 | )% | ||
GAAP gross margin | 70.5 | % | ||
Diluted net income per share | ||||
Non-GAAP diluted net income per share | $ | 3.12 - $3.18 | ||
Amortization of acquired intangible assets | (0.21 | ) | ||
Non-cash interest expense (a) | (0.17 | ) | ||
Headquarter relocation (b) | (0.01 | ) | ||
GAAP diluted net income per share | $ | 2.73 - $2.79 | ||
(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) Headquarter relocation represents accretion of interest expense on lease exit liability.
Source:
Illumina, Inc.
Investors:
Rebecca Chambers
858.255.5243
rchambers@illumina.com
or
Media:
Eric Endicott
858.882.6822
pr@illumina.com