ILLUMINA, INC. - Quarter Report: 2019 September (Form 10-Q)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
☒ | Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 |
For the Quarterly Period Ended September 29, 2019
☐ | Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 |
For the transition period from to
Commission File Number 001-35406
Illumina, Inc.
(Exact name of registrant as specified in its charter)
Delaware | 33-0804655 | |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) |
5200 Illumina Way, San Diego, CA 92122
(Address of principal executive offices) (Zip code)
(858) 202-4500
(Registrant’s telephone number, including area code)
N/A
(Former name, former address and former fiscal year, if changed since last report)
Securities registered pursuant to Section 12(b) of the Act:
Title of each class | Trading Symbol(s) | Name of each exchange on which registered |
Common Stock, $0.01 par value | ILMN | The NASDAQ Global Select Market |
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☑ No ☐
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☑ No ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer | ☑ | Accelerated filer | ☐ | |
Non-accelerated filer | ☐ | Smaller reporting company | ☐ | |
Emerging growth company | ☐ |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13a of the Exchange Act. ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No þ
As of October 18, 2019, there were 147 million shares of the registrant’s common stock outstanding.
ILLUMINA, INC.
INDEX
Page | |
2
PART I. FINANCIAL INFORMATION
Item 1. Financial Statements.
ILLUMINA, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(In millions)
September 29, 2019 | December 30, 2018 | ||||||
(Unaudited) | |||||||
ASSETS | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 1,815 | $ | 1,144 | |||
Short-term investments | 1,351 | 2,368 | |||||
Accounts receivable, net | 541 | 514 | |||||
Inventory | 417 | 386 | |||||
Prepaid expenses and other current assets | 98 | 78 | |||||
Total current assets | 4,222 | 4,490 | |||||
Property and equipment, net | 875 | 1,075 | |||||
Operating lease right-of-use assets | 555 | — | |||||
Goodwill | 824 | 831 | |||||
Intangible assets, net | 152 | 185 | |||||
Deferred tax assets, net | 88 | 70 | |||||
Other assets | 373 | 308 | |||||
Total assets | $ | 7,089 | $ | 6,959 | |||
LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||
Current liabilities: | |||||||
Accounts payable | $ | 143 | $ | 184 | |||
Accrued liabilities | 476 | 513 | |||||
Long-term debt, current portion | — | 1,107 | |||||
Total current liabilities | 619 | 1,804 | |||||
Operating lease liabilities | 691 | — | |||||
Long-term debt | 1,131 | 890 | |||||
Other long-term liabilities | 209 | 359 | |||||
Redeemable noncontrolling interests | — | 61 | |||||
Stockholders’ equity: | |||||||
Common stock | 2 | 2 | |||||
Additional paid-in capital | 3,510 | 3,290 | |||||
Accumulated other comprehensive income (loss) | 5 | (1 | ) | ||||
Retained earnings | 3,828 | 3,083 | |||||
Treasury stock, at cost | (2,906 | ) | (2,616 | ) | |||
Total Illumina stockholders’ equity | 4,439 | 3,758 | |||||
Noncontrolling interests | — | 87 | |||||
Total stockholders’ equity | 4,439 | 3,845 | |||||
Total liabilities and stockholders’ equity | $ | 7,089 | $ | 6,959 |
See accompanying notes to condensed consolidated financial statements.
3
ILLUMINA, INC.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(Unaudited)
(In millions, except per share amounts)
Three Months Ended | Nine Months Ended | ||||||||||||||
September 29, 2019 | September 30, 2018 | September 29, 2019 | September 30, 2018 | ||||||||||||
Revenue: | |||||||||||||||
Product revenue | $ | 746 | $ | 710 | $ | 2,117 | $ | 2,011 | |||||||
Service and other revenue | 161 | 143 | 474 | 455 | |||||||||||
Total revenue | 907 | 853 | 2,591 | 2,466 | |||||||||||
Cost of revenue: | |||||||||||||||
Cost of product revenue | 195 | 184 | 573 | 540 | |||||||||||
Cost of service and other revenue | 55 | 62 | 185 | 190 | |||||||||||
Amortization of acquired intangible assets | 9 | 10 | 28 | 26 | |||||||||||
Total cost of revenue | 259 | 256 | 786 | 756 | |||||||||||
Gross profit | 648 | 597 | 1,805 | 1,710 | |||||||||||
Operating expense: | |||||||||||||||
Research and development | 151 | 159 | 486 | 447 | |||||||||||
Selling, general and administrative | 189 | 197 | 602 | 577 | |||||||||||
Total operating expense | 340 | 356 | 1,088 | 1,024 | |||||||||||
Income from operations | 308 | 241 | 717 | 686 | |||||||||||
Other (expense) income: | |||||||||||||||
Interest income | 16 | 14 | 59 | 31 | |||||||||||
Interest expense | (11 | ) | (15 | ) | (41 | ) | (37 | ) | |||||||
Other (expense) income, net | (43 | ) | (8 | ) | 114 | 5 | |||||||||
Total other (expense) income, net | (38 | ) | (9 | ) | 132 | (1 | ) | ||||||||
Income before income taxes | 270 | 232 | 849 | 685 | |||||||||||
Provision for income taxes | 36 | 44 | 98 | 100 | |||||||||||
Consolidated net income | 234 | 188 | 751 | 585 | |||||||||||
Add: Net loss attributable to noncontrolling interests | — | 11 | 12 | 31 | |||||||||||
Net income attributable to Illumina stockholders | $ | 234 | $ | 199 | $ | 763 | $ | 616 | |||||||
Earnings per share attributable to Illumina stockholders: | |||||||||||||||
Basic | $ | 1.59 | $ | 1.35 | $ | 5.19 | $ | 4.20 | |||||||
Diluted | $ | 1.58 | $ | 1.33 | $ | 5.13 | $ | 4.15 | |||||||
Shares used in computing earnings per share: | |||||||||||||||
Basic | 147 | 147 | 147 | 147 | |||||||||||
Diluted | 148 | 149 | 149 | 148 |
See accompanying notes to condensed consolidated financial statements.
4
ILLUMINA, INC.
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(Unaudited)
(In millions)
Three Months Ended | Nine Months Ended | ||||||||||||||
September 29, 2019 | September 30, 2018 | September 29, 2019 | September 30, 2018 | ||||||||||||
Consolidated net income | $ | 234 | $ | 188 | $ | 751 | $ | 585 | |||||||
Unrealized (loss) gain on available-for-sale debt securities, net of deferred tax | — | (1 | ) | 6 | (1 | ) | |||||||||
Total consolidated comprehensive income | 234 | 187 | 757 | 584 | |||||||||||
Add: Comprehensive loss attributable to noncontrolling interests | — | 11 | 12 | 31 | |||||||||||
Comprehensive income attributable to Illumina stockholders | $ | 234 | $ | 198 | $ | 769 | $ | 615 |
See accompanying notes to condensed consolidated financial statements.
5
ILLUMINA, INC.
CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY
(Unaudited)
(In millions)
Illumina Stockholders | |||||||||||||||||||||||||||||||||
Additional | Accumulated Other | Total | |||||||||||||||||||||||||||||||
Common Stock | Paid-In | Comprehensive | Retained | Treasury Stock | Noncontrolling | Stockholders’ | |||||||||||||||||||||||||||
Shares | Amount | Capital | (Loss) Income | Earnings | Shares | Amount | Interests | Equity | |||||||||||||||||||||||||
Balance as of December 31, 2017 | 191 | $ | 2 | $ | 2,833 | $ | (1 | ) | $ | 2,256 | (44 | ) | $ | (2,341 | ) | $ | — | $ | 2,749 | ||||||||||||||
Net income (loss) | — | — | — | — | 208 | — | — | (1 | ) | 207 | |||||||||||||||||||||||
Issuance of common stock, net of repurchases | — | — | 21 | — | — | — | (13 | ) | — | 8 | |||||||||||||||||||||||
Share-based compensation | — | — | 48 | — | — | — | — | — | 48 | ||||||||||||||||||||||||
Adjustment to the carrying value of redeemable noncontrolling interests | — | — | (5 | ) | — | — | — | — | — | (5 | ) | ||||||||||||||||||||||
Contributions from noncontrolling interest owners | — | — | — | — | — | — | — | 61 | 61 | ||||||||||||||||||||||||
Issuance of subsidiary shares in business combination | — | — | — | — | — | — | — | 5 | 5 | ||||||||||||||||||||||||
Balance as of April 1, 2018 | 191 | 2 | 2,897 | (1 | ) | 2,464 | (44 | ) | (2,354 | ) | 65 | 3,073 | |||||||||||||||||||||
Net income (loss) | — | — | — | — | 209 | — | — | (2 | ) | 207 | |||||||||||||||||||||||
Issuance of common stock, net of repurchases | — | — | 1 | — | — | — | (2 | ) | — | (1 | ) | ||||||||||||||||||||||
Share-based compensation | — | — | 50 | — | — | — | — | — | 50 | ||||||||||||||||||||||||
Vesting of redeemable equity awards | — | — | (1 | ) | — | — | — | — | — | (1 | ) | ||||||||||||||||||||||
Adjustment to the carrying value of redeemable noncontrolling interests | — | — | (8 | ) | — | — | — | — | — | (8 | ) | ||||||||||||||||||||||
Contributions from noncontrolling interest owners | — | — | — | — | — | — | — | 31 | 31 | ||||||||||||||||||||||||
Balance as of July 1, 2018 | 191 | 2 | 2,939 | (1 | ) | 2,673 | (44 | ) | (2,356 | ) | 94 | 3,351 | |||||||||||||||||||||
Net income (loss) | — | — | — | — | 199 | — | — | (3 | ) | 196 | |||||||||||||||||||||||
Unrealized loss on available-for-sale debt securities, net of deferred tax | — | — | — | (1 | ) | — | — | — | — | (1 | ) | ||||||||||||||||||||||
Issuance of common stock, net of repurchases | — | — | 23 | — | — | — | (106 | ) | — | (83 | ) | ||||||||||||||||||||||
Share-based compensation | — | — | 47 | — | — | — | — | — | 47 | ||||||||||||||||||||||||
Vesting of redeemable equity awards | — | — | (1 | ) | — | — | — | — | — | (1 | ) | ||||||||||||||||||||||
Adjustment to the carrying value of redeemable noncontrolling interests | — | — | (8 | ) | — | — | — | — | — | (8 | ) | ||||||||||||||||||||||
Issuance of convertible senior notes, net of tax impact | — | — | 93 | — | — | — | — | — | 93 | ||||||||||||||||||||||||
Balance as of September 30, 2018 | 191 | 2 | 3,093 | (2 | ) | 2,872 | (44 | ) | (2,462 | ) | 91 | 3,594 | |||||||||||||||||||||
Net income (loss) | — | — | — | — | 210 | — | — | (4 | ) | 206 | |||||||||||||||||||||||
Unrealized gain on available-for-sale debt securities, net of deferred tax | — | — | — | 1 | — | — | — | — | 1 | ||||||||||||||||||||||||
Issuance of common stock, net of repurchases | 1 | — | 1 | — | — | (1 | ) | (154 | ) | — | (153 | ) | |||||||||||||||||||||
Share-based compensation | — | — | 48 | — | — | — | — | — | 48 | ||||||||||||||||||||||||
Adjustment to the carrying value of redeemable noncontrolling interests | — | — | 148 | — | — | — | — | — | 148 |
6
Cumulative-effect adjustment from adoption of ASU 2016-01 | — | — | — | — | 1 | — | — | — | 1 | ||||||||||||||||||||||||
Balance as of December 30, 2018 | 192 | 2 | 3,290 | (1 | ) | 3,083 | (45 | ) | (2,616 | ) | 87 | 3,845 | |||||||||||||||||||||
Net income (loss) | — | — | — | — | 233 | — | — | (2 | ) | 231 | |||||||||||||||||||||||
Unrealized gain on available-for-sale debt securities, net of deferred tax | — | — | — | 3 | — | — | — | — | 3 | ||||||||||||||||||||||||
Issuance of common stock, net of repurchases | — | — | 27 | — | — | — | (86 | ) | — | (59 | ) | ||||||||||||||||||||||
Share-based compensation | — | — | 51 | — | — | — | — | — | 51 | ||||||||||||||||||||||||
Vesting of redeemable equity awards | — | — | (1 | ) | — | — | — | — | — | (1 | ) | ||||||||||||||||||||||
Adjustment to the carrying value of redeemable noncontrolling interests | — | — | 18 | — | — | — | — | — | 18 | ||||||||||||||||||||||||
Cumulative-effect adjustment from adoption of ASU 2016-02, net of deferred tax | — | — | — | — | (18 | ) | — | — | — | (18 | ) | ||||||||||||||||||||||
Balance as of March 31, 2019 | 192 | 2 | 3,385 | 2 | 3,298 | (45 | ) | (2,702 | ) | 85 | 4,070 | ||||||||||||||||||||||
Net income (loss) | — | — | — | — | 296 | — | — | (1 | ) | 295 | |||||||||||||||||||||||
Unrealized gain on available-for-sale debt securities, net of deferred tax | — | — | — | 3 | — | — | — | — | 3 | ||||||||||||||||||||||||
Issuance of common stock, net of repurchases | 1 | — | 3 | — | — | — | (3 | ) | — | — | |||||||||||||||||||||||
Share-based compensation | — | — | 48 | — | — | — | — | — | 48 | ||||||||||||||||||||||||
Adjustment to the carrying value of redeemable noncontrolling interests | — | — | (2 | ) | — | — | — | — | — | (2 | ) | ||||||||||||||||||||||
Deconsolidation of Helix | — | — | 2 | — | — | — | — | (84 | ) | (82 | ) | ||||||||||||||||||||||
Balance as of June 30, 2019 | 193 | 2 | 3,436 | 5 | 3,594 | (45 | ) | (2,705 | ) | — | 4,332 | ||||||||||||||||||||||
Net income | — | — | — | — | 234 | — | — | — | 234 | ||||||||||||||||||||||||
Issuance of common stock, net of repurchases | — | — | 29 | — | — | (1 | ) | (201 | ) | — | (172 | ) | |||||||||||||||||||||
Share-based compensation | — | — | 45 | — | — | — | — | — | 45 | ||||||||||||||||||||||||
Balance as of September 29, 2019 | 193 | $ | 2 | $ | 3,510 | $ | 5 | $ | 3,828 | (46 | ) | $ | (2,906 | ) | $ | — | $ | 4,439 |
See accompanying notes to condensed consolidated financial statements.
7
ILLUMINA, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
(In millions)
Nine Months Ended | |||||||
September 29, 2019 | September 30, 2018 | ||||||
Cash flows from operating activities: | |||||||
Consolidated net income | $ | 751 | $ | 585 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Depreciation expense | 113 | 100 | |||||
Amortization of intangible assets | 30 | 29 | |||||
Share-based compensation expense | 145 | 146 | |||||
Accretion of debt discount | 36 | 26 | |||||
Deferred income taxes | (13 | ) | (32 | ) | |||
Unrealized gains on marketable equity securities | (57 | ) | — | ||||
Payment of accreted debt discount | (84 | ) | — | ||||
Gains on deconsolidation | (54 | ) | — | ||||
Other | (10 | ) | — | ||||
Changes in operating assets and liabilities: | |||||||
Accounts receivable | (29 | ) | (24 | ) | |||
Inventory | (33 | ) | (40 | ) | |||
Prepaid expenses and other current assets | (14 | ) | 7 | ||||
Operating lease right-of-use assets and liabilities, net | (3 | ) | — | ||||
Other assets | (29 | ) | (9 | ) | |||
Accounts payable | (46 | ) | 13 | ||||
Accrued liabilities | (81 | ) | 45 | ||||
Other long-term liabilities | (14 | ) | (4 | ) | |||
Net cash provided by operating activities | 608 | 842 | |||||
Cash flows from investing activities: | |||||||
Maturities of available-for-sale securities | 1,262 | 710 | |||||
Purchases of available-for-sale securities | (760 | ) | (2,352 | ) | |||
Sales of available-for-sale securities | 528 | 520 | |||||
Purchases of property and equipment | (152 | ) | (231 | ) | |||
Deconsolidation of Helix cash | (29 | ) | — | ||||
Proceeds from deconsolidation of GRAIL | 15 | — | |||||
Net purchases of strategic investments | (15 | ) | (12 | ) | |||
Net cash paid for acquisitions | — | (100 | ) | ||||
Net cash provided by (used in) investing activities | 849 | (1,465 | ) | ||||
Cash flows from financing activities: | |||||||
Payments on financing obligations | (550 | ) | (3 | ) | |||
Net proceeds from issuance of debt | — | 735 | |||||
Common stock repurchases | (261 | ) | (103 | ) | |||
Taxes paid related to net share settlement of equity awards | (30 | ) | (18 | ) | |||
Proceeds from issuance of common stock | 59 | 45 | |||||
Contributions from noncontrolling interest owners | — | 92 | |||||
Net cash (used in) provided by financing activities | (782 | ) | 748 | ||||
Effect of exchange rate changes on cash and cash equivalents | (4 | ) | (4 | ) | |||
Net increase in cash and cash equivalents | 671 | 121 | |||||
Cash and cash equivalents at beginning of period | 1,144 | 1,225 | |||||
Cash and cash equivalents at end of period | $ | 1,815 | $ | 1,346 | |||
Supplemental cash flow information: | |||||||
Cash paid for operating lease liabilities | $ | 63 | $ | — |
See accompanying notes to condensed consolidated financial statements.
8
Illumina, Inc.
Notes to Condensed Consolidated Financial Statements
(Unaudited)
Unless the context requires otherwise, references in this report to “Illumina,” “we,” “us,” the “Company,” and “our” refer to Illumina, Inc. and its consolidated subsidiaries.
1. Basis of Presentation and Summary of Significant Accounting Policies
Basis of Presentation
The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting principles (GAAP) for interim financial information and the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements. Interim financial results are not necessarily indicative of results anticipated for the full year. These unaudited condensed consolidated financial statements should be read in conjunction with the audited consolidated financial statements and footnotes included in the Annual Report on Form 10-K for the fiscal year ended December 30, 2018, from which the prior year balance sheet information herein was derived. The preparation of financial statements requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenue, and expense, and related disclosure of contingent assets and liabilities. Actual results could differ from those estimates.
The unaudited condensed consolidated financial statements include our accounts, our wholly-owned subsidiaries, majority-owned or controlled companies, and variable interest entities (VIEs) for which we are the primary beneficiary. All intercompany transactions and balances have been eliminated in consolidation. In management’s opinion, the accompanying unaudited condensed consolidated financial statements reflect all adjustments, consisting of normal recurring adjustments, considered necessary for a fair presentation of the results for the interim periods presented.
We evaluate our ownership, contractual and other interests in entities that are not wholly-owned to determine if these entities are VIEs, and, if so, whether we are the primary beneficiary of the VIE. In determining whether we are the primary beneficiary of a VIE and therefore required to consolidate the VIE, we apply a qualitative approach that determines whether we have both (1) the power to direct the activities of the VIE that most significantly impact the VIE’s economic performance and (2) the obligation to absorb losses of, or the rights to receive benefits from, the VIE that could potentially be significant to that VIE. We continuously perform this assessment, as changes to existing relationships or future transactions may result in the consolidation or deconsolidation of a VIE. Effective April 25, 2019, we deconsolidated the financial statements of Helix Holdings I, LLC (Helix). See note “2. Balance Sheet Account Details” for further details.
We use the equity method to account for investments through which we have the ability to exercise significant influence, but not control, over the investee. Such investments are recorded in other assets, and our share of net income or loss is recognized on a one quarter lag in other (expense) income, net.
Fiscal Year
Our fiscal year is the 52 or 53 weeks ending the Sunday closest to December 31, with quarters of 13 or 14 weeks ending the Sunday closest to March 31, June 30, September 30, and December 31. The three and nine months ended September 29, 2019 and September 30, 2018 were both 13 and 26 weeks, respectively.
Reclassifications
Certain prior period amounts have been reclassified to conform to the current period presentation.
Significant Accounting Policies
During the three and nine months ended September 29, 2019, there were no changes to our significant accounting policies as described in our Annual Report on Form 10-K for the fiscal year ended December 30, 2018, except as described below.
9
Recently Adopted Accounting Pronouncements
In February 2016, the FASB issued ASU 2016-02, Leases (Topic 842), which requires lessees to recognize most leases on the balance sheet as lease liabilities with corresponding right-of-use assets and to disclose key information about leasing arrangements. We adopted Topic 842 on its effective date in the first quarter of 2019 using a modified retrospective approach by recognizing a cumulative-effect adjustment to retained earnings as of December 31, 2018. We elected the available package of practical expedients upon adoption, which allowed us to carry forward our historical assessment of whether existing agreements contained a lease and the classification of our existing operating leases. We continue to report our financial position as of December 30, 2018 under the former lease accounting standard (Topic 840) in our condensed consolidated balance sheet.
The following table summarizes the impact of Topic 842 on our condensed consolidated balance sheet upon adoption on December 31, 2018 (in millions):
December 31, 2018 (unaudited) | |||||||||||
Pre-adoption | Adoption Impact | Post-adoption | |||||||||
ASSETS | |||||||||||
Prepaid expenses and other current assets | $ | 78 | $ | (8 | ) | $ | 70 | ||||
Property and equipment, net | 1,075 | (241 | ) | 834 | |||||||
Operating lease right-of-use assets | — | 579 | 579 | ||||||||
Deferred tax assets, net | 70 | 6 | 76 | ||||||||
Total assets | $ | 1,223 | $ | 336 | $ | 1,559 | |||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||||||
Accrued liabilities | $ | 513 | $ | 36 | $ | 549 | |||||
Operating lease liabilities | — | 722 | 722 | ||||||||
Long-term debt | 1,107 | (269 | ) | 838 | |||||||
Other long-term liabilities | 359 | (135 | ) | 224 | |||||||
Retained earnings | 3,083 | (18 | ) | 3,065 | |||||||
Total liabilities and stockholders’ equity | $ | 5,062 | $ | 336 | $ | 5,398 |
The adoption impact summarized above was primarily due to the recognition of operating lease liabilities with corresponding right-of-use assets based on the present value of our remaining minimum lease payments, and the derecognition of existing fixed assets and financing obligations related to build-to-suit leasing arrangements that, under Topic 840, did not qualify for sale-leaseback accounting. The difference between these amounts, net of deferred tax, was recorded as a cumulative-effect adjustment to retained earnings.
Accounting Pronouncements Pending Adoption
In June 2016, the FASB issued ASU 2016-13, Financial Instruments - Credit Losses: Measurement of Credit Losses on Financial Instruments, which amends the impairment model by requiring entities to use a forward-looking approach based on expected losses to estimate credit losses on certain types of financial instruments, including trade receivables and available-for-sale debt securities. We expect to adopt the standard on its effective date in the first quarter of 2020 using a modified retrospective approach. We currently do not expect the adoption to have a material impact on our consolidated financial statements.
Revenue Recognition
Our revenue is generated primarily from the sale of products and services. Product revenue primarily consists of sales of instruments and consumables used in genetic analysis. Service and other revenue primarily consists of revenue generated from genotyping and sequencing services, instrument service contracts, and development and licensing agreements.
We recognize revenue when control of our products and services is transferred to our customers in an amount that reflects the consideration we expect to receive from our customers in exchange for those products and services. This process involves identifying the contract with a customer, determining the performance obligations in the contract, determining the contract price, allocating the contract price to the distinct performance obligations in the contract, and recognizing revenue when the
10
performance obligations have been satisfied. A performance obligation is considered distinct from other obligations in a contract when it provides a benefit to the customer either on its own or together with other resources that are readily available to the customer and is separately identified in the contract. We consider a performance obligation satisfied once we have transferred control of a good or service to the customer, meaning the customer has the ability to use and obtain the benefit of the good or service.
Revenue from product sales is recognized generally upon delivery to the end customer, which is when control of the product is deemed to be transferred. Invoicing typically occurs upon shipment; and payment is typically due within 60 days from invoice. In instances where right of payment or transfer of title is contingent upon the customer’s acceptance of the product, revenue is deferred until all acceptance criteria have been met. Revenue from genotyping and sequencing services is recognized when earned, which is generally at the time the genotyping or sequencing analysis data is made available to the customer. Revenue from instrument service contracts is recognized as the services are rendered, typically evenly over the contract term. Revenue from development and licensing agreements generally includes upfront and periodic licensing fees, contract research and development services, and payments for development and regulatory milestones. Revenue for these agreements is recognized when each distinct performance obligation is satisfied.
Revenue is recorded net of discounts, distributor commissions, and sales taxes collected on behalf of governmental authorities. Employee sales commissions are recorded as selling, general and administrative expenses when incurred as the amortization period for such costs, if capitalized, would have been one year or less.
We regularly enter into contracts with multiple performance obligations. Revenue recognition for contracts with multiple deliverables is based on the separate satisfaction of each distinct performance obligation within the contract. Most performance obligations are generally satisfied within a short time frame, approximately three to six months after the contract execution date. As of September 29, 2019, the aggregate amount of the transaction price allocated to remaining performance obligations was $1,009 million, of which approximately 63% is expected to be converted to revenue in the next twelve months, approximately 10% in the following twelve months, and the remainder thereafter.
The contract price is allocated to each performance obligation in proportion to its standalone selling price. We determine our best estimate of standalone selling price using average selling prices over a rolling 12-month period coupled with an assessment of current market conditions. If the product or service has no history of sales or if the sales volume is not sufficient, we rely upon prices set by management, adjusted for applicable discounts.
Contract liabilities, which consist of deferred revenue and customer deposits, as of September 29, 2019 and December 30, 2018 were $193 million and $206 million, respectively, of which the short-term portions of $161 million and $175 million, respectively, were recorded in accrued liabilities and the remaining long-term portions were recorded in other long-term liabilities. Revenue recorded during the three and nine months ended September 29, 2019 included $27 million and $133 million, respectively, of previously deferred revenue that was included in contract liabilities as of December 30, 2018. Contract assets as of September 29, 2019 and December 30, 2018 were not material.
In certain markets, products and services are sold to customers through distributors. In most sales through distributors, the product is delivered directly to customers by us. The terms of sales transactions through distributors are consistent with the terms of direct sales to customers.
The following table represents revenue by source (in millions):
Three Months Ended | |||||||||||||||||||||||
September 29, 2019 | September 30, 2018 | ||||||||||||||||||||||
Sequencing | Microarray | Total | Sequencing | Microarray | Total | ||||||||||||||||||
Consumables | $ | 525 | $ | 75 | $ | 600 | $ | 472 | $ | 83 | $ | 555 | |||||||||||
Instruments | 142 | 4 | 146 | 138 | 17 | 155 | |||||||||||||||||
Total product revenue | 667 | 79 | 746 | 610 | 100 | 710 | |||||||||||||||||
Service and other revenue | 138 | 23 | 161 | 109 | 34 | 143 | |||||||||||||||||
Total revenue | $ | 805 | $ | 102 | $ | 907 | $ | 719 | $ | 134 | $ | 853 |
11
Nine Months Ended | |||||||||||||||||||||||
September 29, 2019 | September 30, 2018 | ||||||||||||||||||||||
Sequencing | Microarray | Total | Sequencing | Microarray | Total | ||||||||||||||||||
Consumables | $ | 1,503 | $ | 224 | $ | 1,727 | $ | 1,353 | $ | 256 | $ | 1,609 | |||||||||||
Instruments | 376 | 14 | 390 | 375 | 27 | 402 | |||||||||||||||||
Total product revenue | 1,879 | 238 | 2,117 | 1,728 | 283 | 2,011 | |||||||||||||||||
Service and other revenue | 353 | 121 | 474 | 312 | 143 | 455 | |||||||||||||||||
Total revenue | $ | 2,232 | $ | 359 | $ | 2,591 | $ | 2,040 | $ | 426 | $ | 2,466 |
Revenue related to our previously consolidated VIE, Helix, is included in sequencing service and other revenue up to April 25, 2019, the date of Helix’s deconsolidation.
The following table represents revenue by geographic area, based on region of destination (in millions):
Three Months Ended | Nine Months Ended | ||||||||||||||
September 29, 2019 | September 30, 2018 | September 29, 2019 | September 30, 2018 | ||||||||||||
Americas | $ | 514 | $ | 474 | $ | 1,463 | $ | 1,380 | |||||||
Europe, Middle East, and Africa | 235 | 219 | 653 | 615 | |||||||||||
Greater China (1) | 95 | 102 | 280 | 288 | |||||||||||
Asia-Pacific | 63 | 58 | 195 | 183 | |||||||||||
Total revenue | $ | 907 | $ | 853 | $ | 2,591 | $ | 2,466 |
(1) Region includes revenue from China, Taiwan, and Hong Kong.
Earnings per Share
Basic earnings per share attributable to Illumina stockholders is computed based on the weighted average number of common shares outstanding during the period. Diluted earnings per share attributable to Illumina stockholders is computed based on the sum of the weighted average number of common shares and potentially dilutive common shares outstanding during the period. Up to April 25, 2019, the date of Helix’s deconsolidation, per-share earnings of Helix were included in the consolidated basic and diluted earnings per share computations based on our share of Helix’s securities.
Potentially dilutive common shares consist of shares issuable under convertible senior notes and equity awards. Convertible senior notes have a dilutive impact when the average market price of our common stock exceeds the applicable conversion price of the respective notes. Potentially dilutive common shares from equity awards are determined using the average share price for each period under the treasury stock method. In addition, proceeds from exercise of equity awards and the average amount of unrecognized compensation expense for equity awards are assumed to be used to repurchase shares.
The following table presents the calculation of weighted average shares used to calculate basic and diluted earnings per share (in millions):
Three Months Ended | Nine Months Ended | ||||||||||
September 29, 2019 | September 30, 2018 | September 29, 2019 | September 30, 2018 | ||||||||
Weighted average shares outstanding | 147 | 147 | 147 | 147 | |||||||
Effect of potentially dilutive common shares from: | |||||||||||
Equity awards | 1 | 1 | 1 | 1 | |||||||
Convertible senior notes | — | 1 | 1 | — | |||||||
Weighted average shares used in calculating diluted earnings per share | 148 | 149 | 149 | 148 |
12
2. Balance Sheet Account Details
Short-term Investments
Our short-term investments are primarily available-for-sale debt securities that consisted of the following (in millions):
September 29, 2019 | December 30, 2018 | ||||||||||||||||||||||||||
Amortized Cost | Gross Unrealized Gains | Estimated Fair Value | Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Estimated Fair Value | |||||||||||||||||||||
Debt securities in government-sponsored entities | $ | 31 | $ | — | $ | 31 | $ | 21 | $ | — | $ | — | $ | 21 | |||||||||||||
Corporate debt securities | 632 | 4 | 636 | 1,060 | — | (2 | ) | 1,058 | |||||||||||||||||||
U.S. Treasury securities | 573 | 1 | 574 | 1,250 | 1 | (1 | ) | 1,250 | |||||||||||||||||||
Total | $ | 1,236 | $ | 5 | $ | 1,241 | $ | 2,331 | $ | 1 | $ | (3 | ) | $ | 2,329 |
Realized gains and losses are determined based on the specific-identification method and are reported in interest income.
Contractual maturities of available-for-sale debt securities, as of September 29, 2019, were as follows (in millions):
Estimated Fair Value | |||
Due within one year | $ | 497 | |
After one but within five years | 744 | ||
Total | $ | 1,241 |
We have the ability, if necessary, to liquidate any of our cash equivalents and short-term investments to meet our liquidity needs in the next 12 months. Accordingly, those investments with contractual maturities greater than one year from the date of purchase are classified as short-term on the accompanying condensed consolidated balance sheets.
Strategic Investments
We have strategic investments in privately held companies (non-marketable equity securities) and companies that have completed initial public offerings (marketable equity securities).
Our marketable equity securities are measured at fair value. As of September 29, 2019 and December 30, 2018, the fair value of our marketable equity securities, included in short-term investments, totaled $110 million and $39 million, respectively. Total unrealized losses and gains on our marketable equity securities, included in other (expense) income, net, were $47 million and $57 million, respectively, for the three and nine months ended September 29, 2019.
Our non-marketable equity securities without readily determinable market values are initially measured at cost and adjusted to fair value for observable transactions for identical or similar investments of the same issuer or impairment. As of September 29, 2019 and December 30, 2018, the aggregate carrying amounts of our non-marketable equity investments without readily determinable fair values, included in other assets, were $221 million and $231 million, respectively.
One of our non-marketable equity investments is a VIE for which we have concluded that we are not the primary beneficiary, and therefore, we do not consolidate this VIE in our consolidated financial statements. We have determined our maximum exposure to loss, as a result of our involvement with the VIE, to be the carrying value of our investment, which was $189 million as of September 29, 2019 and December 30, 2018.
We invest in two venture capital investment funds (the Funds) with capital commitments of $100 million callable through April 2026 and up to $160 million callable through July 2029, respectively, of which $55 million and up to $160 million, respectively, remained callable as of September 29, 2019. Our investments in the Funds are accounted for as equity-method investments. The aggregate carrying amounts of the Funds, included in other assets, were $49 million and $29 million as of September 29, 2019 and December 30, 2018, respectively.
13
Revenue recognized from transactions with our strategic investees was $15 million and $49 million, respectively, for the three and nine months ended September 29, 2019 and $32 million and $104 million, respectively, for the three and nine months ended September 30, 2018.
Inventory
Inventory consisted of the following (in millions):
September 29, 2019 | December 30, 2018 | ||||||
Raw materials | $ | 123 | $ | 117 | |||
Work in process | 270 | 218 | |||||
Finished goods | 24 | 51 | |||||
Total inventory | $ | 417 | $ | 386 |
Property and Equipment
Property and equipment, net consisted of the following (in millions):
September 29, 2019 | December 30, 2018 | ||||||
Leasehold improvements | $ | 587 | $ | 567 | |||
Machinery and equipment | 389 | 382 | |||||
Computer hardware and software | 257 | 217 | |||||
Furniture and fixtures | 43 | 45 | |||||
Buildings | 44 | 285 | |||||
Construction in progress | 91 | 100 | |||||
Total property and equipment, gross | 1,411 | 1,596 | |||||
Accumulated depreciation | (536 | ) | (521 | ) | |||
Total property and equipment, net | $ | 875 | $ | 1,075 |
Property and equipment, net included non-cash expenditures of $25 million and $38 million for the nine months ended September 29, 2019 and September 30, 2018, respectively, which were excluded from the condensed consolidated statements of cash flows. Such non-cash expenditures included $18 million recorded under build-to-suit lease accounting for the nine months ended September 30, 2018.
As of December 30, 2018, property and equipment, net included $241 million of project construction costs paid or reimbursed by our landlord related to our build-to-suit leases that did not qualify for sale-leaseback accounting under Topic 840. Upon adoption of Topic 842 on December 31, 2018, we derecognized the Buildings related to our build-to-suit leasing arrangements and began to account for these leases as operating leases. See note “1. Basis of Presentation and Summary of Significant Accounting Policies” for further details on the adoption impact of Topic 842.
Leases
We lease approximately 2.6 million square feet of office, lab, and manufacturing facilities under various non-cancellable operating lease agreements (real estate leases). Our real estate leases have remaining lease terms of 1 to 20 years, which represent the non-cancellable periods of the leases and include extension options that we determined are reasonably certain to be exercised. We exclude extension options that are not reasonably certain to be exercised from our lease terms, ranging from 6 months to 20 years. Our lease payments consist primarily of fixed rental payments for the right to use the underlying leased assets over the lease terms as well as payments for common-area-maintenance and administrative services. We often receive customary incentives from our landlords, such as reimbursements for tenant improvements and rent abatement periods, which effectively reduce the total lease payments owed for these leases.
14
Operating lease right-of-use assets and liabilities on our condensed consolidated balance sheets represent the present value of our remaining lease payments over the remaining lease terms. We do not allocate lease payments to non-lease components; therefore, fixed payments for common-area-maintenance and administrative services are included in our operating lease right-of-use assets and liabilities. We use our incremental borrowing rate to calculate the present value of our lease payments, as the implicit rates in our leases are not readily determinable.
As of September 29, 2019, the maturities of our operating lease liabilities were as follows (in millions):
Remaining Lease Payments | |||
2019 | $ | 19 | |
2020 | 83 | ||
2021 | 82 | ||
2022 | 84 | ||
2023 | 85 | ||
Thereafter | 622 | ||
Total remaining lease payments (1) | 975 | ||
Less: imputed interest | (235 | ) | |
Total operating lease liabilities | 740 | ||
Less: current portion | (49 | ) | |
Long-term operating lease liabilities | $ | 691 | |
Weighted-average remaining lease term | 11.4 years | ||
Weighted-average discount rate | 4.6 | % |
____________________________________
(1) Total remaining lease payments exclude $47 million of legally binding minimum lease payments for leases signed but not yet commenced.
The components of our lease costs included in our condensed consolidated statements of income were as follows (in millions):
Three Months Ended | Nine Months Ended | ||||||
September 29, 2019 | September 29, 2019 | ||||||
Operating lease costs | $ | 21 | $ | 63 | |||
Sublease income | (3 | ) | (9 | ) | |||
Total lease costs | $ | 18 | $ | 54 |
Operating lease costs consist of the fixed lease payments included in our operating lease liabilities and are recorded on a straight-line basis over the lease terms. We sublease certain real estate to third parties and this sublease income is also recorded on a straight-line basis.
Goodwill
We test the carrying value of goodwill in accordance with accounting rules on impairment of goodwill, which require us to estimate the fair value of each reporting unit annually, or when impairment indicators exist, and compare such amounts to their respective carrying values to determine if an impairment is required. We performed the annual assessment for goodwill impairment in the second quarter of 2019, noting no impairment.
Changes to goodwill during the nine months ended September 29, 2019 were as follows (in millions):
Goodwill | |||
Balance as of December 30, 2018 | $ | 831 | |
Helix deconsolidation | (7 | ) | |
Balance as of September 29, 2019 | $ | 824 |
15
Derivatives
We are exposed to foreign exchange rate risks in the normal course of business. We enter into foreign exchange contracts to manage foreign currency risks related to monetary assets and liabilities that are denominated in currencies other than the U.S. dollar. These foreign exchange contracts are carried at fair value in other current assets or accrued liabilities and are not designated as hedging instruments. Changes in the value of the derivatives are recognized in other (expense) income, net, along with the remeasurement gain or loss on the foreign currency denominated assets or liabilities.
As of September 29, 2019, we had foreign exchange forward contracts in place to hedge exposures in the euro, Japanese yen, Australian dollar, Canadian dollar, Singapore dollar, and British pound. As of September 29, 2019 and December 30, 2018, the total notional amounts of outstanding forward contracts in place for foreign currency purchases were $244 million and $122 million, respectively.
Accrued Liabilities
Accrued liabilities consisted of the following (in millions):
September 29, 2019 | December 30, 2018 | ||||||
Contract liabilities, current portion | $ | 161 | $ | 175 | |||
Accrued compensation expenses | 112 | 193 | |||||
Accrued taxes payable | 96 | 82 | |||||
Operating lease liabilities, current portion | 49 | — | |||||
Other, including warranties | 58 | 63 | |||||
Total accrued liabilities | $ | 476 | $ | 513 |
Warranties
We generally provide a one-year warranty on instruments. Additionally, we provide a warranty on consumables through the expiration date, which generally ranges from six to twelve months after the manufacture date. At the time revenue is recognized, an accrual is established for estimated warranty expenses based on historical experience as well as anticipated product performance. We periodically review the warranty reserve for adequacy and adjust the warranty accrual, if necessary, based on actual experience and estimated costs to be incurred. Warranty expense is recorded as a component of cost of product revenue.
Changes in the reserve for product warranties during the three and nine months ended September 29, 2019 and September 30, 2018 were as follows (in millions):
Three Months Ended | Nine Months Ended | ||||||||||||||
September 29, 2019 | September 30, 2018 | September 29, 2019 | September 30, 2018 | ||||||||||||
Balance at beginning of period | $ | 16 | $ | 15 | $ | 19 | $ | 17 | |||||||
Additions charged to cost of product revenue | 3 | 8 | 12 | 20 | |||||||||||
Repairs and replacements | (5 | ) | (6 | ) | (17 | ) | (20 | ) | |||||||
Balance at end of period | $ | 14 | $ | 17 | $ | 14 | $ | 17 |
Deconsolidation of Helix
In July 2015, we obtained a 50% voting equity ownership interest in Helix. We determined that we had unilateral power over one of the activities that most significantly impacts the economic performance of Helix through its contractual arrangements and, as a result, we were deemed to be the primary beneficiary of Helix and were required to consolidate Helix. The operations of Helix, up to the date of the deconsolidation described below, are included in the accompanying condensed consolidated statements of income for the three and nine months ended September 29, 2019 and September 30, 2018. During these periods, we absorbed 50% of Helix’s losses.
16
On April 25, 2019, we entered into an agreement to sell our interest in, and relinquish control over, Helix. As part of the agreement, (i) Helix repurchased all of our outstanding equity interests in exchange for a contingent value right with a 7-year term that entitles us to consideration dependent upon the outcome of Helix’s future financing and/or liquidity events, (ii) we ceased having a controlling financial interest in Helix, including unilateral power over one of the activities that most significantly impacts the economic performance of Helix, (iii) we were relieved of any potential obligation to redeem certain noncontrolling interests, and (iv) we no longer have representation on Helix’s board of directors. As a result, we deconsolidated Helix’s financial statements effective April 25, 2019 and recorded a gain on deconsolidation of $39 million in other (expense) income, net. The gain on deconsolidation included (i) the contingent value right received from Helix recorded at a fair value of approximately $30 million, (ii) the derecognition of the carrying amounts of Helix’s assets and liabilities, and (iii) the derecognition of the noncontrolling interests related to Helix.
As of September 29, 2019, the fair value of the contingent value right received from Helix was $28 million, included in other assets. During the three and nine months ended September 29, 2019, the fair value measurement resulted in a $2 million unrealized gain and a $1 million unrealized loss, respectively, included in other (expense) income, net.
Redeemable Noncontrolling Interests
The activity of the redeemable noncontrolling interests during the nine months ended September 29, 2019 was as follows (in millions):
Redeemable Noncontrolling Interests | |||
Balance as of December 30, 2018 | $ | 61 | |
Vesting of redeemable equity awards | 1 | ||
Net loss attributable to noncontrolling interests | (9 | ) | |
Adjustment down to the redemption value | (16 | ) | |
Release of potential obligation to noncontrolling interests | (37 | ) | |
Balance as of September 29, 2019 | $ | — |
3. Pending Acquisition
On November 1, 2018, we entered into an Agreement and Plan of Merger (the Merger Agreement) to acquire Pacific Biosciences of California, Inc. (PacBio) for an all-cash price of approximately $1.2 billion (or $8.00 per share). The transaction is subject to certain customary closing conditions, including the receipt of certain required antitrust approvals. The Merger Agreement contains certain termination rights and provides that, upon termination of the Merger Agreement under specified circumstances, including but not limited to, a termination of the Merger Agreement in connection with PacBio accepting a superior offer or due to the withdrawal by PacBio’s board of directors of its recommendation of the merger, PacBio will pay us a cash termination fee of $43 million. In certain other circumstances related to antitrust approvals, we may be required to pay PacBio a termination fee of $98 million assuming the other closing conditions not related to antitrust or competition laws have been satisfied.
On September 25, 2019, we entered into Amendment No. 1 to the Merger Agreement (the Amendment). The Amendment extended the End Time of the Merger Agreement (as defined in the Merger Agreement) to December 31, 2019 and provides that we make cash payments to PacBio of $6 million on or before each of October 1, 2019, November 1, 2019, and December 2, 2019. We may also unilaterally extend the End Time date until March 31, 2020 by making additional payments to PacBio totaling $34 million. Up to the full amount of these payments is repayable without interest only if: (1) the Merger Agreement is terminated and (2) within two years of termination, PacBio enters into certain change-of-control transactions with a third party or raises at least $100 million in equity or debt financing in a single transaction (with the amount repayable dependent on the amount raised by PacBio). On October 1, 2019, we made our first $6 million payment to PacBio.
17
4. Fair Value Measurements
The following table presents the hierarchy for assets and liabilities measured at fair value on a recurring basis as of September 29, 2019 and December 30, 2018 (in millions):
September 29, 2019 | December 30, 2018 | ||||||||||||||||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | Level 1 | Level 2 | Level 3 | Total | ||||||||||||||||||||||||
Assets: | |||||||||||||||||||||||||||||||
Money market funds (cash equivalents) | $ | 1,541 | $ | — | $ | — | $ | 1,541 | $ | 832 | $ | — | $ | — | $ | 832 | |||||||||||||||
Debt securities in government-sponsored entities | — | 31 | — | 31 | — | 21 | — | 21 | |||||||||||||||||||||||
Corporate debt securities | — | 636 | — | 636 | — | 1,058 | — | 1,058 | |||||||||||||||||||||||
U.S. Treasury securities | 574 | — | — | 574 | 1,250 | — | — | 1,250 | |||||||||||||||||||||||
Marketable equity securities | 110 | — | — | 110 | 39 | — | — | 39 | |||||||||||||||||||||||
Contingent value right | — | — | 28 | 28 | — | — | — | — | |||||||||||||||||||||||
Deferred compensation plan assets | — | 45 | — | 45 | — | 34 | — | 34 | |||||||||||||||||||||||
Total assets measured at fair value | $ | 2,225 | $ | 712 | $ | 28 | $ | 2,965 | $ | 2,121 | $ | 1,113 | $ | — | $ | 3,234 | |||||||||||||||
Liabilities: | |||||||||||||||||||||||||||||||
Deferred compensation plan liability | $ | — | $ | 43 | $ | — | $ | 43 | $ | — | $ | 33 | $ | — | $ | 33 |
We hold available-for-sale securities that consist of highly-liquid, investment-grade debt securities and marketable equity securities. We consider information provided by our investment accounting and reporting service provider in the measurement of fair value of our debt securities. The investment service provider provides valuation information from an industry-recognized valuation service. Such valuations may be based on trade prices in active markets for identical assets or liabilities (Level 1 inputs) or valuation models using inputs that are observable either directly or indirectly (Level 2 inputs), such as quoted prices for similar assets or liabilities, yield curve, volatility factors, credit spreads, default rates, loss severity, current market and contractual prices for the underlying instruments or debt, broker and dealer quotes, as well as other relevant economic measures. Our marketable equity securities are measured at fair value based on quoted trade prices in active markets. Our deferred compensation plan assets consist primarily of investments in life insurance contracts carried at cash surrender value, which reflects the net asset value of the underlying publicly traded mutual funds. We perform control procedures to corroborate the fair value of our holdings, including comparing valuations obtained from our investment service provider to valuations reported by our asset custodians, validating pricing sources and models, and reviewing key model inputs, if necessary. We elected the fair value option to measure the contingent value right received from Helix. The fair value of our contingent value right is derived using a Monte Carlo simulation. Significant estimates and assumptions required for this valuation include, but are not limited to, probabilities related to the timing and outcome of future financing and/or liquidity events and an assumption regarding collectibility. These unobservable inputs represent a Level 3 measurement because they are supported by little or no market activity and reflect our own assumptions in measuring fair value.
18
5. Debt and Other Commitments
Summary of debt obligations
Debt obligations consisted of the following (dollars in millions):
September 29, 2019 | December 30, 2018 | ||||||
Principal amount of 2023 Notes outstanding | $ | 750 | $ | 750 | |||
Principal amount of 2021 Notes outstanding | 517 | 517 | |||||
Principal amount of 2019 Notes outstanding | — | 633 | |||||
Unamortized discount of liability component of convertible senior notes | (136 | ) | (175 | ) | |||
Net carrying amount of liability component of convertible senior notes | 1,131 | 1,725 | |||||
Obligations under financing leases | — | 269 | |||||
Other | — | 3 | |||||
Less: current portion | — | (1,107 | ) | ||||
Long-term debt | $ | 1,131 | $ | 890 | |||
Carrying value of equity component of convertible senior notes, net of debt issuance costs | $ | 213 | $ | 287 | |||
Fair value of convertible senior notes outstanding (Level 2) | $ | 1,517 | $ | 2,222 | |||
Weighted-average remaining amortization period of discount on the liability component of convertible senior notes | 3.4 years | 3.9 years |
Convertible Senior Notes
0% Convertible Senior Notes due 2023 (2023 Notes)
On August 21, 2018, we issued $750 million aggregate principal amount of convertible senior notes due 2023 (2023 Notes). The 2023 Notes mature on August 15, 2023, and the implied estimated effective rate of the liability component of the Notes was 3.7%, assuming no conversion option.
The 2023 Notes will be convertible into cash, shares of our common stock or a combination of cash and shares of our common stock, at our election, based on an initial conversion rate, subject to adjustment, of 2.1845 shares of common stock per $1,000 principal amount of notes (which represents an initial conversion price of approximately $457.77 per share of common stock), only in the following circumstances: (1) during any calendar quarter commencing after the calendar quarter ending on September 30, 2018 (and only during such calendar quarter), if the last reported sale price of our common stock for at least 20 trading days (whether or not consecutive) during a period of 30 consecutive trading days ending on, and including, the last trading day of the immediately preceding calendar quarter is greater than or equal to 130% of the conversion price in effect on each applicable trading day; (2) during the five business day period after any 10 consecutive trading day period (the “measurement period”) in which the trading price per $1,000 principal amount of 2023 Notes for each trading day of the measurement period was less than 98% of the product of the last reported sale price of our common stock and the conversion rate on each such trading day; (3) if we call any or all of the notes for redemption, at any time prior to the close of business on the scheduled trading day immediately preceding the redemption date; or (4) upon the occurrence of specified corporate events described in the indenture. Regardless of the foregoing circumstances, the holders may convert their notes on or after May 15, 2023 until August 11, 2023.
We may redeem for cash all or any portion of the 2023 Notes, at our option, on or after August 20, 2021 if the last reported sale price of our common stock has been at least 130% of the conversion price then in effect (currently $595.10) for at least 20 trading days (whether or not consecutive) during any 30 consecutive trading day period (including the last trading day of such period) ending on, and including, the trading day immediately preceding the date on which we provide notice of redemption at a redemption price equal to 100% of the principal amount of the notes to be redeemed, plus any accrued and unpaid special interest to, but excluding, the redemption date.
The 2023 Notes were not convertible as of September 29, 2019 and had no dilutive impact during the nine months ended September 29, 2019. If the 2023 Notes were converted as of September 29, 2019, the if-converted value would not exceed the principal amount.
19
0.5% Convertible Senior Notes due 2021 (2021 Notes)
In June 2014, we issued $517 million aggregate principal amount of 2021 Notes. The 2021 Notes mature on June 15, 2021, and the implied estimated effective rates of the liability component of the Notes was 3.5%, assuming no conversion option.
The 2021 Notes will be convertible into cash, shares of common stock, or a combination of cash and shares of common stock, at our election, based on an initial conversion rate, subject to adjustment, of 3.9318 shares per $1,000 principal amount of the notes (which represents an initial conversion price of approximately $254.34 per share), only in the following circumstances: (1) during any calendar quarter commencing after the calendar quarter ending September 30, 2014 (and only during such calendar quarter), if the last reported sale price of our common stock for 20 or more trading days in the period of 30 consecutive trading days ending on the last trading day of the immediately preceding calendar quarter exceeds 130% of the applicable conversion price in effect on the last trading day of the immediately preceding calendar quarter; (2) during the 5 business day period after any 10 consecutive trading day period (the “measurement period”) in which the trading price per 2021 Notes for each day of such measurement period was less than 98% of the product of the last reported sale price of our common stock and the conversion rate on each such trading day; or (3) upon the occurrence of specified events described in the indenture for the 2021 Notes. Regardless of the foregoing circumstances, the holders of the 2021 Notes may convert their notes on or after March 15, 2021 until June 11, 2021.
The potential dilutive impact of the 2021 Notes has been included in our calculation of diluted earnings per share for the three and nine months ended September 29, 2019. If the 2021 Notes were converted as of September 29, 2019, the if-converted value would exceed the principal amount by $71 million.
0% Convertible Senior Notes due 2019 (2019 Notes)
In June 2014, we issued $633 million aggregate principal amount of 2019 Notes, and the implied estimated effective rate of the liability component of the Notes was 2.9%, assuming no conversion option. The 2019 Notes were convertible into cash, shares of common stock, or a combination of common stock, at our election, based on conversion rates as defined in the indenture. The 2019 Notes matured on June 15, 2019, by which time the principal had been converted and was repaid in cash. The excess of the conversion value over the principal amount was paid in shares of common stock.
The following table summarizes information about the conversion of the 2019 Notes during the nine months ended September 29, 2019 (in millions):
2019 Notes | |||
Cash paid for principal of notes converted | $ | 633 | |
Conversion value over principal amount, paid in shares of common stock | $ | 153 | |
Number of shares of common stock issued upon conversion | 0.4 |
Obligations under financing leases
As of December 30, 2018, obligations under financing leases of $269 million represented project construction costs paid or reimbursed by our landlord related to our build-to-suit leases that did not qualify for sale-leaseback accounting under Topic 840. Upon adoption of Topic 842 on December 31, 2018, we derecognized the remaining financing obligations for our build-to-suit leasing arrangements and began to account for these leases as operating leases. See note “1. Basis of Presentation and Summary of Significant Accounting Policies” for further details on the adoption of Topic 842.
6. Stockholders’ Equity
As of September 29, 2019, approximately 4.9 million shares remained available for future grants under the 2015 Stock Plan.
20
Restricted Stock
Restricted stock activity for the nine months ended September 29, 2019 was as follows (units in thousands):
Restricted Stock Units (RSU) | Performance Stock Units (PSU)(1) | Weighted-Average Grant Date Fair Value per Share | |||||||||||
RSU | PSU | ||||||||||||
Outstanding at December 30, 2018 | 1,840 | 660 | $ | 227.00 | $ | 196.99 | |||||||
Awarded | 70 | (54 | ) | $ | 305.75 | $ | 260.24 | ||||||
Vested | (96 | ) | — | $ | 197.49 | — | |||||||
Cancelled | (111 | ) | (62 | ) | $ | 220.55 | $ | 178.85 | |||||
Outstanding at September 29, 2019 | 1,703 | 544 | $ | 232.31 | $ | 192.83 |
______________________________________
(1) | The number of units reflect the estimated number of shares to be issued at the end of the performance period. |
Stock Options
Stock option activity during the nine months ended September 29, 2019 was as follows:
Options (in thousands) | Weighted-Average Exercise Price | |||||
Outstanding at December 30, 2018 | 192 | $ | 54.52 | |||
Exercised | (128 | ) | $ | 53.00 | ||
Outstanding and exercisable at September 29, 2019 | 64 | $ | 57.58 |
ESPP
The price at which common stock is purchased under the Employee Stock Purchase Plan (ESPP) is equal to 85% of the fair market value of the common stock on the first day of the offering period or purchase date, whichever is lower. During the nine months ended September 29, 2019, approximately 0.2 million shares were issued under the ESPP. As of September 29, 2019, there were approximately 13.5 million shares available for issuance under the ESPP.
Share Repurchases
On February 6, 2019, our Board of Directors authorized a new share repurchase program, which supersedes all prior and available repurchase authorizations, to repurchase $550 million of outstanding common stock. The repurchases may be completed under a 10b5-1 plan or at management’s discretion. During the nine months ended September 29, 2019, we repurchased 0.9 million shares for approximately $261 million. Authorizations to repurchase approximately $289 million of our common stock remained available as of September 29, 2019.
21
Share-based Compensation
Share-based compensation expense reported in our condensed consolidated statements of income was as follows (in millions):
Three Months Ended | Nine Months Ended | ||||||||||||||
September 29, 2019 | September 30, 2018 | September 29, 2019 | September 30, 2018 | ||||||||||||
Cost of product revenue | $ | 5 | $ | 4 | $ | 15 | $ | 12 | |||||||
Cost of service and other revenue | 1 | 1 | 3 | 3 | |||||||||||
Research and development | 15 | 15 | 50 | 45 | |||||||||||
Selling, general and administrative | 24 | 28 | 77 | 86 | |||||||||||
Share-based compensation expense before taxes | 45 | 48 | 145 | 146 | |||||||||||
Related income tax benefits | (10 | ) | (8 | ) | (31 | ) | (29 | ) | |||||||
Share-based compensation expense, net of taxes | $ | 35 | $ | 40 | $ | 114 | $ | 117 |
The assumptions used for the specified reporting periods and the resulting estimates of weighted-average fair value per share for stock purchased under the ESPP during the nine months ended September 29, 2019 were as follows:
Employee Stock Purchase Rights | |||
Risk-free interest rate | 1.88% - 2.56% | ||
Expected volatility | 30% - 38% | ||
Expected term | 0.5 - 1.0 year | ||
Expected dividends | 0 | % | |
Weighted-average grant-date fair value per share | $ | 75.47 |
As of September 29, 2019, approximately $320 million of total unrecognized compensation cost related to restricted stock and ESPP shares issued to date was expected to be recognized over a weighted-average period of approximately 1.9 years.
7. Legal Proceedings
We are involved in various lawsuits and claims arising in the ordinary course of business, including actions with respect to intellectual property, employment, and contractual matters. In connection with these matters, we assess, on a regular basis, the probability and range of possible loss based on the developments in these matters. A liability is recorded in the consolidated financial statements if it is believed to be probable that a loss has been incurred and the amount of the loss can be reasonably estimated. Because litigation is inherently unpredictable and unfavorable resolutions could occur, assessing contingencies is highly subjective and requires judgments about future events. We regularly review outstanding legal matters to determine the adequacy of the liabilities accrued and related disclosures in consideration of many factors, which include, but are not limited to, past history, scientific and other evidence, and the specifics and status of each matter. We may change our estimates if our assessment of the various factors changes and the amount of ultimate loss may differ from our estimates, resulting in a material effect on our business, financial condition, results of operations, and/or cash flows.
8. Income Taxes
Our effective tax rate may vary from the U.S. federal statutory tax rate due to the change in the mix of earnings in tax jurisdictions with different statutory rates, benefits related to tax credits, and the tax impact of non-deductible expenses and other permanent differences between income before income taxes and taxable income. The effective tax rates for the three and nine months ended September 29, 2019 were 13.2% and 11.5%, respectively. For the three and nine months ended September 29, 2019, the decrease from the U.S. federal statutory tax rate of 21% was primarily attributable to the mix of earnings in jurisdictions with lower statutory tax rates than the U.S. federal statutory tax rate, such as in Singapore and the United Kingdom, and discrete tax benefits related to uncertain tax positions. For the nine months ended September 29, 2019, the decrease from the U.S. federal statutory tax rate was also attributable to excess tax benefits related to share-based compensation.
9. Segment Information
We report segment information based on the management approach. This approach designates the internal reporting used by the Chief Operating Decision Maker (CODM) for making decisions and assessing performance as the source of our reportable segments. The CODM allocates resources and assesses the performance of each operating segment using information about its revenue and income (loss) from operations. Based on the information used by the CODM, we have determined we have one reportable segment, Core Illumina, which relates to Illumina’s core operations. Prior to the Helix deconsolidation on April 25, 2019, our reportable segments included both Core Illumina and Helix.
Core Illumina:
Core Illumina’s products and services serve customers in the research, clinical and applied markets, and enable the adoption of a variety of genomic solutions. Core Illumina includes all of our operations, excluding the results of our previously consolidated VIE Helix.
Helix:
Helix was established to enable individuals to explore their genetic information by providing affordable sequencing and database services for consumers through third-party partners, driving the creation of an ecosystem of consumer applications. Helix was deconsolidated on April 25, 2019. See note “2. Balance Sheet Account Details” for further details.
Management evaluates the performance of our reportable segments based upon income (loss) from operations. We do not allocate expenses between segments. Core Illumina sells products and provides services to Helix in accordance with contractual agreements between the entities.
The following table presents the operating performance of each reportable segment (in millions):
Three Months Ended | Nine Months Ended | ||||||||||||||
September 29, 2019 | September 30, 2018 | September 29, 2019 | September 30, 2018 | ||||||||||||
Revenue: | |||||||||||||||
Core Illumina | $ | 907 | $ | 855 | $ | 2,591 | $ | 2,467 | |||||||
Helix | — | 2 | 1 | 8 | |||||||||||
Elimination of intersegment revenue | — | (4 | ) | (1 | ) | (9 | ) | ||||||||
Consolidated revenue | $ | 907 | $ | 853 | $ | 2,591 | $ | 2,466 | |||||||
Income (loss) from operations: | |||||||||||||||
Core Illumina | $ | 308 | $ | 264 | $ | 740 | $ | 748 | |||||||
Helix | — | (23 | ) | (24 | ) | (64 | ) | ||||||||
Elimination of intersegment earnings | — | — | 1 | 2 | |||||||||||
Consolidated income from operations | $ | 308 | $ | 241 | $ | 717 | $ | 686 |
22
The following table presents the total assets of each reportable segment (in millions):
September 29, 2019 | December 30, 2018 | ||||||
Core Illumina | $ | 7,089 | $ | 6,912 | |||
Helix | — | 154 | |||||
Elimination of intersegment assets | — | (107 | ) | ||||
Consolidated total assets | $ | 7,089 | $ | 6,959 |
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
Our Management’s Discussion and Analysis of Financial Condition and Results of Operations (MD&A) will help readers understand our results of operations, financial condition, and cash flow. It is provided in addition to the accompanying condensed consolidated financial statements and notes. This MD&A is organized as follows:
• | Business Overview and Outlook. High level discussion of our operating results and significant known trends that affect our business. |
• | Results of Operations. Detailed discussion of our revenues and expenses. |
• | Liquidity and Capital Resources. Discussion of key aspects of our condensed consolidated statements of cash flows, changes in our financial position, and our financial commitments. |
• | Off-Balance Sheet Arrangements. We have no off-balance sheet arrangements. |
• | Critical Accounting Policies and Estimates. Discussion of significant changes since our most recent Annual Report on Form 10-K that we believe are important to understanding the assumptions and judgments underlying our condensed consolidated financial statements. |
• | Recent Accounting Pronouncements. Summary of recent accounting pronouncements applicable to our condensed consolidated financial statements. |
This MD&A discussion contains forward-looking statements that involve risks and uncertainties. Please see “Consideration Regarding Forward-Looking Statements” preceding Item 3 of this report for additional factors relating to such statements. This MD&A should be read in conjunction with our condensed consolidated financial statements and accompanying notes included in this report and our Annual Report on Form 10-K for the fiscal year ended December 30, 2018. Operating results are not necessarily indicative of results that may occur in future periods.
Business Overview and Outlook
This overview and outlook provides a high-level discussion of our operating results and significant known trends that affect our business. We believe that an understanding of these trends is important to understanding our financial results for the periods being reported herein as well as our future financial performance. This summary is not intended to be exhaustive, nor is it intended to be a substitute for the detailed discussion and analysis provided elsewhere in this report.
About Illumina
We have one reportable segment, Core Illumina, which relates to Illumina’s core operations. Prior to the Helix deconsolidation on April 25, 2019, our reportable segments included both Core Illumina and Helix.
Our focus on innovation has established us as the global leader in DNA sequencing and array-based technologies, serving customers in the research, clinical and applied markets. Our products are used for applications in the life sciences, oncology, reproductive health, agriculture and other emerging segments.
Our customers include a broad range of academic, government, pharmaceutical, biotechnology, and other leading institutions around the globe.
Our comprehensive line of products addresses the scale of experimentation and breadth of functional analysis to advance disease research, drug development, and the development of molecular tests. This portfolio of leading-edge sequencing and array-based solutions addresses a range of genomic complexity and throughput, enabling researchers and clinical practitioners to select the best solution for their scientific challenge.
On November 1, 2018, we entered into an Agreement and Plan of Merger to acquire Pacific Biosciences of California, Inc. (PacBio) for an all-cash price of approximately $1.2 billion (or $8.00 per share). We believe PacBio’s highly accurate long reads combined with our highly accurate and scalable short reads will provide researchers and clinicians with a more perfect view of the genome, enhancing their ability to make novel discoveries and broaden clinical utility across a range of applications. The transaction is subject to certain customary closing conditions, including the receipt of certain required antitrust approvals. See note “3. Pending Acquisition” in Part I, Item 1 of this report for further details.
Our financial results have been, and will continue to be, impacted by several significant trends, which are described below. While these trends are important to understanding and evaluating our financial results, this discussion should be read in conjunction with our condensed consolidated financial statements and the notes thereto in Item 1, Part I of this report, and the other transactions, events, and trends discussed in “Risk Factors” in Item 1A, Part II of this report and Item 1A of our Annual Report on Form 10-K for the fiscal year ended December 30, 2018.
Financial Overview
Consolidated financial highlights for the first three quarters of 2019 included the following:
• | Revenue increased 5% during the first three quarters of 2019 to $2,591 million compared to $2,466 million in the first three quarters of 2018 primarily due to growth in sequencing consumables. We expect our revenue, as compared to the prior year, to continue to increase in 2019, although we are anticipating ongoing weakness in the direct-to-consumer (DTC) market. |
• | Gross profit as a percentage of revenue (gross margin) was 69.7% in the first three quarters of 2019 compared to 69.4% in the first three quarters of 2018. The gross margin increase was driven primarily by an increase in revenue from development and licensing agreements as well as an increase in sequencing consumables as a percentage of total revenue, which generate higher gross margins, partially offset by lower average selling prices on instruments and consumables and lower volumes in our service business. Our gross margin in future periods will depend on several factors, including: market conditions that may impact our pricing; sales mix changes among consumables, instruments, and services; product mix changes between established products and new products; excess and obsolete inventories; royalties; our cost structure for manufacturing operations relative to volume; and product support obligations. |
• | Income from operations as a percentage of revenue was 27.7% in the first three quarters of 2019 compared to 27.8% in the first three quarters of 2018. The slight decrease was due to an increase in operating expenses as a percentage of revenue offset partially by an increase in gross margin. We expect our operating expenses, as compared to the prior year, to continue to grow on an absolute basis in 2019. |
• | Our effective tax rate was 11.5% in the first three quarters of 2019 compared to 14.6% in the first three quarters of 2018. In the first three quarters of 2019, the variance from the U.S. federal statutory tax rate of 21% was primarily attributable to the mix of earnings in jurisdictions with lower statutory tax rates than the U.S. federal statutory tax rate, such as in Singapore and the United Kingdom, discrete tax benefits related to uncertain tax positions, and excess tax benefits related to share-based compensation. |
• | We ended the first three quarters of 2019 with cash, cash equivalents, and short-term investments totaling $3.2 billion as of September 29, 2019, of which approximately $618 million was held by our foreign subsidiaries. |
Results of Operations
To enhance comparability, the following table sets forth unaudited condensed consolidated statement of operations data for the specified reporting periods, stated as a percentage of total revenue.
Q3 2019 | Q3 2018 | YTD 2019 | YTD 2018 |
23
Revenue: | |||||||||||
Product revenue | 82.2 | % | 83.2 | % | 81.7 | % | 81.5 | % | |||
Service and other revenue | 17.8 | 16.8 | 18.3 | 18.5 | |||||||
Total revenue | 100.0 | 100.0 | 100.0 | 100.0 | |||||||
Cost of revenue: | |||||||||||
Cost of product revenue | 21.5 | 21.6 | 22.1 | 21.9 | |||||||
Cost of service and other revenue | 6.0 | 7.2 | 7.1 | 7.7 | |||||||
Amortization of acquired intangible assets | 1.0 | 1.2 | 1.1 | 1.0 | |||||||
Total cost of revenue | 28.5 | 30.0 | 30.3 | 30.6 | |||||||
Gross profit | 71.5 | 70.0 | 69.7 | 69.4 | |||||||
Operating expense: | |||||||||||
Research and development | 16.7 | 18.6 | 18.8 | 18.1 | |||||||
Selling, general and administrative | 20.9 | 23.2 | 23.2 | 23.5 | |||||||
Total operating expense | 37.6 | 41.8 | 42.0 | 41.6 | |||||||
Income from operations | 33.9 | 28.2 | 27.7 | 27.8 | |||||||
Other (expense) income: | |||||||||||
Interest income | 1.8 | 1.6 | 2.3 | 1.3 | |||||||
Interest expense | (1.2 | ) | (1.8 | ) | (1.6 | ) | (1.5 | ) | |||
Other (expense) income, net | (4.8 | ) | (0.9 | ) | 4.4 | 0.2 | |||||
Total other (expense) income, net | (4.2 | ) | (1.1 | ) | 5.1 | — | |||||
Income before income taxes | 29.7 | 27.1 | 32.8 | 27.8 | |||||||
Provision for income taxes | 3.9 | 5.1 | 3.8 | 4.1 | |||||||
Consolidated net income | 25.8 | 22.0 | 29.0 | 23.7 | |||||||
Add: Net loss attributable to noncontrolling interests | — | 1.3 | 0.5 | 1.3 | |||||||
Net income attributable to Illumina stockholders | 25.8 | % | 23.3 | % | 29.5 | % | 25.0 | % |
Percentages may not recalculate due to rounding
Our fiscal year is the 52 or 53 weeks ending the Sunday closest to December 31, with quarters of 13 or 14 weeks ending the Sunday closest to March 31, June 30, September 30, and December 31. The three and nine month periods ended September 29, 2019 and September 30, 2018 were both 13 and 26 weeks, respectively.
24
Revenue
(Dollars in millions) | Q3 2019 | Q3 2018 | Change | % Change | YTD 2019 | YTD 2018 | Change | % Change | |||||||||||||||||||||
Consumables | $ | 600 | $ | 555 | $ | 45 | 8 | % | $ | 1,727 | $ | 1,609 | $ | 118 | 7 | % | |||||||||||||
Instruments | 146 | 155 | (9 | ) | (6 | ) | 390 | 402 | (12 | ) | (3 | ) | |||||||||||||||||
Total product revenue | 746 | 710 | 36 | 5 | 2,117 | 2,011 | 106 | 5 | |||||||||||||||||||||
Service and other revenue | 161 | 143 | 18 | 13 | 474 | 455 | 19 | 4 | |||||||||||||||||||||
Total revenue | $ | 907 | $ | 853 | $ | 54 | 6 | % | $ | 2,591 | $ | 2,466 | $ | 125 | 5 | % |
Service and other revenue primarily consists of revenue generated from genotyping and sequencing services, instrument service contracts, and development and licensing agreements. Total revenue relates primarily to Core Illumina for all periods presented.
The increases in consumables revenue in Q3 2019 and the first three quarters of 2019 were primarily due to increases in sequencing consumables revenue of $53 million and $150 million, respectively, driven primarily by growth in the instrument installed base. The increases in sequencing consumables revenue were partially offset by decreases in microarray consumables revenue primarily due to ongoing weakness in the direct-to-consumer (DTC) market. Instruments revenue decreased in Q3 2019 and the first three quarters of 2019 primarily due to fewer shipments of our microarray instruments driven by a DTC customer scaling for anticipated demand in Q3 2018 as well as a lower average selling price for our NovaSeq instrument compared to its historic range. These decreases were partially offset by increased shipments of our NovaSeq instruments in Q3 2019 and increased shipments of our NextSeq instruments in the first three quarters of 2019. Service and other revenue increased in Q3 2019 and in the first three quarters of 2019, primarily due to increased revenue from development and licensing agreements, partially offset by decreased revenue from genotyping and sequencing services.
Gross Margin
(Dollars in millions) | Q3 2019 | Q3 2018 | Change | % Change | YTD 2019 | YTD 2018 | Change | % Change | |||||||||||||||||||
Gross profit | $ | 648 | $ | 597 | $ | 51 | 9% | $ | 1,805 | $ | 1,710 | $ | 95 | 6% | |||||||||||||
Gross margin | 71.5 | % | 70.0 | % | 69.7 | % | 69.4 | % |
The gross margin increases in Q3 2019 and the first three quarters of 2019 were driven primarily by an increase in revenue from development and licensing agreements as well as an increase in sequencing consumables as a percentage of total revenue, which generate higher gross margins, partially offset by lower average selling prices on instruments and consumables and lower volumes in our service business.
Operating Expense
(Dollars in millions) | Q3 2019 | Q3 2018 | Change | % Change | YTD 2019 | YTD 2018 | Change | % Change | |||||||||||||||||||||
Research and development | $ | 151 | $ | 159 | $ | (8 | ) | (5 | )% | $ | 486 | $ | 447 | $ | 39 | 9 | % | ||||||||||||
Selling, general and administrative | 189 | 197 | (8 | ) | (4 | ) | 602 | 577 | 25 | 4 | |||||||||||||||||||
Total operating expense | $ | 340 | $ | 356 | $ | (16 | ) | (4 | )% | $ | 1,088 | $ | 1,024 | $ | 64 | 6 | % |
Core Illumina R&D expense remained flat in Q3 2019, primarily due to an increase in headcount, offset by a decrease in performance-based compensation. Core Illumina R&D expense increased by $51 million, or 12%, in the first three quarters of 2019, primarily due to increased headcount, as we continue to invest in the research and development of new products and enhancements to existing products, partially offset by a decrease in performance-based compensation. Helix R&D expense decreased by $8 million in Q3 2019 and by $12 million in the first three quarters of 2019, primarily due to its deconsolidation on April 25, 2019.
25
Core Illumina SG&A expense increased by $3 million, or 2%, in Q3 2019, and by $44 million, or 8%, in the first three quarters of 2019, primarily due to expenses related to the pending Pacific Biosciences acquisition, increased headcount, and investment in facilities to support the continued growth and scale of our operations, partially offset by a decrease in performance-based compensation. Helix SG&A expense decreased by $11 million in Q3 2019 and by $19 million in the first three quarters of 2019, primarily due to its deconsolidation on April 25, 2019.
Other (Expense) Income
(Dollars in millions) | Q3 2019 | Q3 2018 | Change | % Change | YTD 2019 | YTD 2018 | Change | % Change | |||||||||||||||||||||
Interest income | $ | 16 | $ | 14 | $ | 2 | 14 | % | $ | 59 | $ | 31 | $ | 28 | 90 | % | |||||||||||||
Interest expense | (11 | ) | (15 | ) | 4 | (27 | ) | (41 | ) | (37 | ) | (4 | ) | 11 | |||||||||||||||
Other (expense) income, net | (43 | ) | (8 | ) | (35 | ) | 438 | 114 | 5 | 109 | 2,180 | ||||||||||||||||||
Total other (expense) income, net | $ | (38 | ) | $ | (9 | ) | $ | (29 | ) | 322 | % | $ | 132 | $ | (1 | ) | $ | 133 | (13,300 | )% |
Other (expense) income relates primarily to Core Illumina for all periods presented.
Interest income increased in Q3 2019 and in the first three quarters of 2019 as a result of higher yields on our short-term debt securities and higher cash and cash-equivalent balances. Interest expense consisted primarily of accretion of discount on our convertible senior notes. The fluctuations in other (expense) income, net were primarily due to mark-to-market adjustments on our strategic investments in marketable equity securities. Additionally, during the first three quarters of 2019, we recorded a $39 million gain in Q2 2019 related to the deconsolidation of Helix and a $15 million gain in Q1 2019 from the settlement of a contingency related to the deconsolidation of GRAIL in 2017.
Provision for Income Taxes
(Dollars in millions) | Q3 2019 | Q3 2018 | Change | % Change | YTD 2019 | YTD 2018 | Change | % Change | |||||||||||||||||||||
Income before income taxes | $ | 270 | $ | 232 | $ | 38 | 16 | % | $ | 849 | $ | 685 | $ | 164 | 24 | % | |||||||||||||
Provision for income taxes | 36 | 44 | (8 | ) | (18 | ) | 98 | 100 | (2 | ) | (2 | ) | |||||||||||||||||
Consolidated net income | $ | 234 | $ | 188 | $ | 46 | 24 | % | $ | 751 | $ | 585 | $ | 166 | 28 | % | |||||||||||||
Effective tax rate | 13.2 | % | 19.0 | % | 11.5 | % | 14.6 | % |
Our effective tax rate was 13.2% for Q3 2019 compared to 19.0% in Q3 2018. The variance from the U.S. federal statutory tax rate of 21% in Q3 2019 was primarily attributable to the mix of earnings in jurisdictions with lower statutory tax rates than the U.S. federal statutory tax rate, such as in Singapore and the United Kingdom, benefits related to prior year tax adjustments, and discrete tax benefits related to uncertain tax positions. For Q3 2018, the variance from the U.S. federal statutory tax rate of 21% was primarily attributable to the mix of earnings in jurisdictions with lower statutory rates than the U.S. federal statutory rate, such as in Singapore and the United Kingdom, offset partially by the discrete tax expense associated with updating our 2017 estimates of the impact of U.S. Tax Reform.
Our effective tax rate was 11.5% for the first three quarters of 2019 compared to 14.6% for the first three quarters of 2018. For the first three quarters of 2019, the variance from the U.S. federal statutory tax rate of 21% was primarily attributable to the mix of earnings in jurisdictions with lower statutory tax rates than the U.S. federal statutory tax rate, such as in Singapore and the United Kingdom, discrete tax benefits related to uncertain tax positions, and excess tax benefits related to share-based compensation. For the first three quarters of 2018, the variance from the U.S. federal statutory tax rate of 21% was primarily attributable to the mix of earnings in jurisdictions with lower statutory rates than the U.S. federal statutory rate, such as in Singapore and the United Kingdom, and the discrete benefit associated with the recognition of prior year losses from our investment in Helix, offset partially by the discrete tax expense associated with updating our 2017 estimates of the impact of U.S. Tax Reform.
Our future effective tax rate may vary from the U.S. federal statutory tax rate due to the mix of earnings in tax jurisdictions with different statutory tax rates and the other factors discussed in the risk factor “We are subject to risks related to taxation in multiple jurisdictions” in Part I Item 1A of our Annual Report on Form 10-K for the fiscal year ended December 30,
26
2018. As a result of the Ninth Circuit decision on June 7, 2019 to overturn a U.S. Tax Court opinion provided in Q3 2015 that stock compensation should be excluded from cost sharing charges, we anticipate our effective tax rate may be adversely impacted. The final resolution of this case is uncertain, but if it is determined that the outcome of this decision is more likely than not, we anticipate a discrete tax expense of less than $30 million could be recorded.
Liquidity and Capital Resources
At September 29, 2019, we had approximately $1.8 billion in cash and cash equivalents, of which approximately $618 million was held by our foreign subsidiaries. Cash and cash equivalents increased by $0.7 billion from December 30, 2018, due to the factors described in the “Cash Flow Summary” below. Our primary source of liquidity, other than our holdings of cash, cash equivalents and investments, has been cash flows from operations and, from time to time, issuances of debt. Our ability to generate cash from operations provides us with the financial flexibility we need to meet operating, investing, and financing needs.
Historically, we have liquidated our short-term investments and/or issued debt and equity securities to finance our business needs as a supplement to cash provided by operating activities. As of September 29, 2019, we had $1.4 billion in short-term investments. Our short-term investments are predominantly comprised of marketable securities consisting of U.S. government-sponsored entities, corporate debt securities, and U.S. Treasury securities.
Our 2019 Notes matured on June 15, 2019, by which time the $633 million in principal had been converted and was paid in cash. The excess of the conversion value over the principal amount was paid in shares of common stock. Our convertible senior notes due in 2021 and 2023 were not convertible as of September 29, 2019.
We anticipate that our current cash, cash equivalents, and short-term investments, together with cash provided by operating activities are sufficient to fund our near-term capital and operating needs for at least the next 12 months including the pending acquisition of PacBio for a cash price of approximately $1.2 billion. Operating needs include the planned costs to operate our business, including amounts required to fund working capital and capital expenditures. Our primary short-term needs for capital, which are subject to change, include:
• | support of commercialization efforts related to our current and future products; |
• | acquisitions of equipment and other fixed assets for use in our current and future manufacturing and research and development facilities; |
• | the continued advancement of research and development efforts; |
• | potential strategic acquisitions and investments; |
• | repayment of debt obligations; |
• | the expansion needs of our facilities, including costs of leasing and building out additional facilities; and |
• | repurchases of our outstanding common stock. |
On February 6, 2019, our Board of Directors authorized a new share repurchase program, which supersedes all prior and available repurchase authorizations, to repurchase $550 million of outstanding common stock. The repurchases may be completed under a 10b5-1 plan or at management’s discretion. Authorizations to repurchase $289 million of our common stock remained available as of September 29, 2019.
We had $55 million and up to $160 million, respectively, remaining in our capital commitments to two venture capital investment funds as of September 29, 2019 that are callable through April 2026 and July 2029, respectively.
We expect that our revenue and the resulting operating income, as well as the status of each of our new product development programs, will significantly impact our cash management decisions.
Our future capital requirements and the adequacy of our available funds will depend on many factors, including:
• | our ability to successfully commercialize and further develop our technologies and create innovative products in our markets; |
• | scientific progress in our research and development programs and the magnitude of those programs; |
• | competing technological and market developments; and |
27
• | the need to enter into collaborations with other companies or acquire other companies or technologies to enhance or complement our product and service offerings. |
Cash Flow Summary
(In millions) | YTD 2019 | YTD 2018 | |||||
Net cash provided by operating activities | $ | 608 | $ | 842 | |||
Net cash provided by (used in) investing activities | 849 | (1,465 | ) | ||||
Net cash (used in) provided by financing activities | (782 | ) | 748 | ||||
Effect of exchange rate changes on cash and cash equivalents | (4 | ) | (4 | ) | |||
Net increase in cash and cash equivalents | $ | 671 | $ | 121 |
Operating Activities
Net cash provided by operating activities in the first three quarters of 2019 primarily consisted of net income of $751 million plus net adjustments of $106 million, partially offset by net changes in operating assets and liabilities of $249 million. The primary adjustments to net income included unrealized gains on marketable equity securities of $57 million, payment of the accreted debt discount related to our 2019 Notes of $84 million, gains on deconsolidation of $54 million, and deferred income taxes of $13 million, partially offset by share-based compensation of $145 million, depreciation and amortization expenses of $143 million, and accretion of debt discount of $36 million. Cash flow impact from changes in net operating assets and liabilities were primarily driven by increases in inventory, accounts receivable, other assets, and prepaid expenses and other current assets and decreases in accrued liabilities, accounts payable, and other long-term liabilities.
Net cash provided by operating activities in the first three quarters of 2018 consisted of net income of $585 million plus net adjustments of $269 million, partially offset by net changes in operating assets and liabilities of $12 million. The primary adjustments to net income included depreciation and amortization expenses of $129 million, share-based compensation of $146 million, and accretion of debt discount of $26 million, partially offset by deferred income taxes of $32 million. Cash flow impact from changes in net operating assets and liabilities were primarily driven by increases in inventory, accounts receivable, and other assets, partially offset by increases in accounts payable and accrued liabilities.
Investing Activities
Net cash provided by investing activities totaled $849 million in the first three quarters of 2019. We purchased $760 million of available-for-sale securities and $1,790 million of our available-for-sale securities matured or were sold during the period. We received $15 million in proceeds from the settlement of a contingency related to the deconsolidation of GRAIL in 2017. We invested $152 million in capital expenditures, primarily associated with our investment in facilities and paid $15 million for strategic investments. We removed $29 million in cash from our balance sheet as a result of the deconsolidation of Helix.
Net cash used in investing activities in the first three quarters of 2018 totaled $1,465 million. We purchased $2,352 million of available-for-sale securities and $1,230 million of our available-for-sale securities matured or were sold during the period. Our net cash paid for acquisitions was $100 million, and we invested $231 million in capital expenditures, primarily associated with our investment in facilities.
Financing Activities
Net cash used in financing activities in the first three quarters of 2019 totaled $782 million. We used $550 million to repay financing obligations primarily related to our 2019 Notes, $261 million to repurchase our common stock, and $30 million to pay taxes related to net share settlement of equity awards. We received $59 million in proceeds from the issuance of common stock through the exercise of stock options and the sale of shares under our employee stock purchase plan.
Net cash provided by financing activities in the first three quarters of 2018 totaled $748 million. We received $735 million in net proceeds from the issuance of $750 million in principal amount of our 2023 Notes, and we used $103 million to repurchase our common stock concurrently with this debt offering. We received $45 million in proceeds from issuance of common stock through the exercise of stock options and the sale of shares under our employee stock purchase plan, and contributions from noncontrolling interest owners were $92 million. We used $18 million to pay taxes related to net share settlement of equity awards.
28
Off-Balance Sheet Arrangements
We do not participate in any transactions that generate relationships with unconsolidated entities or financial partnerships, such as entities often referred to as structured finance or special purpose entities, which would have been established for the purpose of facilitating off-balance sheet arrangements or other contractually narrow or limited purposes. During the first three quarters of 2019, we were not involved in any “off-balance sheet arrangements” within the meaning of the rules of the Securities and Exchange Commission.
Critical Accounting Policies and Estimates
In preparing our condensed consolidated financial statements, we make estimates, assumptions and judgments that can have a significant impact on our net revenue, operating income and net income, as well as on the value of certain assets and liabilities on our balance sheet. We believe that the estimates, assumptions and judgments involved in the accounting policies described in Management’s Discussion and Analysis of Financial Condition and Results of Operations in Item 7 of our Annual Report on Form 10-K for the fiscal year ended December 30, 2018 have the greatest potential impact on our financial statements, so we consider them to be our critical accounting policies and estimates. There were no material changes to our critical accounting policies and estimates during the first three quarters of 2019.
Recent Accounting Pronouncements
For summary of recent accounting pronouncements applicable to our condensed consolidated financial statements, see note “1. Summary of Significant Accounting Policies” in Part I, Item 1, Notes to Condensed Consolidated Financial Statements, which is incorporated herein by reference.
Consideration Regarding Forward-Looking Statements
This Quarterly Report on Form 10-Q contains, and our officers and representatives may from time to time make, “forward-looking statements” within the meaning of the safe harbor provisions of the U.S. Private Securities Litigation Reform Act of 1995. Forward-looking statements can be identified by words such as: “anticipate,” “intend,” “plan,” “goal,” “seek,” “believe,” “continue,” “project,” “estimate,” “expect,” “strategy,” “future,” “likely,” “may,” “potential,” “predict,” should,” “will,” or similar words or phrases, or the negatives of these words, may identify forward-looking statements, but the absence of these words does not necessarily mean that a statement is not forward looking. Examples of forward-looking statements include, among others, statements we make regarding:
• | our expectations as to our future financial performance, results of operations, cash flows or other operational results or metrics; |
• | our expectations regarding the launch of new products or services; |
• | the benefits that we expect will result from our business activities and certain transactions we have completed, such as product introductions; |
• | our expectations of the effect on our financial condition of claims, litigation, contingent liabilities, and governmental investigations, proceedings, and regulations; |
• | our strategies or expectations for product development, market position, financial results, and reserves; |
• | our expectations regarding the integration of any acquired technologies with our existing technology; and |
• | other expectations, beliefs, plans, strategies, anticipated developments, and other matters that are not historical facts. |
Forward-looking statements are neither historical facts nor assurances of future performance. Instead, they are based only on our current beliefs, expectations, and assumptions regarding the future of our business, future plans and strategies, projections, anticipated events and trends, the economy, and other future conditions. Because forward-looking statements relate to the future, they are subject to inherent uncertainties, risks, and changes in circumstances that are difficult to predict and many of which are outside of our control. Our actual results and financial condition may differ materially from those indicated in the forward-looking statements. Therefore, you should not rely on any of these forward-looking statements. Important factors that could cause our actual results and financial condition to differ materially from those indicated in the forward-looking statements include, among others, the following:
• | our expectations and beliefs regarding prospects and growth for our business and the markets in which we operate; |
29
• | the timing and mix of customer orders among our products and services; |
• | challenges inherent in developing, manufacturing, and launching new products and services, including expanding manufacturing operations and reliance on third-party suppliers for critical components; |
• | the impact of recently launched or pre-announced products and services on existing products and services; |
• | our ability to develop and commercialize our instruments and consumables, to deploy new products, services, and applications, and to expand the markets for our technology platforms; |
• | our ability to manufacture robust instrumentation and consumables; |
• | our ability to identify and integrate acquired technologies, products, or businesses successfully; |
• | our expectations regarding the pending acquisition of Pacific Biosciences of California, Inc.; |
• | the assumptions underlying our critical accounting policies and estimates; |
• | our assessments and estimates that determine our effective tax rate; |
• | our assessments and beliefs regarding the outcome of pending legal proceedings and any liability, that we may incur as a result of those proceedings; |
• | uncertainty, or adverse economic and business conditions, including as a result of slowing or uncertain economic growth in the United States or worldwide; and |
• | other factors detailed in our filings with the SEC, including the risks, uncertainties, and assumptions described in Item 1A of our Annual Report on Form 10-K for the fiscal year ended December 30, 2018, or in information disclosed in public conference calls, the date and time of which are released beforehand. |
The foregoing factors should be considered together with other factors detailed in our filings with the Securities and Exchange Commission, including our most recent filings on Forms 10-K and 10-Q, or in information disclosed in public conference calls, the date and time of which are released beforehand. We undertake no obligation, and do not intend, to publicly update any forward-looking statement, whether written or oral, that may be made from time to time, or to review or confirm analysts’ expectations, or to provide interim reports or updates on the progress of any current financial quarter, in each case whether as a result of new information, future developments, or otherwise.
Item 3. Quantitative and Qualitative Disclosures About Market Risk.
There were no substantial changes to our market risks in the nine months ended September 29, 2019, when compared to the disclosures in Item 7A of our Annual Report on Form 10-K for the fiscal year ended December 30, 2018.
Item 4. Controls and Procedures.
We design our internal controls to provide reasonable assurance that (1) our transactions are properly authorized; (2) our assets are safeguarded against unauthorized or improper use; and (3) our transactions are properly recorded and reported in conformity with U.S. generally accepted accounting principles. We also maintain internal controls and procedures to ensure that we comply with applicable laws and our established financial policies.
Based on management’s evaluation (under the supervision and with the participation of our chief executive officer (CEO) and chief financial officer (CFO)), as of the end of the period covered by this report, our CEO and CFO concluded that our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”)), are effective to provide reasonable assurance that information required to be disclosed by us in reports that we file or submit under the Exchange Act is recorded, processed, summarized, and reported within the time periods specified in SEC rules and forms, and is accumulated and communicated to management, including our principal executive officer and principal financial officer, as appropriate, to allow timely decisions regarding required disclosure.
During Q3 2019, we continued to monitor and evaluate the design and operating effectiveness of key controls. There were no changes in our internal control over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) of the Exchange Act) that materially affected or are reasonably likely to materially affect internal control over financial reporting.
30
PART II — OTHER INFORMATION
Item 1. Legal Proceedings.
See discussion of legal proceedings in note “7. Legal Proceedings” in Part I, Item 1, Notes to Condensed Consolidated Financial Statements, which is incorporated herein by reference.
Item 1A. Risk Factors.
Our business is subject to various risks, including those described in Item 1A of our Annual Report on Form 10-K for the fiscal year ended December 30, 2018, which we strongly encourage you to review. There have been no material changes from the risk factors disclosed in Item 1A of our Form 10-K.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.
Unregistered Sales of Equity Securities
None during the quarterly period ended September 29, 2019.
Purchases of Equity Securities by the Issuer
The following table summarizes shares repurchased pursuant to our share repurchase program during the three months ended September 29, 2019 (in thousands except for price per share):
Period | Total Number of Shares Purchased (1) | Average Price Paid per Share | Total Number of Shares Purchased as Part of Publicly Announced Programs | Approximate Dollar Value of Shares that May Yet Be Purchased Under the Programs | |||||||||
July 1, 2019 - July 28, 2019 | 206 | $ | 302.72 | 206 | $ | 425,041 | |||||||
July 29, 2019 - August 25, 2019 | 210 | $ | 298.57 | 210 | $ | 362,500 | |||||||
August 26, 2019 - September 29, 2019 | 271 | $ | 272.34 | 271 | $ | 288,756 | |||||||
Total | 687 | $ | 289.47 | 687 | $ | 288,756 |
(1) All shares repurchased were made in open-market transactions.
Item 3. Defaults Upon Senior Securities.
None.
Item 4. Mine Safety Disclosures.
Not applicable.
Item 5. Other Information.
None.
Item 6. Exhibits.
Exhibit Number | Description of Document | |
Amended and Restated Bylaws | ||
Certification of Francis A. deSouza pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | ||
Certification of Sam A. Samad pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | ||
Certification of Francis A. deSouza pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. | ||
Certification of Sam A. Samad pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. | ||
101.INS | XBRL Instance Document - the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document | |
101.SCH | XBRL Taxonomy Extension Schema | |
101.CAL | XBRL Taxonomy Extension Calculation Linkbase | |
101.LAB | XBRL Taxonomy Extension Label Linkbase | |
101.PRE | XBRL Taxonomy Extension Presentation Linkbase | |
101.DEF | XBRL Taxonomy Extension Definition Linkbase |
31
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
ILLUMINA, INC. (registrant) | |||
Date: | October 24, 2019 | /s/ SAM A. SAMAD | |
Sam A. Samad Senior Vice President and Chief Financial Officer |
32