First Time Loading...

Illumina Inc
NASDAQ:ILMN

Watchlist Manager
Illumina Inc Logo
Illumina Inc
NASDAQ:ILMN
Watchlist
Price: 124.4 USD -0.22% Market Closed
Updated: May 2, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement
|
Revenue Breakdown

Income Statement

4.5B
+0.9%
Revenue
Growth Rates:
1 Year
-2%
3 Years
+39%
5 Years
+35%
7 Years
+88%
10 Years
+217%
-76m
-29%
Operating Income
Growth Rates:
1 Year
-
3 Years
-
5 Years
-
7 Years
-
10 Years
-
-1.2B
-3%
Net Income
Growth Rates:
1 Year
+74%
3 Years
-
5 Years
-
7 Years
-
10 Years
-

Earnings Waterfall
Illumina Inc

Revenue
4.5B USD
Cost of Revenue
-1.8B USD
Gross Profit
2.7B USD
Operating Expenses
-2.8B USD
Operating Income
-76m USD
Other Expenses
-1.1B USD
Net Income
-1.2B USD

Income Statement
Illumina Inc

Rotate your device to view
Income Statement
Currency: USD
Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Jan-2016 Apr-2016 Jul-2016 Oct-2016 Jan-2017 Apr-2017 Jul-2017 Oct-2017 Dec-2017 Apr-2018 Jul-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Jan-2021 Apr-2021 Jul-2021 Oct-2021 Jan-2022 Apr-2022 Jul-2022 Oct-2022 Jan-2023 Apr-2023 Jul-2023 Oct-2023 Dec-2023
Revenue
Revenue
1 421
N/A
1 511
+6%
1 613
+7%
1 736
+8%
1 861
+7%
1 979
+6%
2 071
+5%
2 141
+3%
2 220
+4%
2 253
+1%
2 314
+3%
2 371
+2%
2 398
+1%
2 425
+1%
2 486
+3%
2 593
+4%
2 752
+6%
2 935
+7%
3 103
+6%
3 242
+4%
3 333
+3%
3 396
+2%
3 404
+0%
3 458
+2%
3 543
+2%
3 556
+0%
3 351
-6%
3 238
-3%
3 239
+0%
3 473
+7%
3 966
+14%
4 280
+8%
4 526
+6%
4 656
+3%
4 692
+1%
4 699
+0%
4 584
-2%
4 447
-3%
4 461
+0%
4 465
+0%
4 504
+1%
Gross Profit
Cost of Revenue
(509)
(540)
(565)
(564)
(564)
(585)
(601)
(617)
(671)
(682)
(695)
(713)
(732)
(769)
(821)
(872)
(908)
(939)
(966)
(990)
(1 033)
(1 050)
(1 060)
(1 063)
(1 076)
(1 054)
(994)
(1 003)
(1 036)
(1 125)
(1 244)
(1 314)
(1 372)
(1 452)
(1 523)
(1 583)
(1 612)
(1 636)
(1 685)
(1 722)
(1 760)
Gross Profit
912
N/A
971
+6%
1 048
+8%
1 172
+12%
1 298
+11%
1 394
+7%
1 470
+5%
1 524
+4%
1 549
+2%
1 571
+1%
1 619
+3%
1 658
+2%
1 666
+1%
1 655
-1%
1 666
+1%
1 721
+3%
1 844
+7%
1 996
+8%
2 137
+7%
2 252
+5%
2 300
+2%
2 346
+2%
2 344
0%
2 395
+2%
2 467
+3%
2 502
+1%
2 357
-6%
2 235
-5%
2 203
-1%
2 348
+7%
2 722
+16%
2 966
+9%
3 154
+6%
3 204
+2%
3 169
-1%
3 116
-2%
2 972
-5%
2 811
-5%
2 776
-1%
2 743
-1%
2 744
+0%
Operating Income
Operating Expenses
(658)
(691)
(729)
(768)
(850)
(874)
(898)
(929)
(926)
(991)
(1 044)
(1 073)
(1 087)
(1 117)
(1 143)
(1 179)
(1 215)
(1 224)
(1 281)
(1 336)
(1 417)
(1 477)
(1 497)
(1 427)
(1 482)
(1 493)
(1 496)
(1 520)
(1 623)
(1 764)
(2 047)
(2 998)
(3 277)
(3 337)
(3 459)
(2 615)
(2 618)
(2 704)
(2 745)
(2 802)
(2 820)
Selling, General & Administrative
(368)
(393)
(421)
(448)
(464)
(473)
(483)
(500)
(525)
(558)
(582)
(584)
(583)
(597)
(617)
(645)
(674)
(694)
(722)
(752)
(794)
(822)
(827)
(819)
(835)
(898)
(873)
(876)
(941)
(1 041)
(1 277)
(1 964)
(2 092)
(2 026)
(2 023)
(1 290)
(1 297)
(1 365)
(1 387)
(1 456)
(1 490)
Research & Development
(276)
(292)
(307)
(321)
(387)
(401)
(415)
(430)
(402)
(434)
(462)
(489)
(504)
(520)
(526)
(534)
(541)
(538)
(559)
(584)
(623)
(655)
(670)
(662)
(647)
(634)
(623)
(644)
(682)
(723)
(770)
(1 034)
(1 185)
(1 311)
(1 436)
(1 325)
(1 321)
(1 339)
(1 358)
(1 346)
(1 330)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(5)
Other Operating Expenses
(14)
(6)
(1)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8
0
0
0
0
0
54
0
39
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5
Operating Income
254
N/A
280
+10%
319
+14%
404
+27%
448
+11%
520
+16%
572
+10%
595
+4%
623
+5%
580
-7%
575
-1%
584
+2%
579
-1%
538
-7%
523
-3%
542
+4%
629
+16%
772
+23%
856
+11%
916
+7%
883
-4%
869
-2%
847
-3%
968
+14%
985
+2%
1 009
+2%
861
-15%
715
-17%
580
-19%
584
+1%
675
+16%
(32)
N/A
(123)
-284%
(133)
-8%
(290)
-118%
501
N/A
354
-29%
107
-70%
31
-71%
(59)
N/A
(76)
-29%
Pre-Tax Income
Interest Income Expense
27
20
20
23
(33)
(22)
(23)
(24)
(22)
(32)
(27)
(26)
(23)
433
435
435
435
(20)
(17)
(12)
8
0
104
65
75
67
14
97
237
171
108
996
919
933
909
(27)
(121)
(89)
(56)
(76)
(30)
Non-Reccuring Items
(120)
(9)
(7)
(18)
67
79
78
77
(10)
(22)
(7)
4
8
(21)
(24)
(23)
(23)
0
0
0
0
15
54
0
54
0
0
0
0
0
0
0
0
0
(609)
(4 512)
(4 533)
(4 534)
(3 967)
(974)
(993)
Total Other Income
(1)
(0)
(30)
(32)
(33)
(34)
(4)
(8)
(8)
(6)
(5)
(0)
(3)
(2)
(1)
(1)
2
8
12
4
3
22
15
25
4
(13)
7
15
39
93
107
131
88
53
(1)
(45)
(36)
(39)
(15)
(8)
(18)
Pre-Tax Income
159
N/A
291
+82%
302
+4%
377
+25%
449
+19%
543
+21%
624
+15%
640
+3%
583
-9%
521
-11%
537
+3%
562
+5%
561
0%
949
+69%
933
-2%
953
+2%
1 043
+9%
760
-27%
851
+12%
908
+7%
894
-2%
906
+1%
1 020
+13%
1 058
+4%
1 118
+6%
1 063
-5%
882
-17%
827
-6%
856
+4%
848
-1%
890
+5%
1 095
+23%
884
-19%
853
-4%
9
-99%
(4 083)
N/A
(4 336)
-6%
(4 555)
-5%
(4 007)
+12%
(1 117)
+72%
(1 117)
N/A
Net Income
Tax Provision
(34)
(83)
(83)
(96)
(95)
(113)
(138)
(132)
(126)
(113)
(114)
(139)
(133)
(260)
(240)
(226)
(215)
(84)
(95)
(105)
(101)
(86)
(107)
(110)
(128)
(124)
(189)
(189)
(200)
(218)
(122)
(189)
(122)
(153)
(29)
(70)
(68)
68
(179)
(7)
(44)
Income from Continuing Operations
125
208
219
281
353
430
486
508
457
408
422
423
428
689
692
728
828
676
756
803
793
820
913
948
990
939
693
638
656
630
768
906
762
700
(20)
(4 153)
(4 404)
(4 487)
(4 186)
(1 124)
(1 161)
Income to Minority Interest
0
0
0
0
0
0
0
3
4
7
11
20
35
51
55
54
48
41
42
42
44
42
36
25
12
3
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
125
N/A
208
+66%
219
+5%
281
+28%
353
+26%
430
+22%
486
+13%
510
+5%
462
-10%
415
-10%
433
+4%
443
+2%
463
+4%
740
+60%
748
+1%
782
+5%
726
-7%
567
-22%
648
+14%
684
+6%
826
+21%
851
+3%
938
+10%
973
+4%
1 002
+3%
942
-6%
693
-26%
638
-8%
656
+3%
630
-4%
768
+22%
906
+18%
762
-16%
700
-8%
(20)
N/A
(4 153)
-20 665%
(4 404)
-6%
(4 487)
-2%
(4 186)
+7%
(1 124)
+73%
(1 161)
-3%
EPS (Diluted)
0.86
N/A
1.38
+60%
1.46
+6%
1.9
+30%
2.37
+25%
2.89
+22%
3.27
+13%
3.4
+4%
3.1
-9%
2.78
-10%
2.92
+5%
2.98
+2%
3.13
+5%
5.02
+60%
5.08
+1%
5.28
+4%
4.9
-7%
3.83
-22%
4.37
+14%
4.59
+5%
5.54
+21%
5.71
+3%
6.29
+10%
6.57
+4%
6.72
+2%
6.36
-5%
4.67
-27%
4.3
-8%
4.43
+3%
4.27
-4%
5.21
+22%
5.92
+14%
5.05
-15%
4.4
-13%
-0.12
N/A
-26.47
-21 958%
-28.05
-6%
-28.39
-1%
-26.49
+7%
-7.12
+73%
-7.35
-3%

See Also

Summary
ILMN intrinsic value, competitors valuation, and company profile.
DCF Valuation
ILMN stock valuation using Discount Cash Flow valuation method.
Relative Valuation
ILMN stock valuation using valuation multiples.
Wall Street Estimates
ILMN price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
ILMN stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 133,600+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.