Attached files
| file | filename |
|---|---|
| 8-K - 8-K - ILLUMINA, INC. | a4q148-k.htm |
Illumina Reports Record Financial Results for Fourth Quarter and Fiscal Year 2014
San Diego -- (BUSINESS WIRE) - January 27, 2015 - Illumina, Inc. (NASDAQ:ILMN) today announced its financial results for the fourth quarter and fiscal year 2014.
Fourth quarter 2014 results:
• | Revenue of $512 million, a 32% increase compared to $387 million in the fourth quarter of 2013 |
• | GAAP net income for the quarter of $153 million, or $1.03 per diluted share, compared to $81 million, or $0.56 per diluted share, for the fourth quarter of 2013 |
• | Non-GAAP net income for the quarter of $129 million, or $0.87 per diluted share, compared to $65 million, or $0.45 per diluted share, for the fourth quarter of 2013 (see the table entitled “Itemized Reconciliation Between GAAP and Non-GAAP Net Income” for a reconciliation of these GAAP and non-GAAP financial measures) |
• | Cash flow from operations of $141 million and free cash flow of $106 million for the quarter |
Gross margin in the fourth quarter of 2014 was 75.1% compared to 66.9% in the prior year period. Excluding the effect of non-cash stock compensation expense, legal contingencies, amortization of acquired intangible assets, and impairments, non-GAAP gross margin was 72.3% for the fourth quarter of 2014 compared to 71.4% in the prior year period.
Research and development (R&D) expenses for the fourth quarter of 2014 were $142.9 million compared to $76.7 million in the prior year period. R&D expenses included $11.8 million and $10.9 million of non-cash stock compensation expense in the fourth quarters of 2014 and 2013, respectively. Excluding these charges, legal contingencies, impairments, and contingent compensation, R&D expenses as a percentage of revenue were 15.7% compared to 17.0% in the prior year period.
Selling, general and administrative (SG&A) expenses for the fourth quarter of 2014 were $122.2 million compared to $111.6 million in the prior year period. SG&A expenses included $23.7 million and $16.8 million of non-cash stock compensation expense in the fourth quarters of 2014 and 2013, respectively. Excluding these charges, and amortization of acquired intangible assets, SG&A expenses as a percentage of revenue were 18.9% compared to 22.2% in the prior year period.
Depreciation and amortization expenses were $30.0 million and capital expenditures were $34.8 million during the fourth quarter of 2014. The Company ended the fourth quarter of 2014 with $1.34 billion in cash, cash equivalents and short-term investments, compared to $1.17 billion as of December 29, 2013.
Fiscal 2014 results:
• | Revenue of $1,861 million, a 31% increase compared to $1,421 million in fiscal 2013 |
• | GAAP net income of $353 million, or $2.37 per diluted share, compared to $125 million, or $0.90 per diluted share, in fiscal 2013 |
• | Non-GAAP net income of $407 million, or $2.74 per diluted share, compared to $250 million, or $1.80 per diluted share, in fiscal 2013 (see the table entitled “Itemized Reconciliation Between GAAP and Non-GAAP Net Income” for a reconciliation of these GAAP and non-GAAP financial measures) |
• | Cash flow from operations of $501 million and free cash flow of $395 million for the fiscal year |
Gross margin for fiscal 2014 was 69.7% compared to 64.2% in the prior year; the prior year period included impairment charges of $25.2 million related to the discontinuation of a non-core product line. Excluding the effect of non-cash stock compensation expense, legal contingencies, amortization of acquired intangible assets, and impairments, non-GAAP gross margin was 71.7% for fiscal 2014 compared to 70.1% in the prior year.
Research and development (R&D) expenses for fiscal 2014 were $388.1 million compared to $276.7 million in the prior year. R&D expenses included $50.9 million and $37.4 million of non-cash stock compensation expense in fiscal 2014 and 2013, respectively. Excluding these charges, legal contingencies, impairments, and contingent compensation, R&D expenses as a percentage of revenue were 15.3% compared to 16.8% in the prior year.
Selling, general and administrative (SG&A) expenses for fiscal 2014 were $466.3 million compared to $381.0 million in the prior year. SG&A expenses included $91.0 million and $61.4 million of non-cash stock compensation expense in fiscal 2014 and 2013, respectively. Excluding these charges, amortization of acquired intangible assets, and contingent compensation, SG&A expenses as a percentage of revenue were 19.5% compared to 20.8% in the prior year.
“We delivered record fourth quarter and fiscal year 2014 financial results which greatly exceeded our expectations. Our focus on technology innovation, as evidenced by the launch of HiSeq X Ten, which enables the $1,000 genome, and the NextSeq 500, were major contributors to our outperformance,” stated Jay Flatley, CEO. “The recently announced HiSeq X Five, HiSeq 3000/4000 and NextSeq 550 instruments, further enhance the most extensive sequencing portfolio available, and will position us for continued long-term growth as we develop and address the large and nascent market opportunities ahead of us.”
Updates since our last earnings release:
• | Launched the HiSeq X Five System to further enable the adoption of high-throughput WGS |
• | Introduced the HiSeq 3000/4000 Systems which are based on the same innovative patterned flow cell technology as HiSeq X, to deliver an exceptional level of throughput at lower cost per base |
• | Introduced the NextSeq 550 System which combines microarray scanning with the robust NextSeq 500 Sequencing System |
• | Announced the launch of the MiSeq FGx Forensic Genomics System, which simultaneously interrogates short tandem repeats and other valuable genetic markers |
• | Announced key goals for the company’s oncology circulating tumor DNA program, which includes the release of research use only kits and a laboratory developed test to gather clinical evidence for regulatory submission |
• | Announced the upcoming launch of the VeriSeq NIPT Solution in Europe which offers significant workflow and cost benefits compared to current testing methods |
• | Announced a strategic alliance with Lockheed Martin to collaborate on scalable and affordable genomic solutions to provide personalized health care for national populations in many geographies |
• | Announced an agreement with bioMérieux to launch an NGS epidemiology solution for service labs |
• | Entered into a partnership with the U.S. Agency for International Development (USAID) and the Broad Institute of MIT and Harvard to combat the Ebola epidemic in West Africa |
• | Announced the purchase of 15 HiSeq X instruments by the Universities of Edinburgh and Glasgow to facilitate the Scottish Genomes Partnership |
• | Settled all pending infringement claims and other disputes between Sequenom and Verinata Health, Inc. and entered into a broad licensing agreement |
• | Entered into a settlement and license agreement with Syntrix Biosystems, Inc., resolving all outstanding issues between the parties |
• | Repurchased $35 million of common stock under our previously announced share repurchase programs |
Financial outlook and guidance
The non-GAAP financial guidance discussed below reflects certain pro forma adjustments to assist in analyzing and assessing our core operational performance. Please see our Reconciliation of Non-GAAP Financial Guidance included in this release for a reconciliation of the GAAP and non-GAAP financial measures.
For fiscal 2015 the Company is projecting approximately 20% revenue growth, assuming current currency exchange rates, and non-GAAP earnings per diluted share of $3.12 to $3.18. These projections assume full year non-GAAP gross margin of approximately 73%, and a pro forma tax rate of approximately 28%. Full-year weighted average diluted shares outstanding, for the measurement of pro forma amounts, is expected to be approximately 150 million shares.
Quarterly conference call information
The conference call will begin at 2:00 pm Pacific Time (5:00 pm Eastern Time) on Tuesday, January 27, 2015. Interested parties may listen to the call by dialing 888.713.4215 (passcode: 97717286), or if outside North America
by dialing 1.617.213.4867 (passcode: 97717286). Individuals may access the live teleconference in the Investor Relations section of Illumina’s web site under the “Company” tab at www.illumina.com.
A replay of the conference call will be available from 6:00 pm Pacific Time (9:00 pm Eastern Time) on January 27, 2015 through February 3, 2015 by dialing 888.286.8010 (passcode: 56089407), or if outside North America by dialing 1.617.801.6888 (passcode: 56089407).
Statement regarding use of non-GAAP financial measures
The Company reports non-GAAP results for diluted net income per share, net income, gross margins, operating expenses, operating margins, other income, and free cash flow in addition to, and not as a substitute for, or superior to, financial measures calculated in accordance with GAAP.
The Company’s financial measures under GAAP include substantial charges related to stock compensation expense, legal contingencies, amortization of acquired intangible assets, non-cash interest expense associated with the Company’s convertible debt instruments that may be settled in cash, acquisition related expense, and others that are listed in the itemized reconciliations between GAAP and non-GAAP financial measures included in this press release. Per share amounts also include, through the first quarter of 2014, the double dilution associated with the accounting treatment of the Company’s 0.625% convertible senior notes and the corresponding call option overlay. Management believes that presentation of operating results that excludes these items and per share double dilution provides useful supplemental information to investors and facilitates the analysis of the Company’s core operating results and comparison of operating results across reporting periods. Management also believes that this supplemental non-GAAP information is therefore useful to investors in analyzing and assessing the Company’s past and future operating performance.
The Company encourages investors to carefully consider its results under GAAP, as well as its supplemental non-GAAP information and the reconciliation between these presentations, to more fully understand its business. Reconciliations between GAAP and non-GAAP results are presented in the tables of this release.
Use of forward-looking statements
This release contains projections, information about our financial outlook, earnings guidance, and other forward-looking statements that involve risks and uncertainties. These forward-looking statements are based on our expectations as of the date of this release and may differ materially from actual future events or results. Among the important factors that could cause actual results to differ materially from those in any forward-looking statements are (i) our ability to further develop and commercialize our instruments and consumables and to deploy new products, services, and applications, and expand the markets, for our technology platforms; (ii) our ability to manufacture robust instrumentation and consumables; (iii) our ability to successfully identify and integrate acquired technologies, products, or businesses; (iv) our expectations and beliefs regarding future
conduct and growth of the business and the markets in which we operate; (v) challenges inherent in developing, manufacturing, and launching new products and services; and (vi) our ability to maintain our revenue levels and profitability during periods of research funding reduction or uncertainty and adverse economic and business conditions, together with other factors detailed in our filings with the 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 update these forward-looking statements, to review or confirm analysts’ expectations, or to provide interim reports or updates on the progress of the current quarter.
About Illumina
Illumina is transforming human health as the global leader in sequencing and array-based technologies. The company serves customers in a broad range of markets, enabling the universal adoption of genomic solutions in research and clinical settings. To learn how Illumina is unlocking the power of the genome, visit www.illumina.com and follow @illumina.
# # #
Illumina, Inc.
Investors:
Rebecca Chambers
858.255.5243
rchambers@illumina.com
or
Media:
Eric Endicott
858.882.6822
pr@illumina.com
Illumina, Inc. | |||||||
Condensed Consolidated Balance Sheets | |||||||
(In thousands) | |||||||
December 28, 2014 | December 29, 2013 | ||||||
ASSETS | (unaudited) | ||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 636,154 | $ | 711,637 | |||
Short-term investments | 702,217 | 453,966 | |||||
Accounts receivable, net | 289,458 | 238,946 | |||||
Inventory | 191,144 | 154,099 | |||||
Deferred tax assets, current portion | 41,128 | 36,076 | |||||
Prepaid expenses and other current assets | 29,843 | 22,811 | |||||
Total current assets | 1,889,944 | 1,617,535 | |||||
Property and equipment, net | 265,264 | 202,666 | |||||
Goodwill | 724,904 | 723,061 | |||||
Intangible assets, net | 314,500 | 331,173 | |||||
Deferred tax assets, long-term portion | 78,111 | 88,480 | |||||
Other assets | 64,717 | 56,091 | |||||
Total assets | $ | 3,337,440 | $ | 3,019,006 | |||
LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||
Current liabilities: | |||||||
Accounts payable | $ | 82,626 | $ | 73,655 | |||
Accrued liabilities | 335,276 | 219,120 | |||||
Long-term debt, current portion | 304,256 | 29,288 | |||||
Total current liabilities | 722,158 | 322,063 | |||||
Long-term debt | 986,780 | 839,305 | |||||
Long-term legal contingencies | — | 132,933 | |||||
Other long-term liabilities | 165,704 | 191,221 | |||||
Conversion option subject to cash settlement | — | 282 | |||||
Stockholders’ equity | 1,462,798 | 1,533,202 | |||||
Total liabilities and stockholders’ equity | $ | 3,337,440 | $ | 3,019,006 | |||
Illumina, Inc. | ||||||||||||||||||
Condensed Consolidated Statements of Income | ||||||||||||||||||
(In thousands, except per share amounts) | ||||||||||||||||||
(unaudited) | ||||||||||||||||||
Three Months Ended | Years Ended | |||||||||||||||||
December 28, 2014 | December 29, 2013 | December 28, 2014 | December 29, 2013 | |||||||||||||||
Revenue: | ||||||||||||||||||
Product revenue | $ | 450,329 | $ | 336,386 | $ | 1,619,511 | $ | 1,264,656 | ||||||||||
Service and other revenue | 62,050 | 50,940 | 241,847 | 156,522 | ||||||||||||||
Total revenue | 512,379 | 387,326 | 1,861,358 | 1,421,178 | ||||||||||||||
Cost of revenue: | ||||||||||||||||||
Cost of product revenue (a) | 93,069 | 99,795 | 431,920 | 407,877 | ||||||||||||||
Cost of service and other revenue (a) | 23,757 | 19,079 | 92,355 | 67,811 | ||||||||||||||
Amortization of acquired intangible assets | 10,616 | 9,206 | 39,373 | 33,603 | ||||||||||||||
Total cost of revenue | 127,442 | 128,080 | 563,648 | 509,291 | ||||||||||||||
Gross profit | 384,937 | 259,246 | 1,297,710 | 911,887 | ||||||||||||||
Operating expense: | ||||||||||||||||||
Research and development (a) | 142,947 | 76,728 | 388,055 | 276,743 | ||||||||||||||
Selling, general and administrative (a) | 122,173 | 111,649 | 466,283 | 381,040 | ||||||||||||||
Legal contingencies | (82,043 | ) | — | (74,338 | ) | 115,369 | ||||||||||||
Acquisition related gain, net | (2,304 | ) | (5,771 | ) | (2,639 | ) | (11,617 | ) | ||||||||||
Headquarter relocation | 1,281 | 2,856 | 5,638 | 2,624 | ||||||||||||||
Unsolicited tender offer related expense | — | — | — | 13,621 | ||||||||||||||
Total operating expense | 182,054 | 185,462 | 782,999 | 777,780 | ||||||||||||||
Income from operations | 202,883 | 73,784 | 514,711 | 134,107 | ||||||||||||||
Other (expense) income, net | (10,822 | ) | 46,585 | (65,953 | ) | 25,207 | ||||||||||||
Income before income taxes | 192,061 | 120,369 | 448,758 | 159,314 | ||||||||||||||
Provision for income taxes | 38,781 | 39,708 | 95,407 | 34,006 | ||||||||||||||
Net income | $ | 153,280 | $ | 80,661 | $ | 353,351 | $ | 125,308 | ||||||||||
Net income per basic share | $ | 1.08 | $ | 0.64 | $ | 2.61 | $ | 1.00 | ||||||||||
Net income per diluted share | $ | 1.03 | $ | 0.56 | $ | 2.37 | $ | 0.90 | ||||||||||
Shares used in calculating basic net income per share | 142,342 | 126,711 | 135,553 | 125,076 | ||||||||||||||
Shares used in calculating diluted net income per share | 148,657 | 143,854 | 148,977 | 139,936 | ||||||||||||||
(a) Includes total stock-based compensation expense for stock-based awards: | ||||||||||||||||||
Three Months Ended | Years Ended | |||||||||||||||||
December 28, 2014 | December 29, 2013 | December 28, 2014 | December 29, 2013 | |||||||||||||||
Cost of product revenue | $ | 2,635 | $ | 1,813 | $ | 9,451 | $ | 6,223 | ||||||||||
Cost of service and other revenue | 324 | 233 | 1,204 | 777 | ||||||||||||||
Research and development | 11,837 | 10,918 | 50,880 | 37,439 | ||||||||||||||
Selling, general and administrative | 23,666 | 16,782 | 91,016 | 61,387 | ||||||||||||||
Stock-based compensation expense before taxes | $ | 38,462 | $ | 29,746 | $ | 152,551 | $ | 105,826 | ||||||||||
Illumina, Inc. | ||||||||||||||||
Condensed Consolidated Statements of Cash Flows | ||||||||||||||||
(In thousands) | ||||||||||||||||
(unaudited) | ||||||||||||||||
Three Months Ended | Years Ended | |||||||||||||||
December 28, 2014 | December 29, 2013 | December 28, 2014 | December 29, 2013 | |||||||||||||
Net cash provided by operating activities (a) | $ | 140,549 | $ | 126,839 | $ | 501,271 | $ | 386,421 | ||||||||
Net cash used in investing activities | (332,783 | ) | (150,810 | ) | (406,624 | ) | (69,649 | ) | ||||||||
Net cash provided by (used in) financing activities (a) | 202 | 43,556 | (166,748 | ) | (38,719 | ) | ||||||||||
Effect of exchange rate changes on cash and cash equivalents | (1,709 | ) | 216 | (3,382 | ) | (397 | ) | |||||||||
Net (decrease) increase in cash and cash equivalents | (193,741 | ) | 19,801 | (75,483 | ) | 277,656 | ||||||||||
Cash and cash equivalents, beginning of period | 829,895 | 691,836 | 711,637 | 433,981 | ||||||||||||
Cash and cash equivalents, end of period | $ | 636,154 | $ | 711,637 | $ | 636,154 | $ | 711,637 | ||||||||
Calculation of free cash flow: | ||||||||||||||||
Net cash provided by operating activities (a) | $ | 140,549 | $ | 126,839 | $ | 501,271 | $ | 386,421 | ||||||||
Purchases of property and equipment | (34,832 | ) | (27,310 | ) | (105,996 | ) | (79,215 | ) | ||||||||
Free cash flow (b) | $ | 105,717 | $ | 99,529 | $ | 395,275 | $ | 307,206 | ||||||||
______________________________________________________________________________________________________
(a) Net cash provided by operating activities excludes excess tax benefit related to stock-based compensation of $126.5 million in fiscal 2014, of which $23.8 million was recorded in Q4, and $56.7 million in fiscal 2013, of which $29.5 million was recorded in Q4. Net cash used in financing activities reflects the excess tax benefit as a corresponding in-flow in the respective periods.
(b) Free cash flow, which is a non-GAAP financial measure, is calculated as net cash provided by operating activities reduced by purchases of property and equipment. Free cash flow is useful to management as it is one of the metrics used to evaluate our performance and to compare us with other companies in our industry. However, our calculation of free cash flow may not be comparable to similar measures used by other companies.
Illumina, Inc. | ||||||||||||||||
Results of Operations - Non-GAAP | ||||||||||||||||
(In thousands, except per share amounts) | ||||||||||||||||
(unaudited) | ||||||||||||||||
ITEMIZED RECONCILIATION BETWEEN GAAP AND NON-GAAP NET INCOME PER SHARE: | ||||||||||||||||
Three Months Ended | Years Ended | |||||||||||||||
December 28, 2014 | December 29, 2013 | December 28, 2014 | December 29, 2013 | |||||||||||||
GAAP net income per share - diluted | $ | 1.03 | $ | 0.56 | $ | 2.37 | $ | 0.90 | ||||||||
Pro forma impact of weighted average shares (a) | — | 0.01 | — | 0.01 | ||||||||||||
Adjustments to net income: | ||||||||||||||||
Legal contingencies (b) | (0.40 | ) | 0.04 | (0.24 | ) | 0.96 | ||||||||||
Amortization of acquired intangible assets | 0.08 | 0.09 | 0.32 | 0.32 | ||||||||||||
Non-cash interest expense (c) | 0.07 | 0.06 | 0.26 | 0.26 | ||||||||||||
Acquisition related gain, net (d) | (0.02 | ) | (0.04 | ) | (0.02 | ) | (0.08 | ) | ||||||||
Headquarter relocation (e) | 0.01 | 0.02 | 0.04 | 0.02 | ||||||||||||
Impairments (f) | — | — | — | 0.18 | ||||||||||||
Contingent compensation expense (g) | — | 0.04 | 0.03 | 0.10 | ||||||||||||
Cost-method investment related gain | — | (0.39 | ) | (0.03 | ) | (0.44 | ) | |||||||||
Loss on extinguishment of debt | — | — | 0.21 | — | ||||||||||||
Unsolicited tender offer related expense | — | — | — | 0.10 | ||||||||||||
Inventory revaluation adjustment (h) | — | — | — | — | ||||||||||||
Incremental non-GAAP tax benefit (expense) (i) | 0.10 | 0.06 | (0.20 | ) | (0.53 | ) | ||||||||||
Non-GAAP net income per share - diluted (j) | $ | 0.87 | $ | 0.45 | $ | 2.74 | $ | 1.80 | ||||||||
Shares used in calculating non-GAAP diluted net income per share | 148,657 | 142,815 | 148,815 | 138,888 | ||||||||||||
ITEMIZED RECONCILIATION BETWEEN GAAP AND NON-GAAP NET INCOME: | ||||||||||||||||
GAAP net income | $ | 153,280 | $ | 80,661 | $ | 353,351 | $ | 125,308 | ||||||||
Legal contingencies (b) | (59,483 | ) | 5,921 | (35,931 | ) | 133,701 | ||||||||||
Amortization of acquired intangible assets | 12,203 | 12,896 | 48,165 | 44,685 | ||||||||||||
Non-cash interest expense (c) | 10,099 | 9,182 | 38,154 | 36,403 | ||||||||||||
Acquisition related gain, net (d) | (2,304 | ) | (5,771 | ) | (2,639 | ) | (11,617 | ) | ||||||||
Headquarter relocation (e) | 1,281 | 2,856 | 5,638 | 2,624 | ||||||||||||
Impairments (f) | (485 | ) | — | (485 | ) | 25,214 | ||||||||||
Contingent compensation expense (g) | 433 | 5,486 | 4,265 | 13,610 | ||||||||||||
Cost-method investment related gain | — | (55,244 | ) | (4,427 | ) | (61,357 | ) | |||||||||
Loss on extinguishment of debt | — | — | 31,360 | 555 | ||||||||||||
Unsolicited tender offer related expense | — | — | — | 13,621 | ||||||||||||
Inventory revaluation adjustment (h) | — | — | — | 458 | ||||||||||||
Incremental non-GAAP tax benefit (expense) (i) | 13,925 | 8,517 | (30,234 | ) | (73,542 | ) | ||||||||||
Non-GAAP net income (j) | $ | 128,949 | $ | 64,504 | $ | 407,217 | $ | 249,663 | ||||||||
ITEMIZED RECONCILIATION BETWEEN GAAP AND NON-GAAP DILUTED NUMBER OF SHARES: | ||||||||||||||||
Weighted average shares used in calculation of GAAP diluted net income per share | 148,657 | 143,854 | 148,977 | 139,936 | ||||||||||||
Weighted average dilutive potential common shares issuable of redeemable convertible senior notes (a) | — | (1,039 | ) | (162 | ) | (1,048 | ) | |||||||||
Weighted average shares used in calculation of non-GAAP diluted net income per share | 148,657 | 142,815 | 148,815 | 138,888 | ||||||||||||
______________________________________________________________________________________________________
(a) Pro forma impact of weighted-average shares includes the impact of double dilution associated with the accounting treatment of the Company’s outstanding convertible debt and the corresponding call option overlay.
(b) Legal contingencies in Q4 and fiscal 2014 primarily represent a gain related to the settlement of our patent litigation with Syntrix Biosystems, Inc., partially offset by the expenses recorded upon our litigation settlement and pooling of patents with Sequenom, Inc. Legal contingency charges in 2013 primarily represent estimated damages accrued for our patent litigation with Syntrix Biosystems, Inc.
(c) Non-cash interest expense is calculated in accordance with the authoritative accounting guidance for convertible debt instruments that may be settled in cash.
(d) Acquisition related gain, net consists primarily of net gains from changes in fair value of contingent consideration and transaction related costs.
(e) Headquarter relocation for fiscal 2014 and 2013 consisted of accretion of interest expense on lease exit liability and changes in estimates of such liability.
(f) Impairments in fiscal 2014 represent a net gain of $0.5 million, which consisted of a gain on an asset sale associated with a non-core product line discontinued in 2013, partially offset by an intangible asset impairment. Impairments in fiscal 2013 represent asset impairment charges recorded upon the decision to discontinue the non-core product line.
(g) Contingent compensation expense relates to contingent payments for post-combination services associated with prior period acquisitions.
(h) The Company recorded $0.5 million in cost of goods sold in Q1 2013 for the amortization of inventory revaluation costs in conjunction with the acquisition of Verinata Health, Inc.
(i) Incremental non-GAAP tax benefit (expense) reflects the tax impact related to the non-GAAP adjustments listed above.
(j) Non-GAAP net income and diluted net income per share exclude the effect of the pro forma adjustments as detailed above. Non-GAAP net income and diluted net income per share are key drivers of the Company’s core operating performance and major factors in management’s bonus compensation each year. Management has excluded the effects of these items in these measures to assist investors in analyzing and assessing our past and future core operating performance.
Illumina, Inc. | |||||||||||||||||||||||||||
Results of Operations - Non-GAAP (continued) | |||||||||||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||||||
(unaudited) | |||||||||||||||||||||||||||
ITEMIZED RECONCILIATION BETWEEN GAAP AND NON-GAAP RESULTS OF OPERATIONS AS A PERCENT OF REVENUE: | |||||||||||||||||||||||||||
Three Months Ended | Years Ended | ||||||||||||||||||||||||||
December 28, 2014 | December 29, 2013 | December 28, 2014 | December 29, 2013 | ||||||||||||||||||||||||
GAAP gross profit | $ | 384,937 | 75.1 | % | $ | 259,246 | 66.9 | % | $ | 1,297,710 | 69.7 | % | $ | 911,887 | 64.2 | % | |||||||||||
Stock-based compensation expense | 2,959 | 0.6 | % | 2,046 | 0.5 | % | 10,655 | 0.6 | % | 7,000 | 0.5 | % | |||||||||||||||
Legal contingencies (a) | (26,240 | ) | (5.1 | )% | 5,921 | 1.6 | % | (10,393 | ) | (0.6 | )% | 18,332 | 1.2 | % | |||||||||||||
Amortization of acquired intangible assets | 10,616 | 2.1 | % | 9,206 | 2.4 | % | 39,373 | 2.1 | % | 33,603 | 2.4 | % | |||||||||||||||
Impairments (b) | (2,000 | ) | (0.4 | )% | — | — | (2,000 | ) | (0.1 | )% | 25,214 | 1.8 | % | ||||||||||||||
Inventory revaluation adjustment (c) | — | — | — | — | — | — | 458 | — | |||||||||||||||||||
Non-GAAP gross profit (d) | $ | 370,272 | 72.3 | % | $ | 276,419 | 71.4 | % | $ | 1,335,345 | 71.7 | % | $ | 996,494 | 70.1 | % | |||||||||||
Research and development expense | $ | 142,947 | 27.9 | % | $ | 76,728 | 19.8 | % | $ | 388,055 | 20.8 | % | $ | 276,743 | 19.5 | % | |||||||||||
Stock-based compensation expense | (11,837 | ) | (2.3 | )% | (10,918 | ) | (2.8 | )% | (50,880 | ) | (2.7 | )% | (37,439 | ) | (2.7 | )% | |||||||||||
Legal contingencies (a) | (48,800 | ) | (9.5 | )% | — | — | (48,800 | ) | (2.6 | )% | — | — | |||||||||||||||
Impairments (b) | (1,515 | ) | (0.3 | )% | — | — | (1,515 | ) | (0.1 | )% | — | — | |||||||||||||||
Contingent compensation expense (e) | (433 | ) | (0.1 | )% | (112 | ) | — | (1,509 | ) | (0.1 | )% | (544 | ) | — | |||||||||||||
Non-GAAP research and development expense | $ | 80,362 | 15.7 | % | $ | 65,698 | 17.0 | % | $ | 285,351 | 15.3 | % | $ | 238,760 | 16.8 | % | |||||||||||
Selling, general and administrative expense | $ | 122,173 | 23.8 | % | $ | 111,649 | 28.8 | % | $ | 466,283 | 25.1 | % | $ | 381,040 | 26.8 | % | |||||||||||
Stock-based compensation expense | (23,666 | ) | (4.6 | )% | (16,782 | ) | (4.3 | )% | (91,016 | ) | (4.9 | )% | (61,387 | ) | (4.3 | )% | |||||||||||
Amortization of acquired intangible assets | (1,587 | ) | (0.3 | )% | (3,690 | ) | (1.0 | )% | (8,792 | ) | (0.6 | )% | (11,082 | ) | (0.8 | )% | |||||||||||
Contingent compensation expense (e) | — | — | (5,374 | ) | (1.3 | )% | (2,756 | ) | (0.1 | )% | (13,066 | ) | (0.9 | )% | |||||||||||||
Non-GAAP selling, general and administrative expense | $ | 96,920 | 18.9 | % | $ | 85,803 | 22.2 | % | $ | 363,719 | 19.5 | % | $ | 295,505 | 20.8 | % | |||||||||||
GAAP operating profit | $ | 202,883 | 39.6 | % | $ | 73,784 | 19.0 | % | $ | 514,711 | 27.7 | % | $ | 134,107 | 9.4 | % | |||||||||||
Stock-based compensation expense | 38,462 | 7.5 | % | 29,746 | 7.7 | % | 152,551 | 8.2 | % | 105,826 | 7.4 | % | |||||||||||||||
Legal contingencies (a) | (59,483 | ) | (11.6 | )% | 5,921 | 1.5 | % | (35,931 | ) | (1.9 | )% | 133,701 | 9.4 | % | |||||||||||||
Amortization of acquired intangible assets | 12,203 | 2.4 | % | 12,896 | 3.3 | % | 48,165 | 2.6 | % | 44,685 | 3.1 | % | |||||||||||||||
Acquisition related gain, net (f) | (2,304 | ) | (0.4 | )% | (5,771 | ) | (1.4 | )% | (2,639 | ) | (0.1 | )% | (11,617 | ) | (0.8 | )% | |||||||||||
Headquarter relocation (g) | 1,281 | 0.2 | % | 2,856 | 0.8 | % | 5,638 | 0.2 | % | 2,624 | 0.2 | % | |||||||||||||||
Impairments (b) | (485 | ) | (0.1 | )% | — | — | (485 | ) | — | 25,214 | 1.8 | % | |||||||||||||||
Contingent compensation expense (e) | 433 | 0.1 | % | 5,486 | 1.4 | % | 4,265 | 0.2 | % | 13,610 | 1.0 | % | |||||||||||||||
Unsolicited tender offer related expense | — | — | — | — | — | — | 13,621 | 1.0 | % | ||||||||||||||||||
Inventory revaluation adjustment (c) | — | — | — | — | — | — | 458 | — | |||||||||||||||||||
Non-GAAP operating profit (d) | $ | 192,990 | 37.7 | % | $ | 124,918 | 32.3 | % | $ | 686,275 | 36.9 | % | $ | 462,229 | 32.5 | % | |||||||||||
GAAP other (expense) income, net | $ | (10,822 | ) | (2.1 | )% | $ | 46,585 | 12.0 | % | $ | (65,953 | ) | (3.5 | )% | $ | 25,207 | 1.8 | % | |||||||||
Non-cash interest expense (h) | 10,099 | 2.0 | % | 9,182 | 2.4 | % | 38,154 | 2.0 | % | 36,403 | 2.6 | % | |||||||||||||||
Cost-method investment related gain | — | — | (55,244 | ) | (14.3 | )% | (4,427 | ) | (0.2 | )% | (61,357 | ) | (4.3 | )% | |||||||||||||
Loss on extinguishment of debt | — | — | — | — | 31,360 | 1.7 | % | 555 | — | ||||||||||||||||||
Non-GAAP other (expense) income, net (d) | $ | (723 | ) | (0.1 | )% | $ | 523 | 0.1 | % | $ | (866 | ) | — | $ | 808 | 0.1 | % | ||||||||||
______________________________________________________________________________________________________
(a) Legal contingencies recorded in Q4 and fiscal 2014 primarily represent a gain related to the settlement of our patent litigation with Syntrix Biosystems, Inc., or Syntrix, partially offset by the expenses recorded upon our litigation settlement and pooling of patents with Sequenom, Inc., or Sequenom. The gain associated with the Syntrix settlement was recorded partially as a reversal of cost of sales and partially as a reduction of operating expense. The upfront payments to Sequenom were recorded in research and development expense. Legal contingency charges in 2013 primarily represent estimated damages accrued for our patent litigation with Syntrix.
(b) Impairments in fiscal 2014 represent a net gain of $0.5 million, which consisted of a gain recorded in cost of sales on an asset sale associated with a non-core product line discontinued in 2013, partially offset by an intangible asset impairment recorded in research and development expense. Impairments in fiscal 2013 represent asset impairment charges recorded upon the decision to discontinue the non-core product line.
(c) The Company recorded $0.5 million in cost of goods sold in Q1 2013 for the amortization of inventory revaluation costs in conjunction with the acquisition of Verinata Health, Inc.
(d) Non-GAAP gross profit, included within non-GAAP operating profit, is a key measure of the effectiveness and efficiency of manufacturing processes, product mix and the average selling prices of the Company’s products and services. Non-GAAP operating profit, and non-GAAP other (expense) income, net, exclude the effects of the pro forma adjustments as detailed above. Management has excluded the effects of these items in these measures to assist investors in analyzing and assessing past and future core operating performance.
(e) Contingent compensation expense relates to contingent payments for post-combination services associated with prior period acquisitions.
(f) Acquisition related gain, net consists primarily of net gains from changes in fair value of contingent consideration and transaction related costs.
(g) Headquarter relocation for fiscal 2014 and 2013 consisted of accretion of interest expense on lease exit liability and changes in estimates of such liability.
(h) Non-cash interest expense is calculated in accordance with the authoritative accounting guidance for convertible debt instruments that may be settled in cash.
Illumina, Inc.
Reconciliation of Non-GAAP Financial Guidance
The Company’s future performance and financial results are subject to risks and uncertainties, and actual results could differ materially from the guidance set forth below. Some of the factors that could affect the Company’s financial results are stated above in this press release. More information on potential factors that could affect the Company’s financial results is included from time to time in the Company’s public reports filed with the SEC, including the Company’s Form 10-K for the fiscal year ended December 29, 2013, and the Company’s Forms 10-Q for the fiscal quarters ended March 30, 2014, June 29, 2014, and September 28, 2014. The Company assumes no obligation to update any forward-looking statements or information.
Fiscal Year 2015 | |
Gross Margin | |
Non-GAAP gross margin | 73.0% |
Amortization of acquired intangible assets | (2.0)% |
Stock-based compensation | (0.5)% |
GAAP gross margin | 70.5% |
Diluted net income per share | |
Non-GAAP diluted net income per share | $3.12 - $3.18 |
Amortization of acquired intangible assets | (0.21) |
Non-cash interest expense (a) | (0.17) |
Headquarter relocation (b) | (0.01) |
GAAP diluted net income per share | $2.73 - $2.79 |
______________________________________________________________________________________________________
(a) Non-cash interest expense is calculated in accordance with the authoritative accounting guidance for convertible debt instruments that may be settled in cash.
(b) Headquarter relocation represents accretion of interest expense on lease exit liability.