Financhill
Sell
30

ILMN Quote, Financials, Valuation and Earnings

Last price:
$135.32
Seasonality move :
6.39%
Day range:
$133.79 - $136.13
52-week range:
$100.09 - $156.66
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
4.90x
P/B ratio:
10.10x
Volume:
1.3M
Avg. volume:
2.3M
1-year change:
-2.35%
Market cap:
$21.5B
Revenue:
$4.5B
EPS (TTM):
-$9.96
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $3.5B $3.2B $4.5B $4.6B $4.5B
Revenue Growth (YoY) 6.3% -8.58% 39.74% 1.28% -1.75%
 
Cost of Revenues $1.1B $1B $1.4B $1.6B $1.8B
Gross Profit $2.5B $2.2B $3.2B $3B $2.7B
Gross Profit Margin 69.63% 68.02% 69.69% 64.83% 60.92%
 
R&D Expenses $647M $682M $1.2B $1.3B $1.4B
Selling, General & Admin $835M $941M $2.1B $1.3B $1.6B
Other Inc / (Exp) $110M $284M $1.1B -$4.7B -$876M
Operating Expenses $1.5B $1.6B $3.3B $2.6B $3B
Operating Income $985M $580M -$123M $354M -$222M
 
Net Interest Expenses -- $8M $61M $15M $19M
EBT. Incl. Unusual Items $1.1B $856M $884M -$4.3B -$1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $128M $200M $122M $68M $44M
Net Income to Company $990M $656M $762M -$4.4B -$1.2B
 
Minority Interest in Earnings $12M -- -- -- --
Net Income to Common Excl Extra Items $1B $656M $762M -$4.4B -$1.2B
 
Basic EPS (Cont. Ops) $6.81 $4.48 $5.07 -$28.00 -$7.34
Diluted EPS (Cont. Ops) $6.74 $4.45 $5.04 -$28.00 -$7.34
Weighted Average Basic Share $147M $147M $150M $157M $158M
Weighted Average Diluted Share $149M $148M $151M $157M $158M
 
EBITDA $1.4B $1.1B $1.2B -$3.9B -$608M
EBIT $1.2B $905M $945M -$4.3B -$1B
 
Revenue (Reported) $3.5B $3.2B $4.5B $4.6B $4.5B
Operating Income (Reported) $985M $580M -$123M $354M -$222M
Operating Income (Adjusted) $1.2B $905M $945M -$4.3B -$1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $794M $1.1B $1.1B $1.1B $1.1B
Revenue Growth (YoY) -12.46% 39.55% 0.63% 0.36% -3.49%
 
Cost of Revenues $268M $338M $398M $435M $335M
Gross Profit $526M $770M $717M $684M $745M
Gross Profit Margin 66.25% 69.5% 64.31% 61.13% 68.98%
 
R&D Expenses $172M $436M $325M $315M $253M
Selling, General & Admin $192M $879M $146M $303M $239M
Other Inc / (Exp) $59M $979M -$3.9B -$842M $492M
Operating Expenses $364M $1.3B $471M $618M $492M
Operating Income $162M -$545M $246M $66M $253M
 
Net Interest Expenses $6M $14M $3M $6M $25M
EBT. Incl. Unusual Items $215M $420M -$3.7B -$782M $720M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $36M $103M $144M -$28M $15M
Net Income to Company $179M $317M -$3.8B -$755M $704M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $179M $317M -$3.8B -$754M $705M
 
Basic EPS (Cont. Ops) $1.22 $2.09 -$24.26 -$4.77 $4.43
Diluted EPS (Cont. Ops) $1.21 $2.08 -$24.26 -$4.77 $4.42
Weighted Average Basic Share $146M $152M $157M $158M $159M
Weighted Average Diluted Share $148M $153M $157M $158M $160M
 
EBITDA $273M $499M -$3.6B -$655M $826M
EBIT $226M $434M -$3.7B -$763M $756M
 
Revenue (Reported) $794M $1.1B $1.1B $1.1B $1.1B
Operating Income (Reported) $162M -$545M $246M $66M $253M
Operating Income (Adjusted) $226M $434M -$3.7B -$763M $756M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.2B $4.3B $4.7B $4.5B $4.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1B $1.3B $1.6B $1.7B $1.6B
Gross Profit $2.2B $3B $3.1B $2.7B $2.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $644M $1B $1.3B $1.4B $1.3B
Selling, General & Admin $876M $2B $1.3B $1.6B $1.3B
Other Inc / (Exp) $114M $1.2B -$4.6B -$912M -$1.7B
Operating Expenses $1.5B $3B $2.6B $2.9B $2.6B
Operating Income $715M -$32M $501M -$192M $239M
 
Net Interest Expenses $2M $49M $27M $13M $45M
EBT. Incl. Unusual Items $827M $1.1B -$4.1B -$1.1B -$1.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $189M $189M $70M $7M $52M
Net Income to Company $638M $907M -$4.2B -$1.1B -$1.6B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $638M $906M -$4.2B -$1.1B -$1.6B
 
Basic EPS (Cont. Ops) $4.35 $6.13 -$26.39 -$7.12 -$9.95
Diluted EPS (Cont. Ops) $4.31 $6.09 -$26.40 -$7.12 -$9.96
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $1.1B $1.4B -$3.7B -$621M -$1B
EBIT $871M $1.2B -$4.1B -$1.1B -$1.4B
 
Revenue (Reported) $3.2B $4.3B $4.7B $4.5B $4.4B
Operating Income (Reported) $715M -$32M $501M -$192M $239M
Operating Income (Adjusted) $871M $1.2B -$4.1B -$1.1B -$1.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.3B $3.3B $3.5B $3.4B $3.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $713M $991M $1.2B $1.3B $1.1B
Gross Profit $1.6B $2.3B $2.3B $2.1B $2.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $483M $835M $975M $1B $917M
Selling, General & Admin $643M $1.7B $864M $1.1B $825M
Other Inc / (Exp) $118M $1B -$4.6B -$852M -$1.7B
Operating Expenses $1.1B $2.5B $1.8B $2.2B $1.7B
Operating Income $447M -$165M $460M -$86M $391M
 
Net Interest Expenses $10M $48M $14M $11M $38M
EBT. Incl. Unusual Items $558M $796M -$4.2B -$949M -$1.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $159M $147M $96M $36M $44M
Net Income to Company $399M $650M -$4.3B -$986M -$1.4B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $399M $649M -$4.3B -$985M -$1.4B
 
Basic EPS (Cont. Ops) $2.72 $4.37 -$27.11 -$6.23 -$8.84
Diluted EPS (Cont. Ops) $2.70 $4.34 -$27.11 -$6.23 -$8.85
Weighted Average Basic Share $440M $444M $471M $474M $477M
Weighted Average Diluted Share $444M $447M $473M $474M $478M
 
EBITDA $728M $1B -$3.9B -$568M -$1B
EBIT $591M $845M -$4.2B -$891M -$1.3B
 
Revenue (Reported) $2.3B $3.3B $3.5B $3.4B $3.3B
Operating Income (Reported) $447M -$165M $460M -$86M $391M
Operating Income (Adjusted) $591M $845M -$4.2B -$891M -$1.3B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $2B $1.8B $1.2B $2B $1B
Short Term Investments $1.4B $1.7B $107M $26M $6M
Accounts Receivable, Net $573M $487M $648M $671M $734M
Inventory $359M $372M $431M $568M $587M
Prepaid Expenses $105M $152M -- -- --
Other Current Assets -- -- $295M $285M $234M
Total Current Assets $4.5B $4.5B $2.7B $3.6B $2.6B
 
Property Plant And Equipment $1.4B $1.5B $1.7B $1.7B $1.6B
Long-Term Investments -- -- -- -- --
Goodwill $824M $897M $7.1B $3.2B $2.5B
Other Intangibles $145M $142M $3.3B $3.3B $3B
Other Long-Term Assets $388M $609M $445M $423M $413M
Total Assets $7.3B $7.6B $15.2B $12.3B $10.1B
 
Accounts Payable $149M $192M $332M $293M $245M
Accrued Expenses $64M $83M $117M $626M $685M
Current Portion Of Long-Term Debt -- $511M -- $1.2B --
Current Portion Of Capital Lease Obligations $45M $51M $71M $76M $86M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $665M $1.2B $1.1B $2.8B $1.6B
 
Long-Term Debt $1.1B $673M $1.7B $1.5B $1.5B
Capital Leases -- -- -- -- --
Total Liabilities $2.7B $2.9B $4.5B $5.7B $4.4B
 
Common Stock $2M $2M $2M $2M $2M
Other Common Equity Adj $5M $2M $17M $3M -$1M
Common Equity $4.6B $4.7B $10.7B $6.6B $5.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4.6B $4.7B $10.7B $6.6B $5.7B
 
Total Liabilities and Equity $7.3B $7.6B $15.2B $12.3B $10.1B
Cash and Short Terms $3.4B $3.5B $1.3B $2B $1.1B
Total Debt $1.1B $1.2B $1.7B $2.7B $1.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.8B $1.1B $1B $927M $869M
Short Term Investments $1.6B $185M $41M $6M $70M
Accounts Receivable, Net $464M $604M $628M $690M $699M
Inventory $415M $401M $559M $615M $574M
Prepaid Expenses $126M $181M $259M -- --
Other Current Assets -- -- -- $268M $161M
Total Current Assets $4.3B $2.5B $2.5B $2.5B $2.4B
 
Property Plant And Equipment $1.5B $1.7B $1.7B $1.6B $1.3B
Long-Term Investments -- -- -- -- --
Goodwill $897M $7.1B $3.2B $2.5B $1.1B
Other Intangibles $149M $3.4B $3.3B $3B $305M
Other Long-Term Assets $555M $478M $448M $439M $321M
Total Assets $7.4B $15.1B $11.3B $10.1B $6B
 
Accounts Payable $156M $248M $281M $240M $191M
Accrued Expenses $75M $141M $586M $655M $112M
Current Portion Of Long-Term Debt $507M -- $1.2B -- --
Current Portion Of Capital Lease Obligations $54M $66M $77M $85M $73M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.1B $914M $2.7B $1.5B $975M
 
Long-Term Debt $666M $1.7B $495M $1.5B $2B
Capital Leases -- -- -- -- --
Total Liabilities $2.7B $4.5B $4.5B $4.2B $3.9B
 
Common Stock $2M $2M $2M $2M $2M
Other Common Equity Adj $12M $13M $39M $21M -$5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4.7B $10.6B $6.7B $5.9B $2.1B
 
Total Liabilities and Equity $7.4B $15.1B $11.3B $10.1B $6B
Cash and Short Terms $3.3B $1.3B $1B $933M $939M
Total Debt $1.2B $1.7B $1.7B $1.5B $2B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $990M $656M $762M -$4.4B -$1.2B
Depreciation & Amoritzation $188M $187M $251M $394M $432M
Stock-Based Compensation $194M $194M $754M $366M $380M
Change in Accounts Receivable -$58M $89M -$164M -$12M -$40M
Change in Inventories $25M -$12M -$58M -$135M -$20M
Cash From Operations $1.1B $1.1B $545M $392M $478M
 
Capital Expenditures $209M $189M $208M $466M $196M
Cash Acquisitions -$14M -$98M -$2.4B -$85M -$29M
Cash From Investing $745M -$554M -$1.1B -$591M -$231M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $988M $991M --
Long-Term Debt Repaid -$550M -- -$517M -- -$1.2B
Repurchase of Common Stock -$324M -$736M -- -- --
Other Financing Activities -$82M -$91M -$582M -$54M -$42M
Cash From Financing -$897M -$766M -$51M $1B -$1.2B
 
Beginning Cash (CF) $1.1B $2B $1.8B $1.2B $2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $899M -$240M -$575M $801M -$963M
Ending Cash (CF) $2B $1.8B $1.2B $2B $1B
 
Levered Free Cash Flow $842M $891M $337M -$74M $282M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $179M $317M -$3.8B -$755M $704M
Depreciation & Amoritzation $47M $65M $103M $108M $70M
Stock-Based Compensation $61M $509M $83M $87M $83M
Change in Accounts Receivable -$82M -$64M $12M $47M -$52M
Change in Inventories $19M -$18M -$41M $2M -$13M
Cash From Operations $153M -$272M -$52M $139M $316M
 
Capital Expenditures $48M $52M $246M $44M $32M
Cash Acquisitions -$3M -$2.4B -- -$1M $2M
Cash From Investing -$65M -$2.4B -$250M -$53M -$41M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- -$744M
Long-Term Debt Repaid -- -- -- -$735M -$750M
Repurchase of Common Stock -$125M -- -- -- -$99M
Other Financing Activities -$3M -$422M -$2M -$2M $1.2B
Cash From Financing -$101M -$394M $28M -$707M -$332M
 
Beginning Cash (CF) $1.8B $4.2B $1.3B $1.6B $920M
Foreign Exchange Rate Adjustment $4M -$2M -$15M -$5M $6M
Additions / Reductions -$13M -$3.1B -$274M -$621M -$57M
Ending Cash (CF) $1.8B $1.1B $1B $927M $869M
 
Levered Free Cash Flow $105M -$324M -$298M $95M $284M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $638M $907M -$4.2B -$1.1B -$1.6B
Depreciation & Amoritzation $182M $212M $377M $429M $392M
Stock-Based Compensation $165M $734M $364M $386M $385M
Change in Accounts Receivable $79M -$144M -$26M -$56M $11M
Change in Inventories $2M $17M -$158M -$55M $18M
Cash From Operations $1.1B $669M $527M $401M $697M
 
Capital Expenditures $184M $200M $448M $232M $151M
Cash Acquisitions -$98M -$2.4B -$85M -$1M -$26M
Cash From Investing -$624M -$1.1B -$489M -$248M -$215M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $988M -- -- --
Long-Term Debt Repaid -- -$517M -- -$1.2B -$750M
Repurchase of Common Stock -$518M -- -- -- --
Other Financing Activities -$93M -$502M -$149M -$50M $243M
Cash From Financing -$550M -$253M -$85M -$227M -$550M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$57M -$687M -$47M -$74M -$68M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $933M $469M $79M $169M $546M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $399M $650M -$4.3B -$986M -$1.4B
Depreciation & Amoritzation $137M $162M $288M $323M $283M
Stock-Based Compensation $116M $656M $266M $286M $291M
Change in Accounts Receivable $108M -$125M $13M -$31M $20M
Change in Inventories -$56M -$27M -$127M -$47M -$9M
Cash From Operations $674M $263M $245M $254M $473M
 
Capital Expenditures $127M $138M $378M $144M $99M
Cash Acquisitions -$98M -$2.4B -$85M -$1M $2M
Cash From Investing -$520M -$1.1B -$489M -$146M -$130M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $988M -- -- --
Long-Term Debt Repaid -- -$517M -- -$1.2B -$750M
Repurchase of Common Stock -$455M -- -- -- -$99M
Other Financing Activities -$41M -$452M -$19M -$15M $270M
Cash From Financing -$435M $78M $44M -$1.2B -$523M
 
Beginning Cash (CF) $5.8B $10.4B $3.9B $5.1B $3.1B
Foreign Exchange Rate Adjustment -- -$2M -$32M -$9M $1M
Additions / Reductions -$281M -$728M -$200M -$1.1B -$180M
Ending Cash (CF) $5.5B $9.7B $3.6B $4B $2.9B
 
Levered Free Cash Flow $547M $125M -$133M $110M $374M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 115x

Buy
54
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
50
LMND alert for Dec 28

Lemonade [LMND] is down 10.69% over the past day.

Sell
50
TSLL alert for Dec 28

Direxion Daily TSLA Bull 2X Shares [TSLL] is down 9.92% over the past day.

Buy
63
SMLR alert for Dec 28

Semler Scientific [SMLR] is down 9.65% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock