Wall Street Experts

Illumina, Inc.

Bilans kwartalnie



dane w mln

index 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40
Rok finansowy 2015 2015 2015 2015 2016 2016 2016 2016 2017 2017 2017 2017 2018 2018 2018 2018 2019 2019 2019 2019 2020 2020 2020 2020 2021 2021 2021 2021 2022 2022 2022 2022 2023 2023 2023 2023 2024 2024 2024 2024 2025
Kwartał Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1
Aktywa 3 499.1 3 703.1 3 733.5 3 687.7 3 793.7 3 985.1 4 227.8 4 280.6 4 598.0 4 858.0 5 046.0 5 257.0 5 542.0 5 851.0 6 759.0 6 959.0 7 390.0 6 973.0 7 089.0 7 316.0 7 261.0 7 248.0 7 404.0 7 585.0 8 755.0 8 675.0 15 063.0 15 217.0 15 274.0 15 448.0 11 256.0 12 252.0 11 811.0 11 774.0 10 122.0 10 111.0 10 040.0 6 081.0 6 014.0 6 303.0 6 182.0
Aktywa trwałe 1 438.8 1 465.4 1 523.1 1 590.9 1 719.9 1 842.1 1 950.0 1 962.5 2 081.0 2 215.0 2 241.0 2 277.0 2 348.0 2 514.0 2 497.0 2 469.0 2 845.0 2 817.0 2 867.0 2 865.0 2 937.0 3 054.0 3 075.0 3 102.0 3 113.0 3 365.0 12 612.0 12 504.0 12 519.0 12 557.0 8 769.0 8 691.0 8 639.0 8 551.0 7 616.0 7 502.0 7 457.0 3 622.0 3 641.0 3 557.0 3 509.0
Rzeczowe aktywa trwałe netto 280.6 302.8 308.7 342.7 385.3 511.4 633.9 713.3 734.0 837.0 862.0 931.0 983.0 1 036.0 1 060.0 1 075.0 1 426.0 1 412.0 1 430.0 1 444.0 1 449.0 1 439.0 1 455.0 1 454.0 1 444.0 1 481.0 1 685.0 1 696.0 1 740.0 1 748.0 1 748.0 1 744.0 1 740.0 1 707.0 1 621.0 1 551.0 1 514.0 1 319.0 1 285.0 1 234.0 1 192.0
Wartość firmy 724.9 724.9 756.7 752.6 776.0 776.0 776.0 776.0 771.0 771.0 771.0 771.0 775.0 831.0 831.0 831.0 831.0 824.0 824.0 824.0 824.0 894.0 897.0 897.0 897.0 966.0 7 098.0 7 113.0 7 113.0 7 158.0 3 238.0 3 239.0 3 239.0 3 239.0 2 527.0 2 545.0 2 545.0 1 079.0 1 113.0 1 113.0 1 113.0
Wartości niematerialne i prawne 301.3 288.2 286.3 273.6 269.6 268.5 255.6 242.7 207.0 196.0 185.0 175.0 168.0 205.0 195.0 185.0 175.0 162.0 152.0 145.0 138.0 156.0 149.0 142.0 134.0 162.0 3 351.0 3 250.0 3 209.0 3 202.0 3 335.0 2 580.0 3 237.0 3 188.0 3 029.0 2 993.0 2 940.0 278.0 305.0 295.0 278.0
Wartość firmy i wartości niematerialne i prawne 1 026.2 1 013.1 1 043.0 1 026.2 1 045.6 1 044.5 1 031.6 1 018.6 978.0 967.0 956.0 946.0 943.0 1 036.0 1 026.0 1 016.0 1 006.0 986.0 976.0 969.0 962.0 1 050.0 1 046.0 1 039.0 1 031.0 1 128.0 10 449.0 10 363.0 10 322.0 10 360.0 6 573.0 5 819.0 6 476.0 6 427.0 5 556.0 5 538.0 5 485.0 1 357.0 1 418.0 1 408.0 1 391.0
Należności netto 350.0 368.6 413.5 385.5 402.5 372.5 381.6 381.3 368.0 372.0 383.0 411.0 400.0 395.0 433.0 514.0 457.0 470.0 541.0 573.0 472.0 385.0 464.0 487.0 517.0 540.0 604.0 648.0 614.0 642.0 628.0 688.0 665.0 741.0 690.0 752.0 650.0 657.0 699.0 735.0 699.0
Inwestycje długoterminowe 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 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 229.0 226.0 211.0 200.0 205.0 193.0 196.0 213.0 217.0 0.0 0.0 0.0
Aktywa obrotowe 2 060.3 2 237.7 2 210.4 2 096.8 2 073.8 2 143.0 2 277.8 2 318.1 2 517.0 2 643.0 2 805.0 2 980.0 3 194.0 3 337.0 4 262.0 4 490.0 4 545.0 4 156.0 4 222.0 4 451.0 4 324.0 4 194.0 4 329.0 4 483.0 5 642.0 5 310.0 2 451.0 2 713.0 2 755.0 2 891.0 2 487.0 3 561.0 3 172.0 3 223.0 2 506.0 2 609.0 2 583.0 2 459.0 2 373.0 2 746.0 2 673.0
Środki pieniężne i Inwestycje 1 366.5 1 510.4 1 439.4 1 386.2 1 343.1 1 425.3 1 536.3 1 558.7 1 778.0 1 893.0 2 041.0 2 145.0 2 373.0 2 512.0 3 389.0 3 512.0 3 615.0 3 173.0 3 166.0 3 414.0 3 332.0 3 268.0 3 324.0 3 472.0 4 630.0 4 286.0 1 265.0 1 339.0 1 416.0 1 327.0 1 041.0 2 037.0 1 518.0 1 559.0 933.0 1 054.0 1 115.0 994.0 939.0 1 220.0 1 237.0
Zapasy 205.2 223.6 233.8 270.8 287.9 311.4 312.2 300.2 299.0 309.0 327.0 333.0 350.0 362.0 374.0 386.0 412.0 420.0 417.0 359.0 384.0 435.0 415.0 372.0 364.0 380.0 401.0 431.0 465.0 518.0 559.0 568.0 586.0 617.0 615.0 587.0 584.0 561.0 574.0 547.0 537.0
Inwestycje krótkoterminowe 833.0 919.3 887.9 617.4 588.2 473.6 741.6 824.2 797.0 674.0 687.0 920.0 813.0 1 168.0 2 043.0 2 368.0 1 345.0 1 230.0 1 351.0 1 372.0 1 341.0 1 498.0 1 563.0 1 662.0 197.0 90.0 185.0 107.0 65.0 38.0 41.0 26.0 24.0 6.0 6.0 6.0 7.0 74.0 70.0 93.0 124.0
Środki pieniężne i inne aktywa pieniężne 533.5 591.1 551.5 768.8 754.9 951.7 794.7 734.5 981.0 1 219.0 1 354.0 1 225.0 1 560.0 1 344.0 1 346.0 1 144.0 2 270.0 1 943.0 1 815.0 2 042.0 1 991.0 1 770.0 1 761.0 1 810.0 4 433.0 4 196.0 1 080.0 1 232.0 1 351.0 1 289.0 1 000.0 2 011.0 1 494.0 1 553.0 927.0 1 048.0 1 108.0 920.0 869.0 1 127.0 1 113.0
Należności krótkoterminowe 106.7 107.9 123.4 139.2 154.7 250.7 134.1 137.9 142.0 175.0 158.0 160.0 151.0 149.0 156.0 184.0 137.0 139.0 143.0 149.0 130.0 135.0 156.0 192.0 178.0 200.0 248.0 332.0 291.0 282.0 281.0 293.0 242.0 244.0 240.0 245.0 201.0 199.0 191.0 221.0 207.0
Dług krótkoterminowy 307.4 302.4 102.2 74.9 0.0 0.5 1.2 1.2 1.0 5.0 126.0 10.0 641.0 625.0 1 001.0 1 107.0 683.0 44.0 49.0 45.0 545.0 551.0 561.0 562.0 541.0 53.0 66.0 71.0 571.0 1 320.0 1 323.0 1 324.0 828.0 834.0 85.0 86.0 86.0 815.0 73.0 499.0 577.0
Zobowiązania krótkoterminowe 710.3 725.1 583.9 610.5 481.2 581.5 628.9 704.7 715.0 682.0 665.0 746.0 1 180.0 1 217.0 1 735.0 1 804.0 1 241.0 612.0 619.0 665.0 1 054.0 1 115.0 1 115.0 1 244.0 1 268.0 874.0 914.0 1 093.0 1 490.0 2 881.0 2 669.0 2 773.0 2 230.0 2 303.0 1 482.0 1 570.0 1 474.0 2 208.0 975.0 1 547.0 1 440.0
Rozliczenia międzyokresowe 95.7 97.9 113.2 117.6 125.2 118.9 133.9 141.1 153.0 154.0 149.0 150.0 153.0 168.0 154.0 175.0 169.0 167.0 161.0 167.0 158.0 153.0 154.0 186.0 188.0 182.0 198.0 234.0 232.0 226.0 225.0 0.0 258.0 (750.0) 242.0 252.0 248.0 238.0 235.0 0.0 256.0
Zobowiązania długoterminowe 1 165.5 1 184.2 1 213.1 1 228.7 1 241.6 1 263.7 1 279.3 1 305.7 1 326.0 1 461.0 1 526.0 1 667.0 1 289.0 1 283.0 1 430.0 1 310.0 2 079.0 2 029.0 2 031.0 2 038.0 1 572.0 1 570.0 1 589.0 1 647.0 2 565.0 2 621.0 3 556.0 3 384.0 2 889.0 2 123.0 1 856.0 2 880.0 2 888.0 2 916.0 2 742.0 2 796.0 2 832.0 2 437.0 2 914.0 2 383.0 2 374.0
Rezerwy z tytułu odroczonego podatku 63.1 66.7 86.8 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 0.0 0.0 0.0 0.0 0.0 0.0 (65.0) (63.0) 0.0 (66.0) (73.0) (73.0) 687.0 700.0 616.0 0.0 0.0 0.0
Zobowiązania długoterminowe 1 165.5 1 184.2 1 213.1 1 228.7 1 241.6 1 263.7 1 279.3 1 305.7 1 326.0 1 461.0 1 526.0 1 667.0 1 289.0 1 283.0 1 430.0 1 310.0 2 079.0 2 029.0 2 031.0 2 038.0 1 572.0 1 570.0 1 589.0 1 647.0 2 565.0 2 621.0 3 556.0 3 384.0 2 889.0 2 123.0 1 856.0 2 880.0 2 888.0 2 916.0 2 742.0 2 796.0 2 832.0 2 437.0 2 914.0 2 383.0 2 374.0
Zobowiązania z tytułu leasingu 0.0 0.0 0.0 0.0 0.0 0.0 0.0 (0.8) 0.0 0.0 124.0 0.0 21.0 0.0 (106.0) 0.0 770.0 742.0 740.0 740.0 742.0 729.0 732.0 722.0 717.0 757.0 850.0 845.0 875.0 850.0 825.0 820.0 826.0 810.0 783.0 773.0 786.0 687.0 686.0 0.0 617.0
Zobowiązania ogółem 1 875.8 1 909.2 1 797.0 1 839.2 1 722.8 1 845.2 1 908.2 2 010.4 2 041.0 2 143.0 2 191.0 2 413.0 2 469.0 2 500.0 3 165.0 3 114.0 3 320.0 2 641.0 2 650.0 2 703.0 2 626.0 2 685.0 2 704.0 2 891.0 3 833.0 3 495.0 4 470.0 4 477.0 4 379.0 5 004.0 4 525.0 5 653.0 5 118.0 5 219.0 4 224.0 4 366.0 4 306.0 4 645.0 3 889.0 3 930.0 3 814.0
Kapitał (fundusz) podstawowy 1.8 1.8 1.8 1.9 1.9 1.9 1.9 1.9 2.0 2.0 2.0 2.0 2.0 2.0 2.0 2.0 2.0 2.0 2.0 2.0 2.0 2.0 2.0 2.0 2.0 2.0 2.0 2.0 2.0 2.0 2.0 2.0 2.0 2.0 2.0 2.0 2.0 2.0 2.0 0.0 2.0
Zyski zatrzymane 697.9 800.1 918.3 1 022.8 1 112.4 1 232.8 1 361.7 1 485.4 1 897.0 2 025.0 2 188.0 2 256.0 2 464.0 2 673.0 2 872.0 3 083.0 3 298.0 3 594.0 3 828.0 4 067.0 4 240.0 4 287.0 4 466.0 4 723.0 4 870.0 5 055.0 5 372.0 5 485.0 5 632.0 5 097.0 1 281.0 1 142.0 1 084.0 911.0 157.0 (19.0) (145.0) (2 133.0) (1 428.0) 0.0 (1 111.0)
Kapitał własny 1 623.3 1 793.9 1 968.7 1 881.1 2 150.7 2 224.1 2 399.2 2 343.2 2 616.0 2 795.0 2 855.0 2 844.0 3 138.0 3 445.0 3 685.0 3 932.0 4 155.0 4 332.0 4 439.0 4 613.0 4 635.0 4 563.0 4 700.0 4 694.0 4 922.0 5 180.0 10 593.0 10 740.0 10 895.0 10 444.0 6 731.0 6 599.0 6 693.0 6 555.0 5 898.0 5 745.0 5 734.0 1 436.0 2 125.0 2 712.0 2 368.0
Udziały mniejszościowe 0.0 0.0 32.1 32.5 79.8 84.1 79.5 73.0 59.0 80.0 0.0 0.0 65.0 94.0 91.0 87.0 85.0 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 0.0 0.0 0.0 0.0 0.0
Pasywa 3 499.1 3 703.1 3 733.5 3 687.7 3 793.7 3 985.1 4 227.8 4 280.6 4 598.0 4 858.0 5 046.0 5 257.0 5 542.0 5 851.0 6 759.0 6 959.0 7 390.0 6 973.0 7 089.0 7 316.0 7 261.0 7 248.0 7 404.0 7 585.0 8 755.0 8 675.0 15 063.0 15 217.0 15 274.0 15 448.0 11 256.0 12 252.0 11 811.0 11 774.0 10 122.0 10 111.0 10 040.0 6 081.0 6 014.0 6 303.0 6 182.0
Inwestycje 833.0 919.3 887.9 617.4 588.2 473.6 741.6 824.2 797.0 674.0 687.0 920.0 813.0 1 168.0 2 043.0 2 368.0 1 345.0 1 230.0 1 351.0 1 372.0 1 341.0 1 498.0 1 563.0 1 662.0 197.0 90.0 185.0 107.0 65.0 38.0 41.0 237.0 24.0 6.0 6.0 202.0 220.0 291.0 70.0 93.0 124.0
Dług 1 301.2 1 303.3 1 110.1 1 090.6 1 022.6 1 031.9 1 220.3 1 271.8 1 248.0 1 298.0 1 306.0 1 336.0 1 351.0 1 369.0 1 989.0 1 997.0 2 461.0 1 818.0 1 822.0 1 836.0 1 847.0 1 843.0 1 851.0 1 855.0 2 824.0 2 383.0 2 471.0 2 469.0 2 615.0 2 590.0 2 489.0 3 555.0 2 983.0 2 964.0 2 187.0 2 262.0 2 276.0 2 921.0 2 674.0 2 543.0 2 607.0
Środki pieniężne i inne aktywa pieniężne 533.5 591.1 551.5 768.8 754.9 951.7 794.7 734.5 981.0 1 219.0 1 354.0 1 225.0 1 560.0 1 344.0 1 346.0 1 144.0 2 270.0 1 943.0 1 815.0 2 042.0 1 991.0 1 770.0 1 761.0 1 810.0 4 433.0 4 196.0 1 080.0 1 232.0 1 351.0 1 289.0 1 000.0 2 011.0 1 494.0 1 553.0 927.0 1 048.0 1 108.0 920.0 869.0 1 127.0 1 113.0
Dług netto 767.7 712.2 558.6 321.8 267.7 80.2 425.6 537.3 267.0 79.0 (48.0) 111.0 (209.0) 25.0 643.0 853.0 191.0 (125.0) 7.0 (206.0) (144.0) 73.0 90.0 45.0 (1 609.0) (1 813.0) 1 391.0 1 237.0 1 264.0 1 301.0 1 489.0 1 544.0 1 489.0 1 411.0 1 260.0 1 214.0 1 168.0 2 001.0 1 805.0 1 416.0 1 494.0
Ticker ILMN ILMN ILMN ILMN ILMN ILMN ILMN ILMN ILMN ILMN ILMN ILMN ILMN ILMN ILMN ILMN ILMN ILMN ILMN ILMN ILMN ILMN ILMN ILMN ILMN ILMN ILMN ILMN ILMN ILMN ILMN ILMN ILMN ILMN ILMN ILMN ILMN ILMN ILMN ILMN ILMN
Waluta USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD