Stock Analysis on Net

Gilead Sciences Inc. (NASDAQ:GILD)

Analysis of Investments

Microsoft Excel

Adjustment to Net Income (Loss): Mark to Market Available-for-sale Securities

Gilead Sciences Inc., adjustment to net income attributable to Gilead

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Net income attributable to Gilead (as reported) 480 5,665 4,592 6,225 123
Add: Net gain (loss) on available-for-sale debt securities 5 28 (29) (6) 1
Net income attributable to Gilead (adjusted) 485 5,693 4,563 6,219 124

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).


Adjusted Profitability Ratios: Mark to Market Available-for-sale Securities (Summary)

Gilead Sciences Inc., adjusted profitability ratios

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Net Profit Margin
Reported net profit margin 1.68% 21.03% 17.02% 23.05% 0.51%
Adjusted net profit margin 1.70% 21.14% 16.91% 23.03% 0.51%
Return on Equity (ROE)
Reported ROE 2.48% 24.81% 21.62% 29.55% 0.68%
Adjusted ROE 2.51% 24.93% 21.48% 29.52% 0.68%
Return on Assets (ROA)
Reported ROA 0.81% 9.12% 7.27% 9.16% 0.18%
Adjusted ROA 0.82% 9.16% 7.22% 9.15% 0.18%

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by revenue. Gilead Sciences Inc. adjusted net profit margin ratio improved from 2022 to 2023 but then deteriorated significantly from 2023 to 2024.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by shareholders’ equity. Gilead Sciences Inc. adjusted ROE improved from 2022 to 2023 but then deteriorated significantly from 2023 to 2024.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by total assets. Gilead Sciences Inc. adjusted ROA improved from 2022 to 2023 but then deteriorated significantly from 2023 to 2024.

Gilead Sciences Inc., Profitability Ratios: Reported vs. Adjusted


Adjusted Net Profit Margin

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Net income attributable to Gilead 480 5,665 4,592 6,225 123
Product sales 28,610 26,934 26,982 27,008 24,355
Profitability Ratio
Net profit margin1 1.68% 21.03% 17.02% 23.05% 0.51%
Adjusted: Mark to Market Available-for-sale Securities
Selected Financial Data (US$ in millions)
Adjusted net income attributable to Gilead 485 5,693 4,563 6,219 124
Product sales 28,610 26,934 26,982 27,008 24,355
Profitability Ratio
Adjusted net profit margin2 1.70% 21.14% 16.91% 23.03% 0.51%

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

2024 Calculations

1 Net profit margin = 100 × Net income attributable to Gilead ÷ Product sales
= 100 × 480 ÷ 28,610 = 1.68%

2 Adjusted net profit margin = 100 × Adjusted net income attributable to Gilead ÷ Product sales
= 100 × 485 ÷ 28,610 = 1.70%

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by revenue. Gilead Sciences Inc. adjusted net profit margin ratio improved from 2022 to 2023 but then deteriorated significantly from 2023 to 2024.

Adjusted Return on Equity (ROE)

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Net income attributable to Gilead 480 5,665 4,592 6,225 123
Total Gilead stockholders’ equity 19,330 22,833 21,240 21,069 18,202
Profitability Ratio
ROE1 2.48% 24.81% 21.62% 29.55% 0.68%
Adjusted: Mark to Market Available-for-sale Securities
Selected Financial Data (US$ in millions)
Adjusted net income attributable to Gilead 485 5,693 4,563 6,219 124
Total Gilead stockholders’ equity 19,330 22,833 21,240 21,069 18,202
Profitability Ratio
Adjusted ROE2 2.51% 24.93% 21.48% 29.52% 0.68%

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

2024 Calculations

1 ROE = 100 × Net income attributable to Gilead ÷ Total Gilead stockholders’ equity
= 100 × 480 ÷ 19,330 = 2.48%

2 Adjusted ROE = 100 × Adjusted net income attributable to Gilead ÷ Total Gilead stockholders’ equity
= 100 × 485 ÷ 19,330 = 2.51%

Profitability ratio Description The company
Adjusted ROE A profitability ratio calculated as adjusted net income divided by shareholders’ equity. Gilead Sciences Inc. adjusted ROE improved from 2022 to 2023 but then deteriorated significantly from 2023 to 2024.

Adjusted Return on Assets (ROA)

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Net income attributable to Gilead 480 5,665 4,592 6,225 123
Total assets 58,995 62,125 63,171 67,952 68,407
Profitability Ratio
ROA1 0.81% 9.12% 7.27% 9.16% 0.18%
Adjusted: Mark to Market Available-for-sale Securities
Selected Financial Data (US$ in millions)
Adjusted net income attributable to Gilead 485 5,693 4,563 6,219 124
Total assets 58,995 62,125 63,171 67,952 68,407
Profitability Ratio
Adjusted ROA2 0.82% 9.16% 7.22% 9.15% 0.18%

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

2024 Calculations

1 ROA = 100 × Net income attributable to Gilead ÷ Total assets
= 100 × 480 ÷ 58,995 = 0.81%

2 Adjusted ROA = 100 × Adjusted net income attributable to Gilead ÷ Total assets
= 100 × 485 ÷ 58,995 = 0.82%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as adjusted net income divided by total assets. Gilead Sciences Inc. adjusted ROA improved from 2022 to 2023 but then deteriorated significantly from 2023 to 2024.