Stock Analysis on Net

Gilead Sciences Inc. (NASDAQ:GILD)

Analysis of Operating Leases

Microsoft Excel

Adjustments to Financial Statements for Operating Leases

Gilead Sciences Inc., adjustments to financial statements

US$ in millions

Microsoft Excel
Dec 31, 2025 Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021
Adjustment to Total Assets
Total assets (as reported) 59,023 58,995 62,125 63,171 67,952
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Total assets (adjusted) 59,023 58,995 62,125 63,171 67,952
Adjustment to Total Debt
Total debt (as reported) 24,936 26,711 24,987 25,230 26,695
Add: Operating lease liability (before adoption of FASB Topic 842)2
Add: Operating lease liabilities, current (classified as Other accrued liabilities) 102 113 125 111 101
Add: Operating lease liabilities, noncurrent (classified as Other long-term obligations) 503 498 546 467 489
Total debt (adjusted) 25,541 27,322 25,658 25,808 27,285

Based on: 10-K (reporting date: 2025-12-31), 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).

1, 2 Equal to total present value of future operating lease payments.


Gilead Sciences Inc., Financial Data: Reported vs. Adjusted



Adjusted Financial Ratios for Operating Leases (Summary)

Gilead Sciences Inc., adjusted financial ratios

Microsoft Excel
Dec 31, 2025 Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021
Total Asset Turnover1
Reported total asset turnover 0.49 0.48 0.43 0.43 0.40
Adjusted total asset turnover 0.49 0.48 0.43 0.43 0.40
Debt to Equity2
Reported debt to equity 1.10 1.38 1.09 1.19 1.27
Adjusted debt to equity 1.13 1.41 1.12 1.22 1.30
Return on Assets3 (ROA)
Reported ROA 14.42% 0.81% 9.12% 7.27% 9.16%
Adjusted ROA 14.42% 0.81% 9.12% 7.27% 9.16%

Based on: 10-K (reporting date: 2025-12-31), 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).

Financial ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Gilead Sciences Inc. adjusted total asset turnover ratio improved from 2023 to 2024 and from 2024 to 2025.
Adjusted debt to equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. Gilead Sciences Inc. adjusted debt to equity ratio deteriorated from 2023 to 2024 but then improved from 2024 to 2025 not reaching 2023 level.
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. Gilead Sciences Inc. adjusted ROA deteriorated from 2023 to 2024 but then improved from 2024 to 2025 exceeding 2023 level.

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



Adjusted Total Asset Turnover

Microsoft Excel
Dec 31, 2025 Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021
As Reported
Selected Financial Data (US$ in millions)
Product sales 28,915 28,610 26,934 26,982 27,008
Total assets 59,023 58,995 62,125 63,171 67,952
Activity Ratio
Total asset turnover1 0.49 0.48 0.43 0.43 0.40
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Product sales 28,915 28,610 26,934 26,982 27,008
Adjusted total assets 59,023 58,995 62,125 63,171 67,952
Activity Ratio
Adjusted total asset turnover2 0.49 0.48 0.43 0.43 0.40

Based on: 10-K (reporting date: 2025-12-31), 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).

2025 Calculations

1 Total asset turnover = Product sales ÷ Total assets
= 28,915 ÷ 59,023 = 0.49

2 Adjusted total asset turnover = Product sales ÷ Adjusted total assets
= 28,915 ÷ 59,023 = 0.49

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Gilead Sciences Inc. adjusted total asset turnover ratio improved from 2023 to 2024 and from 2024 to 2025.


Adjusted Debt to Equity

Microsoft Excel
Dec 31, 2025 Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021
As Reported
Selected Financial Data (US$ in millions)
Total debt 24,936 26,711 24,987 25,230 26,695
Total Gilead stockholders’ equity 22,703 19,330 22,833 21,240 21,069
Solvency Ratio
Debt to equity1 1.10 1.38 1.09 1.19 1.27
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Adjusted total debt 25,541 27,322 25,658 25,808 27,285
Total Gilead stockholders’ equity 22,703 19,330 22,833 21,240 21,069
Solvency Ratio
Adjusted debt to equity2 1.13 1.41 1.12 1.22 1.30

Based on: 10-K (reporting date: 2025-12-31), 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).

2025 Calculations

1 Debt to equity = Total debt ÷ Total Gilead stockholders’ equity
= 24,936 ÷ 22,703 = 1.10

2 Adjusted debt to equity = Adjusted total debt ÷ Total Gilead stockholders’ equity
= 25,541 ÷ 22,703 = 1.13

Solvency ratio Description The company
Adjusted debt-to-equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. Gilead Sciences Inc. adjusted debt-to-equity ratio deteriorated from 2023 to 2024 but then improved from 2024 to 2025 not reaching 2023 level.

Adjusted Return on Assets (ROA)

Microsoft Excel
Dec 31, 2025 Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021
As Reported
Selected Financial Data (US$ in millions)
Net income attributable to Gilead 8,510 480 5,665 4,592 6,225
Total assets 59,023 58,995 62,125 63,171 67,952
Profitability Ratio
ROA1 14.42% 0.81% 9.12% 7.27% 9.16%
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Net income attributable to Gilead 8,510 480 5,665 4,592 6,225
Adjusted total assets 59,023 58,995 62,125 63,171 67,952
Profitability Ratio
Adjusted ROA2 14.42% 0.81% 9.12% 7.27% 9.16%

Based on: 10-K (reporting date: 2025-12-31), 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).

2025 Calculations

1 ROA = 100 × Net income attributable to Gilead ÷ Total assets
= 100 × 8,510 ÷ 59,023 = 14.42%

2 Adjusted ROA = 100 × Net income attributable to Gilead ÷ Adjusted total assets
= 100 × 8,510 ÷ 59,023 = 14.42%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. Gilead Sciences Inc. adjusted ROA deteriorated from 2023 to 2024 but then improved from 2024 to 2025 exceeding 2023 level.