Stock Analysis on Net

Gilead Sciences Inc. (NASDAQ:GILD)

Adjustments to Financial Statements

Microsoft Excel

Adjustments to Current Assets

Gilead Sciences Inc., adjusted current assets

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Current assets 16,085 14,443 14,772 15,996 30,296
Adjustments
Add: Allowances for credit losses 56 55 47 44 40
After Adjustment
Adjusted current assets 16,141 14,498 14,819 16,040 30,336

Based on: 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), 10-K (reporting date: 2019-12-31).


Adjustments to Total Assets

Gilead Sciences Inc., adjusted total assets

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Total assets 62,125 63,171 67,952 68,407 61,627
Adjustments
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Add: Allowances for credit losses 56 55 47 44 40
Less: Deferred tax asset2 1,196 1,241 1,339 1,302 1,556
After Adjustment
Adjusted total assets 60,985 61,985 66,660 67,149 60,111

Based on: 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), 10-K (reporting date: 2019-12-31).

1 Operating lease right-of-use asset (before adoption of FASB Topic 842). See details »

2 Deferred tax asset. See details »


Adjustments to Total Liabilities

Gilead Sciences Inc., adjusted total liabilities

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Total liabilities 39,376 41,962 46,888 50,186 38,977
Adjustments
Add: Operating lease liability (before adoption of FASB Topic 842)1
Less: Deferred tax liability2 1,588 2,673 4,356 3,914
After Adjustment
Adjusted total liabilities 37,788 39,289 42,532 46,272 38,977

Based on: 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), 10-K (reporting date: 2019-12-31).

1 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Deferred tax liability. See details »


Adjustments to Stockholders’ Equity

Gilead Sciences Inc., adjusted total Gilead stockholders’ equity

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Total Gilead stockholders’ equity 22,833 21,240 21,069 18,202 22,525
Adjustments
Less: Net deferred tax assets (liabilities)1 (392) (1,432) (3,017) (2,612) 1,556
Add: Allowances for credit losses 56 55 47 44 40
Add: Noncontrolling interest (84) (31) (5) 19 125
After Adjustment
Adjusted total stockholders’ equity 23,197 22,696 24,128 20,877 21,134

Based on: 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), 10-K (reporting date: 2019-12-31).

1 Net deferred tax assets (liabilities). See details »


Adjustments to Capitalization Table

Gilead Sciences Inc., adjusted capitalization table

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Current portion of long-term debt and other obligations, net 1,798 2,273 1,516 2,757 2,499
Long-term debt, net, excluding current portion 23,189 22,957 25,179 28,645 22,094
Total reported debt 24,987 25,230 26,695 31,402 24,593
Total Gilead stockholders’ equity 22,833 21,240 21,069 18,202 22,525
Total reported capital 47,820 46,470 47,764 49,604 47,118
Adjustments to Debt
Add: Operating lease liability (before adoption of FASB Topic 842)1
Add: Operating lease liabilities, current (classified as Other accrued liabilities)2 125 111 101 107 99
Add: Operating lease liabilities, noncurrent (classified as Other long-term obligations)3 546 467 489 608 626
Adjusted total debt 25,658 25,808 27,285 32,117 25,318
Adjustments to Equity
Less: Net deferred tax assets (liabilities)4 (392) (1,432) (3,017) (2,612) 1,556
Add: Allowances for credit losses 56 55 47 44 40
Add: Noncontrolling interest (84) (31) (5) 19 125
Adjusted total stockholders’ equity 23,197 22,696 24,128 20,877 21,134
After Adjustment
Adjusted total capital 48,855 48,504 51,413 52,994 46,452

Based on: 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), 10-K (reporting date: 2019-12-31).

1 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Operating lease liabilities, current (classified as Other accrued liabilities). See details »

3 Operating lease liabilities, noncurrent (classified as Other long-term obligations). See details »

4 Net deferred tax assets (liabilities). See details »


Adjustments to Reported Income

Gilead Sciences Inc., adjusted net income attributable to Gilead

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Net income attributable to Gilead 5,665 4,592 6,225 123 5,386
Adjustments
Add: Deferred income tax expense (benefit)1 (995) (1,555) (112) (223) (2,109)
Add: Increase (decrease) in allowances for credit losses 1 8 3 4
Add: Other comprehensive income (loss), net 26 (81) 143 (145) 5
Add: Comprehensive income (loss), net of tax, attributable to noncontrolling interest (52) (26) (24) (34) (22)
After Adjustment
Adjusted net income 4,645 2,938 6,235 (275) 3,260

Based on: 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), 10-K (reporting date: 2019-12-31).

1 Deferred income tax expense (benefit). See details »