Free Trial

Adobe (ADBE) Financials

Adobe logo
$354.85 +6.27 (+1.80%)
Closing price 04:00 PM Eastern
Extended Trading
$355.90 +1.05 (+0.30%)
As of 06:42 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Polygon.io. Learn more.
Annual Income Statements for Adobe

Annual Income Statements for Adobe

This table shows Adobe's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 11/28/2014 11/27/2015 12/2/2016 12/1/2017 11/30/2018 11/29/2019 11/27/2020 12/3/2021 12/2/2022 12/1/2023 11/29/2024
Net Income / (Loss) Attributable to Common Shareholders
268 630 1,169 1,694 2,591 2,951 5,260 4,822 4,756 5,428 5,560
Consolidated Net Income / (Loss)
268 630 1,169 1,694 2,591 2,951 5,260 4,822 4,756 5,428 5,560
Net Income / (Loss) Continuing Operations
268 630 1,169 1,694 2,591 2,951 5,260 4,822 4,756 5,428 5,560
Total Pre-Tax Income
361 874 1,435 2,138 2,794 3,205 4,176 5,705 6,008 6,799 6,931
Total Operating Income
413 903 1,494 2,168 2,840 3,268 4,237 5,802 6,098 6,650 6,741
Total Gross Profit
3,525 4,051 5,035 6,291 7,835 9,498 11,146 13,920 15,441 17,055 19,147
Total Revenue
4,147 4,796 5,854 7,302 9,030 11,171 12,868 15,785 17,606 19,409 21,505
Operating Revenue
4,147 4,796 5,854 7,302 9,030 11,171 12,868 - - - 21,505
Total Cost of Revenue
622 744 820 1,010 1,195 1,673 1,722 1,865 2,165 2,354 2,358
Operating Cost of Revenue
622 744 820 1,010 1,195 1,673 1,722 - - - 2,358
Total Operating Expenses
3,112 3,148 3,541 4,123 4,995 6,230 6,909 8,118 9,343 10,405 12,406
Selling, General & Admin Expense
543 533 576 625 745 881 968 1,085 1,219 1,413 1,529
Marketing Expense
1,652 1,683 1,910 2,198 2,621 3,244 3,591 4,321 4,968 5,351 5,764
Research & Development Expense
844 863 976 1,224 1,538 1,930 2,188 2,540 2,987 3,473 3,944
Amortization Expense
52 69 79 77 91 175 162 172 169 168 169
Other Special Charges / (Income)
- - - - - - - - - - 1,000
Total Other Income / (Expense), net
-51 -29 -58 -30 -46 -63 -61 -97 -90 149 190
Interest Expense
60 64 70 74 89 157 116 113 112 113 169
Interest & Investment Income
1.16 0.96 -1.57 7.55 3.00 52 13 16 -19 16 48
Other Income / (Expense), net
7.27 34 14 36 40 42 42 0.00 41 246 311
Income Tax Expense
93 244 266 444 203 254 -1,084 883 1,252 1,371 1,371
Basic Earnings per Share
$0.54 $1.26 $2.35 $3.43 $5.28 $6.07 $10.94 $10.10 $10.13 $11.87 $12.43
Weighted Average Basic Shares Outstanding
497.87M 498.76M 498.35M 493.63M 490.60M 486.30M 480.90M 477.30M 469.50M 457.10M 447.10M
Diluted Earnings per Share
$0.53 $1.24 $2.32 $3.38 $5.20 $6.00 $10.83 $10.02 $10.10 $11.82 $12.36
Weighted Average Diluted Shares Outstanding
508.48M 507.16M 504.30M 501.12M 497.80M 491.60M 485.50M 481M 470.90M 459.10M 449.70M
Weighted Average Basic & Diluted Shares Outstanding
497M 499.60M 497.40M 493.90M 490.70M 482.13M 478.70M 471.70M 457.80M 452M 435.30M

Quarterly Income Statements for Adobe

This table shows Adobe's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/2/2022 3/3/2023 6/2/2023 9/1/2023 12/1/2023 3/1/2024 5/31/2024 8/30/2024 11/29/2024 2/28/2025 5/30/2025
Net Income / (Loss) Attributable to Common Shareholders
1,176 1,247 1,295 1,403 1,483 620 1,573 1,684 1,683 1,811 1,691
Consolidated Net Income / (Loss)
1,176 1,247 1,295 1,403 1,483 620 1,573 1,684 1,683 1,811 1,691
Net Income / (Loss) Continuing Operations
1,176 1,247 1,295 1,403 1,483 620 1,573 1,684 1,683 1,811 1,691
Total Pre-Tax Income
1,517 1,598 1,650 1,743 1,808 968 1,930 2,042 1,991 2,182 2,101
Total Operating Income
1,505 1,586 1,624 1,697 1,743 907 1,885 1,992 1,957 2,163 2,109
Total Gross Profit
3,957 4,087 4,244 4,310 4,414 4,592 4,711 4,854 4,990 5,092 5,235
Total Revenue
4,525 4,655 4,816 4,890 5,048 5,182 5,309 5,408 5,606 5,714 5,873
Total Cost of Revenue
568 568 572 580 634 590 598 554 616 622 638
Total Operating Expenses
2,452 2,501 2,620 2,613 2,671 3,685 2,826 2,862 3,033 2,929 3,126
Selling, General & Admin Expense
340 331 357 353 372 352 355 366 456 367 377
Marketing Expense
1,297 1,301 1,345 1,337 1,368 1,352 1,445 1,431 1,536 1,495 1,626
Research & Development Expense
773 827 876 881 889 939 984 1,022 999 1,026 1,082
Amortization Expense
42 42 42 42 42 42 42 43 42 41 41
Total Other Income / (Expense), net
12 12 26 46 65 61 45 50 34 19 -8.00
Interest Expense
28 32 26 27 28 27 41 51 50 62 68
Interest & Investment Income
4.00 1.00 5.00 6.00 4.00 18 4.00 12 14 6.00 2.00
Other Income / (Expense), net
36 43 47 67 89 70 82 89 70 75 58
Income Tax Expense
341 351 355 340 325 348 357 358 308 371 410
Basic Earnings per Share
$2.53 $2.72 $2.83 $3.07 $3.25 $1.37 $3.50 $3.78 $3.78 $4.15 $3.95
Weighted Average Basic Shares Outstanding
469.50M 459M 457.80M 456.40M 457.10M 452.80M 449.10M 445.30M 447.10M 436.20M 428.20M
Diluted Earnings per Share
$2.53 $2.71 $2.82 $3.05 $3.24 $1.36 $3.49 $3.76 $3.75 $4.14 $3.94
Weighted Average Diluted Shares Outstanding
470.90M 459.50M 458.70M 459.50M 459.10M 456.30M 451.40M 447.60M 449.70M 437.60M 428.90M
Weighted Average Basic & Diluted Shares Outstanding
457.80M 458.70M 455.80M 455.30M 452M 448M 443.40M 440.20M 435.30M 426.20M 424.20M

Annual Cash Flow Statements for Adobe

This table details how cash moves in and out of Adobe's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 11/28/2014 11/27/2015 12/2/2016 12/1/2017 11/30/2018 11/29/2019 11/27/2020 12/3/2021 12/2/2022 12/1/2023 11/29/2024
Net Change in Cash & Equivalents
283 -241 135 1,295 275 1,007 1,828 -634 392 2,905 472
Net Cash From Operating Activities
1,287 1,470 2,200 2,913 4,029 4,422 5,727 7,230 7,838 7,302 8,056
Net Cash From Continuing Operating Activities
1,287 1,470 2,200 2,913 4,967 4,422 5,727 7,230 7,838 7,302 8,056
Net Income / (Loss) Continuing Operations
268 630 1,169 1,694 2,591 2,951 5,260 4,822 4,756 5,428 5,560
Consolidated Net Income / (Loss)
268 630 1,169 1,694 2,591 2,951 5,260 4,822 4,756 5,428 5,560
Depreciation Expense
314 339 332 326 346 757 757 788 856 872 857
Non-Cash Adjustments To Reconcile Net Income
336 238 279 454 618 754 1,025 1,145 1,562 1,783 1,963
Changes in Operating Assets and Liabilities, net
370 262 420 439 1,412 -40 -1,315 475 664 -781 -324
Net Cash From Investing Activities
-491 -1,488 -960 -443 -4,685 -456 -414 -3,537 -570 776 149
Net Cash From Continuing Investing Activities
-491 -1,488 -960 -443 -4,685 -456 -414 -3,537 -570 776 149
Purchase of Property, Plant & Equipment
-148 -185 -204 -178 -267 -395 -419 -348 -442 -360 -183
Acquisitions
-30 -826 -48 -460 -6,314 -101 0.00 -2,682 -126 0.00 0.00
Purchase of Investments
-2,032 -2,088 -2,344 -1,961 -584 -749 -1,086 -1,575 -955 -53 -167
Sale and/or Maturity of Investments
1,719 1,552 1,636 2,156 2,480 789 1,091 1,068 953 1,189 499
Net Cash From Financing Activities
-507 -201 -1,091 -1,184 -5.00 -2,946 -3,488 -4,301 -6,825 -5,182 -7,724
Net Cash From Continuing Financing Activities
-507 -201 -1,091 -1,184 -5.00 -2,946 -3,488 -4,301 -6,825 -5,182 -7,724
Repayment of Debt
-15 -611 -0.11 -1.96 -1.00 11 -3,171 77 -35 -507 95
Repurchase of Common Equity
-600 -625 -1,075 -1,100 -2,050 -2,750 -3,050 -3,950 -6,550 -4,400 -9,500
Issuance of Debt
0.00 989 0.00 0.00 2,248 0.00 3,144 - 0.00 0.00 1,997
Issuance of Common Equity
228 164 146 158 191 233 270 291 278 314 361
Other Financing Activities, net
-120 -118 -161 -240 -393 -440 -681 -719 -518 -589 -677
Effect of Exchange Rate Changes
-6.65 -21 -14 8.52 -2.00 -13 3.00 -26 -51 9.00 -9.00
Cash Interest Paid
69 56 66 69 81 152 88 100 103 106 143
Cash Income Taxes Paid
20 203 250 397 210 352 469 843 778 1,854 1,727

Quarterly Cash Flow Statements for Adobe

This table details how cash moves in and out of Adobe's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/2/2022 3/3/2023 6/2/2023 9/1/2023 12/1/2023 3/1/2024 5/31/2024 8/30/2024 11/29/2024 2/28/2025 5/30/2025
Net Change in Cash & Equivalents
366 -164 1,384 1,145 540 -887 1,406 -467 420 -855 -1,827
Net Cash From Operating Activities
2,325 1,693 2,139 1,873 1,597 1,174 1,940 2,021 2,921 2,482 2,191
Net Cash From Continuing Operating Activities
2,325 1,693 2,139 1,873 1,597 1,174 1,940 2,021 2,921 2,482 2,191
Net Income / (Loss) Continuing Operations
1,176 1,247 1,295 1,403 1,483 620 1,573 1,684 1,683 1,811 1,691
Consolidated Net Income / (Loss)
1,176 1,247 1,295 1,403 1,483 620 1,573 1,684 1,683 1,811 1,691
Depreciation Expense
215 212 220 218 222 212 214 213 218 217 209
Non-Cash Adjustments To Reconcile Net Income
406 435 445 458 445 457 490 486 530 492 211
Changes in Operating Assets and Liabilities, net
528 -201 179 -206 -553 -115 -337 -362 490 -38 80
Net Cash From Investing Activities
-69 156 322 145 153 66 111 -47 19 -484 -278
Net Cash From Continuing Investing Activities
-69 156 322 145 153 66 111 -47 19 -484 -278
Purchase of Property, Plant & Equipment
-91 -101 -121 -91 -47 -37 -41 -57 -48 -26 -47
Purchase of Investments
-213 -30 -4.00 - -19 -38 -11 -76 -42 -592 -345
Sale and/or Maturity of Investments
235 287 447 236 219 141 163 86 109 134 114
Net Cash From Financing Activities
-1,911 -2,014 -1,080 -871 -1,217 -2,128 -642 -2,453 -2,501 -2,841 -3,788
Net Cash From Continuing Financing Activities
-1,911 -2,014 -1,080 -871 -1,217 -2,128 -642 -2,453 -2,501 -2,841 -3,788
Repayment of Debt
-94 -519 22 5.00 -15 -3.00 -4.00 -49 151 -1,525 -176
Repurchase of Common Equity
-1,750 -1,400 -1,000 -1,000 -1,000 -2,000 -2,500 -2,500 -2,500 -3,250 -3,500
Other Financing Activities, net
-67 -164 -103 -120 -202 -222 -135 -168 -152 -159 -112
Effect of Exchange Rate Changes
21 1.00 3.00 -2.00 7.00 1.00 -3.00 12 -19 -12 48
Cash Interest Paid
2.00 55 1.00 47 3.00 47 1.00 46 49 48 67
Cash Income Taxes Paid
292 214 221 155 1,264 205 696 488 338 182 1,000

Annual Balance Sheets for Adobe

This table presents Adobe's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 11/28/2014 11/27/2015 12/2/2016 12/1/2017 11/30/2018 11/29/2019 11/27/2020 12/3/2021 12/2/2022 12/1/2023 11/29/2024
Total Assets
10,786 11,726 12,697 14,536 18,769 20,762 24,284 27,241 27,165 29,779 30,230
Total Current Assets
4,602 4,822 5,840 7,248 4,857 6,495 8,146 8,669 8,996 11,084 11,232
Cash & Equivalents
1,117 877 1,011 2,306 1,643 2,650 4,478 3,844 4,236 7,141 7,613
Short-Term Investments
2,622 3,112 3,750 3,514 1,586 1,527 1,514 1,954 1,860 701 273
Accounts Receivable
592 672 833 1,218 1,316 1,535 1,398 1,878 2,065 2,224 2,072
Prepaid Expenses
176 162 245 210 312 783 756 993 835 1,018 1,274
Plant, Property, & Equipment, net
785 787 816 937 1,075 1,293 1,517 1,673 1,908 2,030 1,936
Total Noncurrent Assets
5,398 6,117 6,041 6,351 12,837 12,974 14,621 16,899 16,261 16,665 17,062
Goodwill
4,722 5,367 5,406 5,822 10,581 10,691 10,742 12,668 12,787 12,805 12,788
Intangible Assets
470 510 414 386 2,069 1,721 1,359 1,820 1,449 1,088 782
Noncurrent Deferred & Refundable Income Taxes
- - - - - 0.00 1,370 1,085 777 1,191 1,657
Other Noncurrent Operating Assets
126 160 140 144 187 562 1,150 1,326 1,248 1,581 1,835
Total Liabilities & Shareholders' Equity
10,786 11,726 12,697 14,536 18,769 20,762 24,284 27,241 27,165 29,779 30,230
Total Liabilities
4,010 4,725 5,272 6,076 9,407 10,232 11,020 12,444 13,114 13,261 16,125
Total Current Liabilities
2,494 2,214 2,812 3,527 4,301 8,191 5,512 6,932 8,128 8,251 10,521
Short-Term Debt
603 - - - 0.00 3,149 0.00 0.00 500 0.00 1,499
Accounts Payable
68 93 88 114 186 209 306 312 379 314 361
Accrued Expenses
684 680 740 994 1,163 1,399 1,422 1,736 1,790 1,942 2,336
Current Deferred Revenue
1,098 1,434 1,946 2,406 2,916 3,378 3,629 4,733 5,297 5,837 6,131
Current Deferred & Payable Income Tax Liabilities
24 6.17 38 14 36 56 63 54 75 85 119
Other Current Liabilities
17 - - - - 0.00 92 97 87 73 75
Total Noncurrent Liabilities
1,515 2,511 2,461 2,548 5,105 2,041 5,508 5,512 4,986 5,010 5,604
Long-Term Debt
911 1,907 1,892 1,881 4,125 989 4,117 4,123 3,629 3,634 4,129
Noncurrent Deferred Revenue
183 307 254 262 782 739 659 679 647 627 676
Other Noncurrent Operating Liabilities
74 89 97 125 152 173 722 710 710 749 799
Total Equity & Noncontrolling Interests
6,776 7,002 7,425 8,460 9,362 10,530 13,264 14,797 14,051 16,518 14,105
Total Preferred & Common Equity
6,776 7,002 7,425 8,460 9,362 10,530 13,264 14,797 14,051 16,518 14,105
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
6,776 7,002 7,425 8,460 9,362 10,530 13,264 14,797 14,051 16,518 14,105
Common Stock
3,779 4,185 4,616 5,082 5,685 6,504 7,357 8,428 9,868 11,586 13,419
Retained Earnings
6,924 7,253 8,115 9,574 11,816 14,829 19,611 23,905 28,319 33,346 38,470
Treasury Stock
-3,919 -4,268 -5,132 -6,084 -7,991 -10,615 -13,546 -17,399 -23,843 -28,129 -37,583
Accumulated Other Comprehensive Income / (Loss)
-8.09 -169 -174 -112 -148 -188 -158 -137 -293 -285 -201

Quarterly Balance Sheets for Adobe

This table presents Adobe's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/2/2022 3/3/2023 6/2/2023 9/1/2023 12/1/2023 3/1/2024 5/31/2024 8/30/2024 11/29/2024 2/28/2025 5/30/2025
Total Assets
27,165 26,667 27,838 29,090 29,779 28,751 30,007 29,830 30,230 29,955 28,107
Total Current Assets
8,996 8,342 9,274 10,410 11,084 10,008 11,023 10,716 11,232 10,855 8,978
Cash & Equivalents
4,236 4,072 5,456 6,601 7,141 6,254 7,660 7,193 7,613 6,758 4,931
Short-Term Investments
1,860 1,581 1,145 915 701 566 405 322 273 677 782
Accounts Receivable
2,065 1,801 1,685 1,851 2,224 2,057 1,612 1,802 2,072 1,973 1,735
Prepaid Expenses
835 888 988 1,043 1,018 1,131 1,346 1,399 1,274 1,447 1,530
Plant, Property, & Equipment, net
1,908 1,967 2,032 2,036 2,030 1,988 1,969 1,969 1,936 1,893 1,890
Total Noncurrent Assets
16,261 16,358 16,532 16,644 16,665 16,755 17,015 17,145 17,062 17,207 17,239
Goodwill
12,787 12,792 12,796 12,800 12,805 12,803 12,803 12,814 12,788 12,777 12,830
Intangible Assets
1,449 1,354 1,258 1,167 1,088 1,011 933 858 782 706 631
Noncurrent Deferred & Refundable Income Taxes
777 826 964 1,065 1,191 1,310 1,436 1,548 1,657 1,820 1,984
Other Noncurrent Operating Assets
1,248 1,386 1,514 1,612 1,581 1,631 1,843 1,925 1,835 1,904 1,794
Total Liabilities & Shareholders' Equity
27,165 26,667 27,838 29,090 29,779 28,751 30,007 29,830 30,230 29,955 28,107
Total Liabilities
13,114 12,461 13,000 13,314 13,261 13,291 15,164 15,285 16,125 16,860 16,659
Total Current Liabilities
8,128 7,437 8,019 8,334 8,251 9,537 9,474 9,644 10,521 9,163 9,039
Short-Term Debt
500 0.00 0.00 0.00 0.00 1,497 1,498 1,499 1,499 0.00 0.00
Accounts Payable
379 308 346 314 314 300 357 318 361 326 360
Accrued Expenses
1,790 1,469 1,786 1,714 1,942 1,569 1,899 1,848 2,336 1,951 2,256
Current Deferred Revenue
5,297 5,357 5,265 5,375 5,837 5,975 5,558 5,779 6,131 6,347 6,220
Current Deferred & Payable Income Tax Liabilities
75 222 548 857 85 123 95 130 119 465 129
Other Current Liabilities
87 81 74 74 73 73 67 70 75 74 74
Total Noncurrent Liabilities
4,986 5,024 4,981 4,980 5,010 3,754 5,690 5,641 5,604 7,697 7,620
Long-Term Debt
3,629 3,630 3,631 3,633 3,634 2,138 4,127 4,128 4,129 6,155 6,166
Noncurrent Deferred Revenue
647 656 595 606 627 803 719 712 676 710 591
Other Noncurrent Operating Liabilities
710 738 755 741 749 813 844 801 799 832 863
Total Equity & Noncontrolling Interests
14,051 14,206 14,838 15,776 16,518 15,460 14,843 14,545 14,105 13,095 11,448
Total Preferred & Common Equity
14,051 14,206 14,838 15,776 16,518 15,460 14,843 14,545 14,105 13,095 11,448
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
14,051 14,206 14,838 15,776 16,518 15,460 14,843 14,545 14,105 13,095 11,448
Common Stock
9,868 10,284 10,717 11,195 11,586 12,037 12,504 13,026 13,419 13,894 14,375
Retained Earnings
28,319 29,435 30,609 32,012 33,346 33,809 35,227 36,911 38,470 40,186 41,744
Treasury Stock
-23,843 -25,206 -26,191 -27,146 -28,129 -30,109 -32,612 -35,083 -37,583 -40,827 -44,338
Accumulated Other Comprehensive Income / (Loss)
-293 -307 -297 -285 -285 -277 -276 -309 -201 -158 -333

Annual Metrics And Ratios for Adobe

This table displays calculated financial ratios and metrics derived from Adobe's official financial filings.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 11/28/2014 11/27/2015 12/2/2016 12/1/2017 11/30/2018 11/29/2019 11/27/2020 12/3/2021 12/2/2022 12/1/2023 11/29/2024
Growth Metrics
- - - - - - - - - - -
Revenue Growth
2.26% 15.64% 22.08% 24.72% 23.67% 23.71% 15.19% 22.67% 11.54% 10.24% 10.80%
EBITDA Growth
-2.05% 74.02% 44.04% 37.62% 27.49% 26.07% 23.83% 30.86% 6.15% 11.05% 1.82%
EBIT Growth
-1.80% 123.12% 60.85% 46.27% 30.64% 14.93% 29.27% 35.59% 5.81% 12.33% 2.26%
NOPAT Growth
-10.95% 112.29% 86.94% 41.24% 53.29% 14.25% 77.36% -8.11% -1.56% 9.98% 1.86%
Net Income Growth
-7.45% 134.56% 85.65% 44.93% 52.96% 13.89% 78.24% -8.33% -1.37% 14.13% 2.43%
EPS Growth
-5.36% 133.96% 87.10% 45.69% 53.85% 15.38% 80.50% -7.48% 0.80% 17.03% 4.57%
Operating Cash Flow Growth
11.79% 14.14% 49.69% 32.42% 38.32% 9.75% 29.51% 26.24% 8.41% -6.84% 10.33%
Free Cash Flow Firm Growth
1,057.87% -65.80% 463.43% 10.81% -277.07% 189.47% 59.90% -28.56% 84.97% -13.34% 15.49%
Invested Capital Growth
-10.15% 8.13% -7.42% -0.75% 126.87% 2.27% 8.56% 15.22% -7.91% 1.87% -3.76%
Revenue Q/Q Growth
0.77% 5.11% 5.44% 5.77% 5.34% 4.95% 3.47% 4.54% 2.41% 2.77% 2.66%
EBITDA Q/Q Growth
2.50% 18.19% 9.24% 7.95% 3.05% 9.20% 4.76% 4.72% 0.73% 3.99% 2.47%
EBIT Q/Q Growth
5.28% 25.14% 11.88% 9.27% 2.51% 8.44% 5.68% 5.11% 0.67% 4.41% 2.84%
NOPAT Q/Q Growth
7.69% 22.89% 19.24% 5.77% 7.85% 5.72% 36.32% -17.26% -1.93% 5.22% 4.30%
Net Income Q/Q Growth
9.29% 27.19% 17.84% 6.40% 7.33% 6.21% 36.23% -17.42% -1.18% 5.99% 3.73%
EPS Q/Q Growth
12.77% 26.53% 18.37% 5.96% 7.66% 6.76% 36.40% -17.05% -0.39% 6.39% 4.30%
Operating Cash Flow Q/Q Growth
7.05% 3.87% 12.31% 4.96% 7.31% 6.49% 7.61% 4.09% 3.42% -9.07% 19.67%
Free Cash Flow Firm Q/Q Growth
12.05% 64.98% 17.08% 4.22% -331.39% 232.78% 8.82% -23.04% 28.68% -13.68% 32.80%
Invested Capital Q/Q Growth
-3.57% -3.11% -4.05% -3.62% 77.10% -2.22% 7.80% 6.06% -5.12% 3.51% -6.40%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
85.00% 84.48% 86.00% 86.16% 86.77% 85.02% 86.62% 88.19% 87.70% 87.87% 89.04%
EBITDA Margin
17.69% 26.62% 31.41% 34.66% 35.73% 36.41% 39.14% 41.75% 39.73% 40.02% 36.78%
Operating Margin
9.95% 18.83% 25.51% 29.69% 31.45% 29.25% 32.93% 36.76% 34.64% 34.26% 31.35%
EBIT Margin
10.13% 19.54% 25.74% 30.19% 31.89% 29.63% 33.25% 36.76% 34.87% 35.53% 32.79%
Profit (Net Income) Margin
6.47% 13.13% 19.96% 23.20% 28.69% 26.42% 40.88% 30.55% 27.01% 27.97% 25.85%
Tax Burden Percent
74.27% 72.05% 81.44% 79.24% 92.73% 92.07% 125.96% 84.52% 79.16% 79.84% 80.22%
Interest Burden Percent
86.05% 93.25% 95.22% 96.97% 97.01% 96.83% 97.59% 98.33% 97.87% 98.59% 98.28%
Effective Tax Rate
25.73% 27.95% 18.56% 20.76% 7.27% 7.93% -25.96% 15.48% 20.84% 20.16% 19.78%
Return on Invested Capital (ROIC)
6.38% 13.74% 25.67% 37.85% 35.64% 29.00% 48.78% 40.01% 38.30% 43.53% 44.77%
ROIC Less NNEP Spread (ROIC-NNEP)
8.34% 14.72% 27.60% 38.56% 38.44% 15.46% 56.81% 44.63% 42.21% 39.67% 40.06%
Return on Net Nonoperating Assets (RNNOA)
-2.40% -4.60% -9.47% -16.53% -6.56% 0.67% -4.57% -5.65% -5.33% -8.01% -8.46%
Return on Equity (ROE)
3.98% 9.14% 16.20% 21.33% 29.08% 29.67% 44.21% 34.37% 32.97% 35.51% 36.31%
Cash Return on Invested Capital (CROIC)
17.07% 5.93% 33.38% 38.61% -41.99% 26.76% 40.57% 25.87% 46.54% 41.67% 48.60%
Operating Return on Assets (OROA)
3.97% 8.32% 12.34% 16.19% 17.30% 16.75% 19.00% 22.52% 22.57% 24.22% 23.50%
Return on Assets (ROA)
2.54% 5.59% 9.57% 12.44% 15.56% 14.93% 23.35% 18.72% 17.48% 19.06% 18.53%
Return on Common Equity (ROCE)
3.98% 9.14% 16.20% 21.33% 29.08% 29.67% 44.21% 34.37% 32.97% 35.51% 36.31%
Return on Equity Simple (ROE_SIMPLE)
3.96% 8.99% 15.74% 20.02% 27.68% 28.02% 39.66% 32.59% 33.85% 32.86% 39.42%
Net Operating Profit after Tax (NOPAT)
307 651 1,216 1,718 2,634 3,009 5,337 4,904 4,827 5,309 5,408
NOPAT Margin
7.39% 13.57% 20.78% 23.53% 29.17% 26.94% 41.47% 31.07% 27.42% 27.35% 25.15%
Net Nonoperating Expense Percent (NNEP)
-1.96% -0.98% -1.92% -0.71% -2.80% 13.54% -8.03% -4.62% -3.91% 3.85% 4.71%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - - 26.55% 26.35% 27.40%
Cost of Revenue to Revenue
15.00% 15.52% 14.00% 13.84% 13.23% 14.98% 13.38% 11.82% 12.30% 12.13% 10.96%
SG&A Expenses to Revenue
13.10% 11.12% 9.84% 8.56% 8.25% 7.89% 7.52% 6.87% 6.92% 7.28% 7.11%
R&D to Revenue
20.36% 17.99% 16.67% 16.76% 17.03% 17.28% 17.00% 16.09% 16.97% 17.89% 18.34%
Operating Expenses to Revenue
75.05% 65.65% 60.48% 56.47% 55.32% 55.77% 53.69% 51.43% 53.07% 53.61% 57.69%
Earnings before Interest and Taxes (EBIT)
420 937 1,507 2,204 2,880 3,310 4,279 5,802 6,139 6,896 7,052
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
734 1,276 1,839 2,530 3,226 4,067 5,036 6,590 6,995 7,768 7,909
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
5.42 6.57 6.68 10.46 13.08 14.23 17.25 19.82 11.30 16.88 16.10
Price to Tangible Book Value (P/TBV)
23.19 40.88 30.92 39.28 0.00 0.00 196.77 949.34 0.00 106.23 424.51
Price to Revenue (P/Rev)
8.86 9.59 8.47 12.12 13.56 13.41 17.78 18.58 9.02 14.37 10.56
Price to Earnings (P/E)
136.91 73.03 42.43 52.24 47.27 50.77 43.51 60.83 33.38 51.37 40.85
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.73% 1.37% 2.36% 1.91% 2.12% 1.97% 2.30% 1.64% 3.00% 1.95% 2.45%
Enterprise Value to Invested Capital (EV/IC)
7.59 8.92 10.26 18.70 12.03 14.28 19.93 22.23 12.98 22.31 18.98
Enterprise Value to Revenue (EV/Rev)
8.32 9.15 7.98 11.58 13.66 13.41 17.64 18.48 8.91 14.15 10.46
Enterprise Value to EBITDA (EV/EBITDA)
47.06 34.39 25.41 33.41 38.24 36.83 45.07 44.26 22.42 35.36 28.43
Enterprise Value to EBIT (EV/EBIT)
82.20 46.84 31.00 38.36 42.83 45.26 53.04 50.27 25.54 39.83 31.89
Enterprise Value to NOPAT (EV/NOPAT)
112.63 67.46 38.41 49.21 46.84 49.78 42.53 59.48 32.48 51.73 41.58
Enterprise Value to Operating Cash Flow (EV/OCF)
26.81 29.87 21.24 29.03 30.62 33.88 39.63 40.34 20.01 37.61 27.91
Enterprise Value to Free Cash Flow (EV/FCFF)
42.07 156.39 29.54 48.25 0.00 53.96 51.13 91.98 26.74 54.03 38.30
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.22 0.27 0.25 0.22 0.44 0.39 0.31 0.28 0.29 0.22 0.40
Long-Term Debt to Equity
0.13 0.27 0.25 0.22 0.44 0.09 0.31 0.28 0.26 0.22 0.29
Financial Leverage
-0.29 -0.31 -0.34 -0.43 -0.17 0.04 -0.08 -0.13 -0.13 -0.20 -0.21
Leverage Ratio
1.57 1.63 1.69 1.71 1.87 1.99 1.89 1.84 1.89 1.86 1.96
Compound Leverage Factor
1.35 1.52 1.61 1.66 1.81 1.92 1.85 1.81 1.85 1.84 1.93
Debt to Total Capital
18.27% 21.41% 20.31% 18.19% 30.58% 28.21% 23.69% 21.79% 22.71% 18.03% 28.52%
Short-Term Debt to Total Capital
7.28% 0.00% 0.00% 0.00% 0.00% 21.47% 0.00% 0.00% 2.75% 0.00% 7.60%
Long-Term Debt to Total Capital
10.99% 21.41% 20.31% 18.19% 30.58% 6.74% 23.69% 21.79% 19.96% 18.03% 20.92%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
81.73% 78.59% 79.69% 81.81% 69.42% 71.79% 76.31% 78.21% 77.29% 81.97% 71.48%
Debt to EBITDA
2.06 1.49 1.03 0.74 1.28 1.02 0.82 0.63 0.59 0.47 0.71
Net Debt to EBITDA
-3.03 -1.63 -1.56 -1.56 0.28 -0.01 -0.37 -0.25 -0.28 -0.54 -0.29
Long-Term Debt to EBITDA
1.24 1.49 1.03 0.74 1.28 0.24 0.82 0.63 0.52 0.47 0.52
Debt to NOPAT
4.94 2.93 1.56 1.10 1.57 1.38 0.77 0.84 0.86 0.68 1.04
Net Debt to NOPAT
-7.26 -3.20 -2.36 -2.29 0.34 -0.01 -0.35 -0.34 -0.41 -0.79 -0.42
Long-Term Debt to NOPAT
2.97 2.93 1.56 1.10 1.57 0.33 0.77 0.84 0.75 0.68 0.76
Altman Z-Score
7.14 7.64 7.68 10.97 9.72 10.75 14.83 16.73 10.16 15.71 11.74
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.85 2.18 2.08 2.05 1.13 0.79 1.48 1.25 1.11 1.34 1.07
Quick Ratio
1.74 2.11 1.99 2.00 1.06 0.70 1.34 1.11 1.00 1.22 0.95
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
821 281 1,581 1,752 -3,103 2,776 4,439 3,171 5,865 5,083 5,871
Operating Cash Flow to CapEx
867.97% 1,155.66% 1,079.33% 1,635.31% 1,508.99% 1,119.49% 1,366.83% 2,077.59% 1,773.30% 2,028.33% 4,402.19%
Free Cash Flow to Firm to Interest Expense
13.74 4.37 22.45 23.55 -34.86 17.68 38.27 28.06 52.37 44.98 34.74
Operating Cash Flow to Interest Expense
21.55 22.90 31.23 39.15 45.27 28.17 49.37 63.98 69.98 64.62 47.67
Operating Cash Flow Less CapEx to Interest Expense
19.07 20.91 28.33 36.76 42.27 25.65 45.76 60.90 66.04 61.43 46.59
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.39 0.43 0.48 0.54 0.54 0.57 0.57 0.61 0.65 0.68 0.72
Accounts Receivable Turnover
6.96 7.59 7.78 7.12 7.13 7.84 8.77 9.64 8.93 9.05 10.01
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
5.74 6.10 7.30 8.33 8.98 9.43 9.16 9.90 9.83 9.86 10.84
Accounts Payable Turnover
9.54 9.21 9.04 10.03 7.97 8.47 6.69 6.04 6.27 6.79 6.99
Days Sales Outstanding (DSO)
52.44 48.10 46.92 51.26 51.20 46.57 41.60 37.88 40.87 40.33 36.46
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
38.28 39.64 40.36 36.40 45.78 43.12 54.58 60.47 58.25 53.73 52.24
Cash Conversion Cycle (CCC)
14.16 8.45 6.55 14.86 5.42 3.45 -12.98 -22.60 -17.38 -13.40 -15.78
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
4,551 4,921 4,556 4,522 10,258 10,491 11,389 13,122 12,084 12,310 11,847
Invested Capital Turnover
0.86 1.01 1.24 1.61 1.22 1.08 1.18 1.29 1.40 1.59 1.78
Increase / (Decrease) in Invested Capital
-514 370 -365 -34 5,736 233 898 1,733 -1,038 226 -463
Enterprise Value (EV)
34,522 43,893 46,719 84,555 123,364 149,798 226,965 291,670 156,810 274,650 224,854
Market Capitalization
36,747 45,974 49,588 88,493 122,468 149,837 228,840 293,345 158,777 278,858 227,112
Book Value per Share
$13.59 $14.04 $14.93 $17.16 $19.18 $21.75 $27.65 $31.10 $30.22 $36.28 $32.04
Tangible Book Value per Share
$3.18 $2.25 $3.23 $4.57 ($6.74) ($3.89) $2.42 $0.65 ($0.40) $5.77 $1.22
Total Capital
8,290 8,909 9,317 10,341 13,487 14,668 17,381 18,920 18,180 20,152 19,733
Total Debt
1,514 1,907 1,892 1,881 4,125 4,138 4,117 4,123 4,129 3,634 5,628
Total Long-Term Debt
911 1,907 1,892 1,881 4,125 989 4,117 4,123 3,629 3,634 4,129
Net Debt
-2,225 -2,081 -2,869 -3,938 896 -39 -1,875 -1,675 -1,967 -4,208 -2,258
Capital Expenditures (CapEx)
148 127 204 178 267 395 419 348 442 360 183
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-1,028 -1,380 -1,733 -2,099 -2,673 -2,724 -3,358 -4,061 -4,728 -5,009 -5,676
Debt-free Net Working Capital (DFNWC)
2,711 2,608 3,028 3,720 556 1,453 2,634 1,737 1,368 2,833 2,210
Net Working Capital (NWC)
2,108 2,608 3,028 3,720 556 -1,696 2,634 1,737 868 2,833 711
Net Nonoperating Expense (NNE)
38 21 48 24 43 58 77 82 71 -119 -152
Net Nonoperating Obligations (NNO)
-2,225 -2,081 -2,869 -3,938 896 -39 -1,875 -1,675 -1,967 -4,208 -2,258
Total Depreciation and Amortization (D&A)
314 339 332 326 346 757 757 788 856 872 857
Debt-free, Cash-free Net Working Capital to Revenue
-24.80% -28.77% -29.60% -28.75% -29.60% -24.38% -26.10% -25.73% -26.85% -25.81% -26.39%
Debt-free Net Working Capital to Revenue
65.37% 54.39% 51.72% 50.95% 6.16% 13.01% 20.47% 11.00% 7.77% 14.60% 10.28%
Net Working Capital to Revenue
50.83% 54.39% 51.72% 50.95% 6.16% -15.18% 20.47% 11.00% 4.93% 14.60% 3.31%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.54 $1.26 $2.35 $3.43 $5.28 $6.07 $0.00 $10.10 $10.13 $11.87 $12.43
Adjusted Weighted Average Basic Shares Outstanding
497.87M 498.76M 498.35M 493.63M 490.56M 486.29M 0.00 477.30M 469.50M 457.10M 447.10M
Adjusted Diluted Earnings per Share
$0.53 $1.24 $2.32 $3.38 $5.20 $6.00 $0.00 $10.02 $10.10 $11.82 $12.36
Adjusted Weighted Average Diluted Shares Outstanding
508.48M 507.16M 504.30M 501.12M 497.84M 491.57M 0.00 481M 470.90M 459.10M 449.70M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
498.31M 498.33M 494.08M 491.58M 487.73M 482.13M 0.00 471.70M 457.80M 452M 435.30M
Normalized Net Operating Profit after Tax (NOPAT)
321 651 1,216 1,718 2,634 3,009 2,966 4,904 4,827 5,309 6,210
Normalized NOPAT Margin
7.75% 13.57% 20.78% 23.53% 29.17% 26.94% 23.05% 31.07% 27.42% 27.35% 28.88%
Pre Tax Income Margin
8.71% 18.22% 24.51% 29.28% 30.94% 28.69% 32.45% 36.14% 34.12% 35.03% 32.23%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
7.03 14.60 21.40 29.63 32.36 21.08 36.89 51.35 54.81 61.03 41.73
NOPAT to Interest Expense
5.13 10.14 17.27 23.09 29.59 19.17 46.01 43.40 43.10 46.98 32.00
EBIT Less CapEx to Interest Expense
4.55 12.62 18.50 27.24 29.36 18.57 33.28 48.27 50.87 57.84 40.65
NOPAT Less CapEx to Interest Expense
2.65 8.16 14.37 20.70 26.59 16.65 42.40 40.32 39.15 43.80 30.91
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
223.55% 99.28% 91.98% 64.94% 79.12% 93.19% 57.98% 81.92% 137.72% 81.06% 170.86%

Quarterly Metrics And Ratios for Adobe

This table displays calculated financial ratios and metrics derived from Adobe's official financial filings.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/2/2022 3/3/2023 6/2/2023 9/1/2023 12/1/2023 3/1/2024 5/31/2024 8/30/2024 11/29/2024 2/28/2025 5/30/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
10.10% 9.22% 9.80% 10.31% 11.56% 11.32% 10.24% 10.59% 11.05% 10.27% 10.62%
EBITDA Growth
2.99% 2.68% 8.68% 16.18% 16.97% -35.42% 15.34% 15.74% 9.30% 106.48% 8.94%
EBIT Growth
2.73% 3.10% 9.36% 18.39% 18.88% -40.02% 17.71% 17.97% 10.64% 129.07% 10.17%
NOPAT Growth
-7.46% -4.53% 5.58% 17.98% 22.54% -53.06% 20.53% 20.26% 15.71% 209.03% 10.49%
Net Income Growth
-4.62% -1.50% 9.93% 23.50% 26.11% -50.28% 21.47% 20.03% 13.49% 192.10% 7.50%
EPS Growth
-1.56% 1.88% 13.25% 26.03% 28.06% -49.82% 23.76% 23.28% 15.74% 204.41% 12.89%
Operating Cash Flow Growth
12.54% -4.30% 4.85% 9.92% -31.31% -30.66% -9.30% 7.90% 82.91% 111.41% 12.94%
Free Cash Flow Firm Growth
566.82% 181.93% 270.25% 178.26% -45.40% -78.30% -54.87% -60.22% 75.90% 361.26% 119.65%
Invested Capital Growth
-7.91% -7.70% -7.37% -6.62% 1.87% 0.76% 4.51% 6.42% -3.76% -3.75% -4.05%
Revenue Q/Q Growth
2.08% 2.87% 3.46% 1.54% 3.23% 2.65% 2.45% 1.86% 3.66% 1.93% 2.78%
EBITDA Q/Q Growth
2.93% 4.84% 2.72% 4.81% 3.63% -42.11% 83.43% 5.18% -2.14% 9.35% -3.22%
EBIT Q/Q Growth
3.42% 5.71% 2.58% 5.57% 3.85% -46.67% 101.33% 5.80% -2.59% 10.41% -3.17%
NOPAT Q/Q Growth
0.76% 6.08% 2.99% 7.17% 4.66% -59.37% 164.46% 6.93% 0.70% 8.52% -5.45%
Net Income Q/Q Growth
3.52% 6.04% 3.85% 8.34% 5.70% -58.19% 153.71% 7.06% -0.06% 7.61% -6.63%
EPS Q/Q Growth
4.55% 7.11% 4.06% 8.16% 6.23% -58.02% 156.62% 7.74% -0.27% 10.40% -4.83%
Operating Cash Flow Q/Q Growth
36.44% -27.18% 26.34% -12.44% -14.74% -26.49% 65.25% 4.18% 44.53% -15.03% -11.72%
Free Cash Flow Firm Q/Q Growth
177.72% 2.22% -1.55% -0.43% -45.51% -59.38% 104.80% -12.24% 140.94% 6.52% -2.47%
Invested Capital Q/Q Growth
-5.12% 0.82% -2.59% 0.21% 3.51% -0.28% 1.04% 2.05% -6.40% -0.27% 0.73%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
87.45% 87.80% 88.12% 88.14% 87.44% 88.61% 88.74% 89.76% 89.01% 89.11% 89.14%
EBITDA Margin
38.81% 39.55% 39.27% 40.53% 40.69% 22.94% 41.08% 42.42% 40.05% 42.96% 40.46%
Operating Margin
33.26% 34.07% 33.72% 34.70% 34.53% 17.50% 35.51% 36.83% 34.91% 37.85% 35.91%
EBIT Margin
34.06% 34.99% 34.70% 36.07% 36.29% 18.85% 37.05% 38.48% 36.16% 39.17% 36.90%
Profit (Net Income) Margin
25.99% 26.79% 26.89% 28.69% 29.38% 11.96% 29.63% 31.14% 30.02% 31.69% 28.79%
Tax Burden Percent
77.52% 78.04% 78.48% 80.49% 82.02% 64.05% 81.50% 82.47% 84.53% 83.00% 80.49%
Interest Burden Percent
98.44% 98.10% 98.74% 98.81% 98.69% 99.08% 98.12% 98.13% 98.22% 97.50% 96.95%
Effective Tax Rate
22.48% 21.97% 21.52% 19.51% 17.98% 35.95% 18.50% 17.53% 15.47% 17.00% 19.51%
Return on Invested Capital (ROIC)
36.02% 37.71% 39.53% 42.84% 45.07% 18.28% 48.71% 51.84% 52.54% 57.48% 53.75%
ROIC Less NNEP Spread (ROIC-NNEP)
35.51% 36.99% 38.54% 41.50% 43.34% 16.78% 47.36% 50.41% 51.65% 56.77% 54.40%
Return on Net Nonoperating Assets (RNNOA)
-4.48% -3.44% -5.54% -7.60% -8.76% -2.95% -8.63% -9.59% -10.91% -8.88% -4.11%
Return on Equity (ROE)
31.54% 34.27% 33.99% 35.24% 36.31% 15.33% 40.08% 42.24% 41.63% 48.60% 49.64%
Cash Return on Invested Capital (CROIC)
46.54% 45.58% 46.85% 47.82% 41.67% 37.25% 36.04% 36.01% 48.60% 58.85% 60.01%
Operating Return on Assets (OROA)
22.04% 23.93% 23.61% 24.40% 24.74% 13.56% 26.17% 27.36% 25.92% 29.40% 28.70%
Return on Assets (ROA)
16.82% 18.32% 18.30% 19.41% 20.03% 8.61% 20.93% 22.14% 21.52% 23.79% 22.40%
Return on Common Equity (ROCE)
31.54% 34.27% 33.99% 35.24% 36.31% 15.33% 40.08% 42.24% 41.63% 48.60% 49.64%
Return on Equity Simple (ROE_SIMPLE)
0.00% 33.35% 32.71% 32.46% 0.00% 31.05% 34.22% 36.85% 0.00% 51.55% 60.00%
Net Operating Profit after Tax (NOPAT)
1,167 1,238 1,275 1,366 1,430 581 1,536 1,643 1,654 1,795 1,697
NOPAT Margin
25.78% 26.59% 26.47% 27.93% 28.32% 11.21% 28.94% 30.38% 29.51% 31.42% 28.90%
Net Nonoperating Expense Percent (NNEP)
0.51% 0.72% 0.99% 1.34% 1.73% 1.50% 1.36% 1.43% 0.89% 0.71% -0.65%
Return On Investment Capital (ROIC_SIMPLE)
6.42% - - - 7.09% - - - 8.38% 9.33% 9.64%
Cost of Revenue to Revenue
12.55% 12.20% 11.88% 11.86% 12.56% 11.39% 11.26% 10.24% 10.99% 10.89% 10.86%
SG&A Expenses to Revenue
7.51% 7.11% 7.41% 7.22% 7.37% 6.79% 6.69% 6.77% 8.13% 6.42% 6.42%
R&D to Revenue
17.08% 17.77% 18.19% 18.02% 17.61% 18.12% 18.53% 18.90% 17.82% 17.96% 18.42%
Operating Expenses to Revenue
54.19% 53.73% 54.40% 53.44% 52.91% 71.11% 53.23% 52.92% 54.10% 51.26% 53.23%
Earnings before Interest and Taxes (EBIT)
1,541 1,629 1,671 1,764 1,832 977 1,967 2,081 2,027 2,238 2,167
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
1,756 1,841 1,891 1,982 2,054 1,189 2,181 2,294 2,245 2,455 2,376
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
11.30 11.09 13.49 16.27 16.88 16.81 13.42 17.51 16.10 14.58 15.45
Price to Tangible Book Value (P/TBV)
0.00 2,625.03 255.31 141.91 106.23 157.92 179.99 291.75 424.51 0.00 0.00
Price to Revenue (P/Rev)
9.02 8.75 10.86 13.59 14.37 13.04 9.75 12.16 10.56 8.66 7.83
Price to Earnings (P/E)
33.38 33.25 41.24 50.13 51.37 54.14 39.23 47.52 40.85 28.28 25.76
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
3.00% 3.01% 2.43% 1.99% 1.95% 1.85% 2.55% 2.10% 2.45% 3.54% 3.88%
Enterprise Value to Invested Capital (EV/IC)
12.98 12.76 16.62 21.26 22.31 20.92 15.87 19.97 18.98 16.05 14.90
Enterprise Value to Revenue (EV/Rev)
8.91 8.64 10.70 13.39 14.15 12.88 9.63 12.07 10.46 8.60 7.85
Enterprise Value to EBITDA (EV/EBITDA)
22.42 22.08 27.41 33.85 35.36 36.08 26.57 32.76 28.43 20.67 18.93
Enterprise Value to EBIT (EV/EBIT)
25.54 25.13 31.15 38.28 39.83 41.12 30.09 36.87 31.89 22.81 20.83
Enterprise Value to NOPAT (EV/NOPAT)
32.48 32.60 40.77 50.11 51.73 55.25 40.10 48.76 41.58 28.61 26.12
Enterprise Value to Operating Cash Flow (EV/OCF)
20.01 20.03 25.09 31.49 37.61 37.85 29.89 37.55 27.91 20.25 18.45
Enterprise Value to Free Cash Flow (EV/FCFF)
26.74 26.88 34.11 42.94 54.03 56.37 45.01 57.19 38.30 26.75 24.32
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.29 0.26 0.24 0.23 0.22 0.24 0.38 0.39 0.40 0.47 0.54
Long-Term Debt to Equity
0.26 0.26 0.24 0.23 0.22 0.14 0.28 0.28 0.29 0.47 0.54
Financial Leverage
-0.13 -0.09 -0.14 -0.18 -0.20 -0.18 -0.18 -0.19 -0.21 -0.16 -0.08
Leverage Ratio
1.89 1.88 1.88 1.85 1.86 1.87 1.95 1.94 1.96 2.06 2.21
Compound Leverage Factor
1.86 1.85 1.86 1.83 1.84 1.85 1.91 1.91 1.92 2.00 2.14
Debt to Total Capital
22.71% 20.35% 19.66% 18.72% 18.03% 19.04% 27.48% 27.90% 28.52% 31.97% 35.01%
Short-Term Debt to Total Capital
2.75% 0.00% 0.00% 0.00% 0.00% 7.84% 7.32% 7.43% 7.60% 0.00% 0.00%
Long-Term Debt to Total Capital
19.96% 20.35% 19.66% 18.72% 18.03% 11.20% 20.16% 20.46% 20.92% 31.97% 35.01%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
77.29% 79.65% 80.34% 81.28% 81.97% 80.96% 72.52% 72.10% 71.48% 68.03% 64.99%
Debt to EBITDA
0.59 0.52 0.50 0.49 0.47 0.51 0.76 0.73 0.71 0.67 0.66
Net Debt to EBITDA
-0.28 -0.29 -0.41 -0.52 -0.54 -0.45 -0.33 -0.24 -0.29 -0.14 0.05
Long-Term Debt to EBITDA
0.52 0.52 0.50 0.49 0.47 0.30 0.56 0.53 0.52 0.67 0.66
Debt to NOPAT
0.86 0.76 0.75 0.72 0.68 0.78 1.15 1.09 1.04 0.93 0.91
Net Debt to NOPAT
-0.41 -0.42 -0.61 -0.77 -0.79 -0.69 -0.50 -0.36 -0.42 -0.19 0.07
Long-Term Debt to NOPAT
0.75 0.76 0.75 0.72 0.68 0.46 0.84 0.80 0.76 0.93 0.91
Altman Z-Score
9.60 10.05 11.69 14.04 15.15 14.21 10.49 12.71 11.19 9.72 9.51
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.11 1.12 1.16 1.25 1.34 1.05 1.16 1.11 1.07 1.18 0.99
Quick Ratio
1.00 1.00 1.03 1.12 1.22 0.93 1.02 0.97 0.95 1.03 0.82
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
2,205 2,254 2,219 2,209 1,204 489 1,001 879 2,117 2,255 2,199
Operating Cash Flow to CapEx
2,554.95% 1,676.24% 1,767.77% 2,058.24% 3,397.87% 3,172.97% 4,731.71% 3,545.61% 6,085.42% 9,546.15% 4,661.70%
Free Cash Flow to Firm to Interest Expense
78.74 70.43 85.33 81.81 42.99 18.11 24.42 17.23 42.35 36.37 32.34
Operating Cash Flow to Interest Expense
83.04 52.91 82.27 69.37 57.04 43.48 47.32 39.63 58.42 40.03 32.22
Operating Cash Flow Less CapEx to Interest Expense
79.79 49.75 77.62 66.00 55.36 42.11 46.32 38.51 57.46 39.61 31.53
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.65 0.68 0.68 0.68 0.68 0.72 0.71 0.71 0.72 0.75 0.78
Accounts Receivable Turnover
8.93 10.33 11.26 10.57 9.05 10.33 12.39 11.47 10.01 10.94 13.51
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
9.83 9.81 9.64 9.70 9.86 10.08 10.21 10.46 10.84 11.36 11.71
Accounts Payable Turnover
6.27 7.37 6.33 7.26 6.79 7.82 6.83 7.52 6.99 7.64 6.78
Days Sales Outstanding (DSO)
40.87 35.35 32.41 34.54 40.33 35.32 29.45 31.83 36.46 33.37 27.03
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
58.25 49.55 57.65 50.25 53.73 46.70 53.41 48.54 52.24 47.80 53.85
Cash Conversion Cycle (CCC)
-17.38 -14.20 -25.24 -15.71 -13.40 -11.38 -23.96 -16.72 -15.78 -14.43 -26.82
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
12,084 12,183 11,868 11,893 12,310 12,275 12,403 12,657 11,847 11,815 11,901
Invested Capital Turnover
1.40 1.42 1.49 1.53 1.59 1.63 1.68 1.71 1.78 1.83 1.86
Increase / (Decrease) in Invested Capital
-1,038 -1,016 -944 -843 226 92 535 764 -463 -460 -502
Enterprise Value (EV)
156,810 155,479 197,193 252,828 274,650 256,759 196,812 252,805 224,854 189,625 177,364
Market Capitalization
158,777 157,502 200,163 256,711 278,858 259,944 199,252 254,693 227,112 190,905 176,911
Book Value per Share
$30.22 $31.03 $32.35 $34.61 $36.28 $34.14 $33.13 $32.80 $32.04 $30.08 $26.86
Tangible Book Value per Share
($0.40) $0.13 $1.71 $3.97 $5.77 $3.64 $2.47 $1.97 $1.22 ($0.89) ($4.72)
Total Capital
18,180 17,836 18,469 19,409 20,152 19,095 20,468 20,172 19,733 19,250 17,614
Total Debt
4,129 3,630 3,631 3,633 3,634 3,635 5,625 5,627 5,628 6,155 6,166
Total Long-Term Debt
3,629 3,630 3,631 3,633 3,634 2,138 4,127 4,128 4,129 6,155 6,166
Net Debt
-1,967 -2,023 -2,970 -3,883 -4,208 -3,185 -2,440 -1,888 -2,258 -1,280 453
Capital Expenditures (CapEx)
91 101 121 91 47 37 41 57 48 26 47
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-4,728 -4,748 -5,346 -5,440 -5,009 -4,852 -5,018 -4,944 -5,676 -5,743 -5,774
Debt-free Net Working Capital (DFNWC)
1,368 905 1,255 2,076 2,833 1,968 3,047 2,571 2,210 1,692 -61
Net Working Capital (NWC)
868 905 1,255 2,076 2,833 471 1,549 1,072 711 1,692 -61
Net Nonoperating Expense (NNE)
-9.30 -9.36 -20 -37 -53 -39 -37 -41 -29 -16 6.44
Net Nonoperating Obligations (NNO)
-1,967 -2,023 -2,970 -3,883 -4,208 -3,185 -2,440 -1,888 -2,258 -1,280 453
Total Depreciation and Amortization (D&A)
215 212 220 218 222 212 214 213 218 217 209
Debt-free, Cash-free Net Working Capital to Revenue
-26.85% -26.38% -29.01% -28.80% -25.81% -24.34% -24.56% -23.60% -26.39% -26.06% -25.55%
Debt-free Net Working Capital to Revenue
7.77% 5.03% 6.81% 10.99% 14.60% 9.87% 14.92% 12.27% 10.28% 7.68% -0.27%
Net Working Capital to Revenue
4.93% 5.03% 6.81% 10.99% 14.60% 2.36% 7.58% 5.12% 3.31% 7.68% -0.27%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$2.53 $2.72 $2.83 $3.07 $3.25 $1.37 $3.50 $3.78 $3.78 $4.15 $3.95
Adjusted Weighted Average Basic Shares Outstanding
469.50M 459M 457.80M 456.40M 457.10M 452.80M 449.10M 445.30M 447.10M 436.20M 428.20M
Adjusted Diluted Earnings per Share
$2.53 $2.71 $2.82 $3.05 $3.24 $1.36 $3.49 $3.76 $3.75 $4.14 $3.94
Adjusted Weighted Average Diluted Shares Outstanding
470.90M 459.50M 458.70M 459.50M 459.10M 456.30M 451.40M 447.60M 449.70M 437.60M 428.90M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
457.80M 458.70M 455.80M 455.30M 452M 448M 443.40M 440.20M 435.30M 426.20M 424.20M
Normalized Net Operating Profit after Tax (NOPAT)
1,167 1,238 1,275 1,366 1,430 1,221 1,536 1,643 1,654 1,795 1,697
Normalized NOPAT Margin
25.78% 26.59% 26.47% 27.93% 28.32% 23.57% 28.94% 30.38% 29.51% 31.42% 28.90%
Pre Tax Income Margin
33.52% 34.33% 34.26% 35.64% 35.82% 18.68% 36.35% 37.76% 35.52% 38.19% 35.77%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
55.04 50.91 64.27 65.33 65.43 36.19 47.98 40.80 40.54 36.10 31.87
NOPAT to Interest Expense
41.67 38.68 49.02 50.59 51.06 21.52 37.47 32.21 33.09 28.96 24.96
EBIT Less CapEx to Interest Expense
51.79 47.75 59.62 61.96 63.75 34.81 46.98 39.69 39.58 35.68 31.18
NOPAT Less CapEx to Interest Expense
38.42 35.52 44.37 47.22 49.38 20.15 36.47 31.09 32.13 28.54 24.27
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
137.72% 117.16% 110.22% 100.57% 81.06% 104.15% 127.98% 149.25% 170.86% 159.24% 171.06%

Key Financial Trends

Adobe Inc. (NASDAQ: ADBE) has demonstrated consistent growth in revenue and profitability over the last four years, along with strong operating cash flow generation. The company's financials for Q2 2025 compared to previous years highlight several key trends and factors of interest for retail investors.

Positive Factors:

  • Q2 2025 total revenue reached $5.87 billion, continuing a steady upward trend from $4.53 billion in Q4 2022.
  • Gross profit remains robust at $5.24 billion in Q2 2025, maintaining a strong gross margin despite increased operating expenses.
  • Net income from continuing operations in Q2 2025 was $1.69 billion, showing growth from $1.18 billion in Q4 2022, demonstrating improved profitability.
  • Operating cash flow increased to $2.19 billion in Q2 2025 from $2.13 billion in Q2 2024 and $1.95 billion in Q2 2023, indicating solid cash generation capabilities supporting investments and shareholder returns.
  • Adobe's balance sheet remains strong with total assets of $28.11 billion and total equity of $11.45 billion as of Q2 2025, supporting financial flexibility.
  • The company repurchased $3.5 billion in common equity in Q2 2025, reflecting confidence in its valuation and returning cash to shareholders.
  • Research & Development expenses have steadily increased, reaching $1.08 billion in Q2 2025, underpinning Adobe's commitment to innovation and product development.
  • Marketing expenses, while sizable at $1.63 billion in Q2 2025, support Adobe's growth strategy and market penetration.
  • Depreciation and non-cash adjustments total roughly $420 million in Q2 2025, reflecting investments in long-term assets and amortization of intangibles tied to growth initiatives.
  • Accounts receivable and prepaid expenses have remained within stable ranges, indicating consistent operational efficiency and revenue collection.

Neutral Factors:

  • Total operating expenses have increased year-over-year, driven primarily by growth in sales, marketing, and R&D, which is typical for a technology company focusing on innovation and market expansion.
  • Interest expense rose slightly to $68 million in Q2 2025 from $41 million in Q2 2024 reflecting modest increases in debt levels, but remains manageable relative to operating income.
  • Other income and expense items fluctuate quarter-to-quarter, with net other expenses at $8 million in Q2 2025, representing a small portion of total income.
  • Cash and equivalents decreased from $7.66 billion in Q2 2024 to $4.93 billion in Q2 2025, impacted by substantial share repurchases and debt repayments, but still ample for liquidity needs.
  • Long-term debt rose from about $3.63 billion in Q4 2022 to $6.17 billion in Q2 2025, reflecting increased leverage but supported by strong cash flows and equity.

Negative Factors:

  • Net change in cash and equivalents showed a significant outflow of $1.83 billion in Q2 2025, primarily due to $3.5 billion spent on repurchasing common equity and $176 million in debt repayments.
  • Repurchase of common equity, while positive for shareholder value, reduces cash reserves and increases financial leverage.
  • The increase in deferred revenue liabilities, both current and noncurrent (now totaling over $6.8 billion), represents revenue collected but not yet recognized, and future performance obligations.
  • Marketing expenses remain high (over $1.6 billion in Q2 2025), which could pressure margins if revenue growth slows.

In summary, Adobe continues to show strong financial performance with rising revenues, profitability, and cash flow generation. The company's investments in R&D and marketing underpin its growth prospects. Meanwhile, active capital return programs and manageable increases in debt indicate confidence but highlight the importance of monitoring cash flow and leverage levels. Overall, Adobe remains financially solid with a good balance of growth and shareholder returns.

08/15/25 03:23 PMAI Generated. May Contain Errors.

Frequently Asked Questions About Adobe's Financials

When does Adobe's financial year end?

According to the most recent income statement we have on file, Adobe's fiscal year ends in November. Their fiscal year 2024 ended on November 29, 2024.

How has Adobe's net income changed over the last 10 years?

Adobe's net income appears to be on an upward trend, with a most recent value of $5.56 billion in 2024, rising from $268.40 million in 2014. The previous period was $5.43 billion in 2023. See where experts think Adobe is headed by visiting Adobe's forecast page.

What is Adobe's operating income?
Adobe's total operating income in 2024 was $6.74 billion, based on the following breakdown:
  • Total Gross Profit: $19.15 billion
  • Total Operating Expenses: $12.41 billion
How has Adobe's revenue changed over the last 10 years?

Over the last 10 years, Adobe's total revenue changed from $4.15 billion in 2014 to $21.51 billion in 2024, a change of 418.6%.

How much debt does Adobe have?

Adobe's total liabilities were at $16.13 billion at the end of 2024, a 21.6% increase from 2023, and a 302.1% increase since 2014.

How much cash does Adobe have?

In the past 10 years, Adobe's cash and equivalents has ranged from $876.56 million in 2015 to $7.61 billion in 2024, and is currently $7.61 billion as of their latest financial filing in 2024.

How has Adobe's book value per share changed over the last 10 years?

Over the last 10 years, Adobe's book value per share changed from 13.59 in 2014 to 32.04 in 2024, a change of 135.8%.



This page (NASDAQ:ADBE) was last updated on 8/15/2025 by MarketBeat.com Staff
From Our Partners