Adobe Reports Record Q4 and Fiscal 2024 Revenue

The following table summarizes Adobe’s first quarter fiscal year 2025 targets²:

Total revenue	$5.63 billion to $5.68 billion
Digital Media segment revenue	$4.17 billion to $4.20 billion
Digital Experience segment revenue	$1.38 billion to $1.40 billion
Digital Experience subscription revenue	$1.27 billion to $1.29 billion
Earnings per share	GAAP: $3.85 to $3.90	Non-GAAP: $4.95 to $5.00

Targets assume non-GAAP operating margin of ~47 percent, non-GAAP tax rate of ~18.5 percent and diluted share count of ~439 million for first quarter fiscal year 2025.

Adobe to Host Conference Call

Adobe will webcast its fourth quarter and fiscal year 2024 earnings conference call today at 2:00 p.m. Pacific Time from its investor relations website: http://www.adobe.com/ADBE. Earnings documents, including Adobe management’s prepared conference call remarks with slides and an investor datasheet are posted to Adobe’s Investor Relations Website in advance of the conference call for reference.

Forward-Looking Statements, Non-GAAP and Other Disclosures

In addition to historical information, this press release contains “forward-looking statements” within the meaning of applicable securities laws, including statements related to our business, strategy, artificial intelligence and innovation momentum; our market opportunity and future growth; market trends; current macroeconomic conditions; fluctuations in foreign currency exchange rates; strategic investments; customer success; revenue; operating margin; annualized recurring revenue; tax rate; earnings per share; and share count. Each of the forward-looking statements we make in this press release involves risks, uncertainties and assumptions based on information available to us as of the date of this press release. Such risks and uncertainties, many of which relate to matters beyond our control, could cause actual results to differ materially from these forward-looking statements. Factors that might cause or contribute to such differences include, but are not limited to: failure to innovate effectively and meet customer needs; issues relating to development and use of AI; failure to realize the anticipated benefits of investments or acquisitions; failure to compete effectively; damage to our reputation or brands; service interruptions or failures in information technology systems by us or third parties; security incidents; failure to effectively develop, manage and maintain critical third-party business relationships; risks associated with being a multinational corporation and adverse macroeconomic conditions; failure to recruit and retain key personnel; complex sales cycles; changes in, and compliance with, global laws and regulations, including those related to information security and privacy; failure to protect our intellectual property; litigation, regulatory inquiries and intellectual property infringement claims; changes in tax regulations; complex government procurement processes; risks related to fluctuations in or the timing of revenue recognition from our subscription offerings; fluctuations in foreign currency exchange rates; impairment charges; our existing and future debt obligations; catastrophic events; and fluctuations in our stock price. Further information on these and other factors are discussed in the section titled “Risk Factors” in Adobe’s most recently filed Annual Report on Form 10-K and Adobe's most recently filed Quarterly Reports on Form 10-Q. The risks described in this press release and in Adobe’s filings with the U.S. Securities and Exchange Commission should be carefully reviewed.

Undue reliance should not be placed on the financial information set forth in this press release, which reflects estimates based on information available at this time. These amounts could differ from actual reported amounts stated in Adobe’s Annual Report on Form 10-K for our fiscal year ended Nov. 29, 2024, which Adobe expects to file in Jan. 2025. Adobe assumes no obligation to, and does not currently intend to, update these forward-looking statements.

A reconciliation between GAAP and non-GAAP earnings results and financial targets and a statement regarding use of non-GAAP financial information are provided at the end of this press release and on Adobe’s investor relations website.

About Adobe

Adobe is changing the world through personalized digital experiences. For more information, visit www.adobe.com.

©2024 Adobe. All rights reserved. Adobe, Creative Cloud, Document Cloud and the Adobe logo are either registered trademarks or trademarks of Adobe (or one of its subsidiaries) in the United States and/or other countries. All other trademarks are the property of their respective owners.

Condensed Consolidated Statements of Income (In millions, except per share data; unaudited)
	Three Months Ended						Year Ended
	November 29, 2024			December 1, 2023			November 29, 2024			December 1, 2023
Revenue:
Subscription	$	5,365		$	4,763		$	20,521		$	18,284
Product		81			114			386			460
Services and other		160			171			598			665
Total revenue		5,606			5,048			21,505			19,409

Cost of revenue:
Subscription		475			505			1,799			1,822
Product		6			6			25			29
Services and other		135			123			534			503
Total cost of revenue		616			634			2,358			2,354

Gross profit		4,990			4,414			19,147			17,055

Operating expenses:
Research and development		999			889			3,944			3,473
Sales and marketing		1,536			1,368			5,764			5,351
General and administrative		456			372			1,529			1,413
Acquisition termination fee		—			—			1,000			—
Amortization of intangibles		42			42			169			168
Total operating expenses		3,033			2,671			12,406			10,405

Operating income		1,957			1,743			6,741			6,650

Non-operating income (expense):
Interest expense		(50	)		(28	)		(169	)		(113	)
Investment gains (losses), net		14			4			48			16
Other income (expense), net		70			89			311			246
Total non-operating income (expense), net		34			65			190			149
Income before income taxes		1,991			1,808			6,931			6,799
Provision for income taxes		308			325			1,371			1,371
Net income	$	1,683		$	1,483		$	5,560		$	5,428
Basic net income per share	$	3.81		$	3.26		$	12.43		$	11.87
Shares used to compute basic net income per share		441			455			447			457
Diluted net income per share	$	3.79		$	3.23		$	12.36		$	11.82
Shares used to compute diluted net income per share		443			459			450			459

Condensed Consolidated Balance Sheets (In millions; unaudited)
	November 29, 2024			December 1, 2023
ASSETS

Current assets:
Cash and cash equivalents	$	7,613		$	7,141
Short-term investments		273			701
Trade receivables, net of allowances for doubtful accounts of $14 and $16, respectively		2,072			2,224
Prepaid expenses and other current assets		1,274			1,018
Total current assets		11,232			11,084

Property and equipment, net		1,936			2,030
Operating lease right-of-use assets, net		281			358
Goodwill		12,788			12,805
Other intangibles, net		782			1,088
Deferred income taxes		1,657			1,191
Other assets		1,554			1,223
Total assets	$	30,230		$	29,779

LIABILITIES AND STOCKHOLDERS’ EQUITY

Current liabilities:
Trade payables	$	361		$	314
Accrued expenses		2,336			1,942
Debt		1,499			—
Deferred revenue		6,131			5,837
Income taxes payable		119			85
Operating lease liabilities		75			73
Total current liabilities		10,521			8,251

Long-term liabilities:
Debt		4,129			3,634
Deferred revenue		128			113
Income taxes payable		548			514
Operating lease liabilities		353			373
Other liabilities		446			376
Total liabilities		16,125			13,261

Stockholders’ equity:
Preferred stock		—			—
Common stock		—			—
Additional paid-in capital		13,419			11,586
Retained earnings		38,470			33,346
Accumulated other comprehensive income (loss)		(201	)		(285	)
Treasury stock, at cost		(37,583	)		(28,129	)
Total stockholders’ equity		14,105			16,518
Total liabilities and stockholders’ equity	$	30,230		$	29,779

Condensed Consolidated Statements of Cash Flows (In millions; unaudited)
	Three Months Ended
	November 29, 2024			December 1, 2023
Cash flows from operating activities:
Net income	$	1,683		$	1,483
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation, amortization and accretion		218			222
Stock-based compensation		441			427
Lease-related asset impairments		78			—
Unrealized investment (gains) losses, net		(11	)		(3	)
Other non-cash adjustments		(105	)		(129	)
Changes in deferred revenue		353			467
Changes in other operating assets and liabilities		264			(870	)
Net cash provided by operating activities		2,921			1,597

Cash flows from investing activities:
Purchases, sales and maturities of short-term investments, net		50			219
Purchases of property and equipment		(48	)		(47	)
Purchases and sales of long-term investments, intangibles and other assets, net		17			(19	)
Net cash provided by investing activities		19			153

Cash flows from financing activities:
Repurchases of common stock		(2,500	)		(1,000	)
Taxes paid related to net share settlement of equity awards, net of proceeds from treasury stock re-issuances		(152	)		(202	)
Other financing activities, net		151			(15	)
Net cash used for financing activities		(2,501	)		(1,217	)
Effect of exchange rate changes on cash and cash equivalents		(19	)		7
Net change in cash and cash equivalents		420			540
Cash and cash equivalents at beginning of period		7,193			6,601
Cash and cash equivalents at end of period	$	7,613		$	7,141

Non-GAAP Results The following table shows Adobe’s GAAP results reconciled to non-GAAP results included in this release.

(In millions, except per share data)	Three Months Ended									Year Ended
	November 29, 2024			December 1, 2023			August 30, 2024			November 29, 2024			December 1, 2023
Operating income:

GAAP operating income	$	1,957		$	1,743		$	1,992		$	6,741		$	6,650
Stock-based and deferred compensation expense		455			431			485			1,881			1,735
Amortization of intangibles		84			91			83			334			373
Acquisition-related expenses ⁽¹⁾		—			34			—			1,007			116
Loss contingency (reversal) ⁽²⁾		—			44			(45	)		(44	)		44
Lease-related asset impairments and other charges ⁽³⁾		100			—			—			100			—
Non-GAAP operating income	$	2,596		$	2,343		$	2,515		$	10,019		$	8,918

Net income:

GAAP net income	$	1,683		$	1,483		$	1,684		$	5,560		$	5,428
Stock-based and deferred compensation expense		455			431			485			1,881			1,735
Amortization of intangibles		84			91			83			334			373
Acquisition-related expenses ⁽¹⁾		—			34			—			1,007			116
Loss contingency (reversal) ⁽²⁾		—			44			(45	)		(44	)		44
Lease-related asset impairments and other charges ⁽³⁾		100			—			—			100			—
Investment (gains) losses, net		(14	)		(4	)		(12	)		(48	)		(16	)
Income tax adjustments		(176	)		(120	)		(115	)		(509	)		(303	)
Non-GAAP net income	$	2,132		$	1,959		$	2,080		$	8,281		$	7,377

Diluted net income per share:

GAAP diluted net income per share	$	3.79		$	3.23		$	3.76		$	12.36		$	11.82
Stock-based and deferred compensation expense		1.03			0.94			1.08			4.18			3.78
Amortization of intangibles		0.19			0.20			0.19			0.75			0.81
Acquisition-related expenses ⁽¹⁾		—			0.07			—			2.24			0.25
Loss contingency (reversal) ⁽²⁾		—			0.10			(0.10	)		(0.10	)		0.10
Lease-related asset impairments and other charges ⁽³⁾		0.23			—			—			0.22			—
Investment (gains) losses, net		(0.03	)		(0.01	)		(0.03	)		(0.10	)		(0.03	)
Income tax adjustments		(0.40	)		(0.26	)		(0.25	)		(1.13	)		(0.66	)
Non-GAAP diluted net income per share	$	4.81		$	4.27		$	4.65		$	18.42		$	16.07

Shares used to compute diluted net income per share		443			459			448			450			459

⁽¹⁾	Associated with the Figma transaction, and includes deal costs, certain professional fees and the termination fee
⁽²⁾	Associated with an IP litigation matter
⁽³⁾	Associated with the optimization of our leased facilities, and primarily includes impairment charges related to certain operating lease right-of-use assets and leasehold improvements

Non-GAAP Results (continued) The following table shows Adobe’s fourth quarter fiscal year 2024 GAAP tax rate reconciled to the non-GAAP tax rate included in this release.

	Fourth Quarter Fiscal 2024
Effective income tax rate:

GAAP effective income tax rate		15.5		%
Income tax adjustments		5.0
Stock-based and deferred compensation expense		(1.4	)
Amortization of intangibles		(0.3	)
Lease-related asset impairments and other charges ⁽³⁾		(0.3	)
Non-GAAP effective income tax rate ⁽⁴⁾		18.5		%

⁽³⁾	Associated with the optimization of our leased facilities, and primarily includes impairment charges related to certain operating lease right-of-use assets and leasehold improvements
⁽⁴⁾	Represents Adobe’s fixed long-term non-GAAP tax rate based on projections and currently available information through fiscal 2025

Reconciliation of GAAP to Non-GAAP Financial Targets and Assumptions The following tables show Adobe's annual fiscal year 2025 financial targets and assumptions reconciled to non-GAAP financial targets and assumptions included in this release.

(Shares in millions)	Fiscal Year 2025
	Low			High
Diluted net income per share:

GAAP diluted net income per share	$	15.80		$	16.10
Stock-based and deferred compensation expense		4.69			4.69
Amortization of intangibles		0.71			0.71
Income tax adjustments		(1.00	)		(1.00	)
Non-GAAP diluted net income per share	$	20.20		$	20.50

Shares used to compute diluted net income per share	433			433

	Fiscal Year 2025
Operating margin:

GAAP operating margin		36.0	%
Stock-based and deferred compensation expense		8.7
Amortization of intangibles		1.3
Non-GAAP operating margin		46.0	%

Reconciliation of GAAP to Non-GAAP Financial Targets and Assumptions (continued) The following tables show Adobe's first quarter fiscal year 2025 financial targets and assumptions reconciled to non-GAAP financial targets and assumptions included in this release.

(Shares in millions)	First Quarter Fiscal 2025
	Low			High
Diluted net income per share:

GAAP diluted net income per share	$	3.85		$	3.90
Stock-based and deferred compensation expense		1.13			1.13
Amortization of intangibles		0.19			0.19
Income tax adjustments		(0.22	)		(0.22	)
Non-GAAP diluted net income per share	$	4.95		$	5.00

Shares used to compute diluted net income per share	439			439

	First Quarter Fiscal 2025
Operating margin:

GAAP operating margin		37.0	%
Stock-based and deferred compensation expense		8.5
Amortization of intangibles		1.5
Non-GAAP operating margin		47.0	%

	First Quarter Fiscal 2025
Effective income tax rate:

GAAP effective income tax rate		19.0		%
Stock-based and deferred compensation expense		(1.7	)
Amortization of intangibles		(0.3	)
Income tax adjustments		1.5
Non-GAAP effective income tax rate ⁽⁴⁾		18.5		%

⁽⁴⁾	Represents Adobe’s fixed long-term non-GAAP tax rate based on projections and currently available information through fiscal 2025

« Previous Page 1 | 2 | 3 Next Page »