The company maintains exceptional cash conversion with an operating cash flow to net income ratio of 1.38 and a free cash flow margin of 36.1%, but a sustained capital allocation preference for buybacks over reinvestment warrants monitoring.
Adobe Inc. (ADBE) cash flow statement — 30-year operating, investing & financing cash flows
| Metric | TTM | Nov'25 | Nov'24 | Dec'23 | Dec'22 | Dec'21 | Nov'20 | Nov'19 | Nov'18 | Dec'17 | Dec'16 | Nov'15 | Nov'14 | Nov'13 | Nov'12 | Dec'11 | Dec'10 | Nov'09 | Nov'08 | Nov'07 | Dec'06 | Dec'05 | Dec'04 | Nov'03 | Nov'02 | Nov'01 | Dec'00 | Dec'99 | Nov'98 | Nov'97 | Nov'96 |
|---|
| Cash from Operations | 11.15B | 10.03B | 8.06B | 7.3B | 7.84B | 7.23B | 5.73B | 4.42B | 4.03B | 2.91B | 2.2B | 1.47B | 1.29B | 1.15B | 1.5B | 1.54B | 1.11B | 1.12B | 1.28B | 1.44B | 927.24M | 730.35M | 683.74M | 433.14M | 329.33M | 418.7M | 444.63M | 334.2M | 203.47M | 208.65M | 198.11M |
| Operating CF Margin % | - | 42.2% | 37.46% | 37.62% | 44.52% | 45.8% | 44.51% | 39.58% | 44.62% | 39.89% | 37.57% | 30.64% | 31.05% | 28.4% | 34.05% | 36.6% | 29.29% | 37.94% | 35.77% | 45.58% | 36.01% | 37.14% | 41.03% | 33.45% | 28.27% | 34.05% | 35.11% | 32.91% | 22.74% | 22.88% | 25.19% |
| Operating CF Growth % | 56.8% | 24.52% | 10.33% | -6.84% | 8.41% | 26.24% | 29.53% | 9.73% | 38.33% | 32.42% | 49.69% | 14.12% | 11.81% | -23.2% | -2.83% | 38.66% | -0.43% | -12.72% | -11.02% | 55.22% | 26.96% | 6.82% | 57.86% | 31.52% | -21.34% | -5.83% | 33.04% | 64.25% | -2.48% | 5.32% | 11.93% |
| Net Income | 7.28B | 7.13B | 5.56B | 5.43B | 4.76B | 4.82B | 5.26B | 2.95B | 2.59B | 1.69B | 1.17B | 629.55M | 253.55M | 289.99M | 832.77M | 832.85M | 774.68M | 386.51M | 871.81M | 723.81M | 505.81M | 602.84M | 450.4M | 266.34M | 191.4M | 205.64M | 287.81M | 237.75M | 105.14M | 186.84M | 153.28M |
| Depreciation & Amortization | 766M | 818M | 894M | 872M | 856M | 788M | 757M | 624.75M | 346.49M | 326M | 331.54M | 339.47M | 313.59M | 321.23M | 299.77M | 270.2M | 292.74M | 282.42M | 270.27M | 315.46M | 307.82M | 64.33M | 60.81M | 49.01M | 63.48M | 56.65M | 43.27M | 50.77M | 56.26M | 59.38M | 55.62M |
| Stock-Based Compensation | 2.07B | 1.94B | 1.88B | 1.72B | 1.44B | 1.07B | 909M | 787.71M | 603.47M | 451.45M | 349.91M | 335.84M | 333.69M | 313.66M | 298.5M | 286.1M | 231.09M | 167.58M | 172.47M | 149.99M | 170.53M | 0 | 340K | 2.83M | 6.79M | 16.5M | 16.5M | 5.27M | 0 | 0 | 0 |
| Deferred Taxes | -10M | -119M | -341M | -426M | 328M | 183M | -1.5B | 2.71M | -468.94M | 51.6M | 24.22M | -69.66M | -26.09M | 29.7M | 89.21M | 60.98M | -161.22M | 49.59M | 46.58M | 58.38M | -4.26M | -7.07M | 46.27M | 36.46M | -5.49M | -17.6M | 1.4M | 694K | -6.77M | -4.17M | -6.71M |
| Other Non-Cash Items | 254M | 152M | -82M | 65M | 122M | 76M | 116M | -50.33M | 469.73M | -57.1M | -21.08M | 39.03M | 26.02M | -888K | -31.08M | 15.47M | -1.65M | 48.46M | 45.78M | 119.83M | 1.17M | 86.05M | 95.65M | 51.81M | 54.13M | 141.51M | 112.44M | -26.17M | 9.08M | 2.62M | -32.91M |
| Working Capital Changes | 788M | 108M | 144M | -355M | 336M | 292M | 186M | 105.03M | 487.77M | 446.94M | 346.36M | 195.26M | 386.9M | 198M | 10.41M | 77.71M | -22.64M | 183.21M | -126.24M | 71.83M | -53.83M | -15.8M | 30.28M | 26.69M | 19.02M | 16M | -16.8M | 65.88M | 36.65M | -36.02M | 28.84M |
| Change in Receivables | 622M | -25M | 143M | -159M | -198M | -430M | 106M | -187.83M | -1.98M | -187.17M | -160.42M | -79.5M | 7.93M | 33.65M | 45.17M | -81.06M | -134.28M | 172.29M | -153.39M | 0 | 0 | -36.09M | 9.22M | -29.15M | 5.91M | -88.49M | -88.49M | 65.73M | 0 | -14.71M | 8.56M |
| Change in Inventory | 0 | 0 | 0 | 208M | 0 | 0 | -202M | 164.7M | 445.8M | 232.36M | 166.7M | 56.63M | -14.14M | -40.78M | -59.22M | 25.46M | 12.38M | 69.67M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | 102M | -23M | 44M | -49M | 66M | -20M | 96M | 23.13M | 54.92M | -45.19M | -6.28M | 22.87M | 6.21M | 7.13M | -62.87M | 32.2M | -10.09M | -13.6M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -2.11B | -1.19B | 149M | 776M | -570M | -3.54B | -414M | -455.08M | -4.68B | -442.88M | -960.03M | -1.49B | -490.71M | -1.18B | -834.66M | -757.4M | -1.16B | -1.5B | -304.68M | 83.29M | 195.19M | -320.36M | -276.58M | -548.39M | -142.26M | -26.43M | -228.06M | 74.15M | -40.3M | 166.86M | -46.87M |
| Capital Expenditures | -214M | -179M | -232M | -360M | -442M | -348M | -419M | -333.98M | -267M | -178.12M | -203.81M | -184.94M | -148.33M | -188.36M | -271.08M | -210.29M | -169.64M | -119.59M | -111.79M | -132.07M | -83.25M | -48.88M | -63.23M | -39.45M | -31.58M | -46.56M | -29.84M | -42.21M | -59.74M | -33.88M | -45.87M |
| CapEx % of Revenue | 0.82% | 0.75% | 1.08% | 1.85% | 2.51% | 2.2% | 3.26% | 2.99% | 2.96% | 2.44% | 3.48% | 3.86% | 3.58% | 4.64% | 6.16% | 4.99% | 4.46% | 4.06% | 3.12% | 4.18% | 3.23% | 2.49% | 3.79% | 3.05% | 2.71% | 3.79% | 2.36% | 4.16% | 6.68% | 3.72% | 5.83% |
| Acquisitions | -1.56B | -17M | 0 | 0 | -126M | -2.68B | 0 | -100.7M | -6.31B | -459.63M | -48.43M | -826M | -29.8M | -704.59M | -353.19M | -259.05M | -193.28M | -1.58B | -3.58M | -75.53M | 439.12M | -9.54M | -15.54M | 0 | 7.34M | -24.45M | -24.45M | -36.93M | -3.54M | -6.12M | -8.03M |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -56M | -554M | 51M | 0 | 0 | 0 | -865M | -565.43M | 0 | -1.9B | -1.63B | -1.34B | -1.72B | -1.52B | 0 | -143K | 32.15M | 2.77M | 30.75M | -856K | 0 | 0 | -120.87M | -16.5M | 0 | 24.45M | 5.42M | 127.4M | -46.63M | -11.13M | 7.23M |
| Cash from Financing | -11.99B | -11.06B | -7.72B | -5.18B | -6.83B | -4.3B | -3.49B | -2.95B | -5.57M | -1.18B | -1.09B | -200.69M | -507.46M | -559.14M | -234.72M | -550.36M | -215.26M | 477.66M | -1.02B | -1.35B | -774.68M | -246.6M | -224.52M | 117.02M | -223.26M | -409.59M | -148.3M | -347.48M | -321.79M | -219.2M | -101.49M |
| Debt Issued (Net) | 243M | 497M | 2B | -500M | 0 | 0 | -6M | 0 | 2.25B | 0 | -108K | 387.09M | -14.68M | -176K | -9M | -10.05M | 489.72M | 636.1M | 350M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Equity Issued (Net) | -12.03B | -11.14B | -9.29B | -4.09B | -6.27B | -3.66B | -3.73B | -2.52B | -2.44B | -941.65M | -929.3M | -811.37M | -545.83M | -599.22M | -169.75M | -550.26M | -710.75M | -170.45M | -1.4B | -1.44B | -854.91M | -243.55M | -212.58M | 128.64M | -211.38M | -397.58M | -136.32M | -336.22M | -308.27M | -204.65M | -86.91M |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.04M | -11.94M | -11.63M | -11.88M | -12.01M | -11.98M | -12.23M | -16.29M | -20.91M | -14.59M |
| Share Repurchases | -12.07B | -11.28B | -9.5B | -4.4B | -6.55B | -3.95B | -3.05B | -2.75B | -2.05B | -1.1B | -1.07B | -625M | -600M | -1.1B | -405M | -695.01M | -850.02M | -350.01M | -1.72B | -1.95B | -1.36B | -600.1M | -608.68M | -84.78M | -293.24M | -485.12M | -255.46M | -479.16M | -379.2M | -275.64M | -126.78M |
| Other Financing | -206M | -420M | -430M | -596M | -553M | -642M | 249M | -428.98M | 189.43M | -242.09M | -161.29M | 223.59M | 53.23M | 40.26M | -55.97M | 9.95M | 5.77M | 12M | 31.98M | 85.05M | 80.23M | 0 | 0 | 0 | 0 | 0 | 0 | 978K | 2.77M | 6.36M | 0 |
| Net Change in Cash | -2.95B | -2.18B | 472M | 2.9B | 392M | -634M | 1.83B | 1.01B | -663.3M | 1.29B | 134.75M | -240.84M | 282.84M | -590.5M | 435.55M | 239.61M | -249.6M | 113.04M | -59.97M | 173.92M | 351.68M | 161.76M | 186.21M | 6.23M | -34.98M | -18.2M | 65.72M | 60.27M | -156.71M | 156.83M | 52.25M |
| Free Cash Flow | 10.94B | 9.85B | 7.82B | 6.94B | 7.4B | 6.89B | 5.31B | 4.09B | 3.76B | 2.73B | 2B | 1.28B | 1.14B | 963.33M | 1.23B | 1.33B | 943.35M | 998.18M | 1.17B | 1.31B | 843.99M | 681.48M | 620.52M | 393.68M | 297.75M | 372.15M | 414.79M | 291.99M | 143.72M | 174.76M | 152.25M |
| FCF Margin % | 42.12% | 41.45% | 36.38% | 35.77% | 42.01% | 43.67% | 41.25% | 36.59% | 41.67% | 37.45% | 34.09% | 26.79% | 27.47% | 23.76% | 27.9% | 31.62% | 24.83% | 33.88% | 32.65% | 41.4% | 32.77% | 34.66% | 37.23% | 30.41% | 25.56% | 30.26% | 32.75% | 28.76% | 16.06% | 19.17% | 19.36% |
| FCF Growth % | 13.96% | 25.92% | 12.71% | -6.14% | 7.3% | 29.86% | 29.86% | 8.63% | 37.59% | 37.02% | 55.38% | 12.75% | 18.27% | -21.59% | -7.84% | 41.31% | -5.49% | -14.6% | -10.58% | 54.89% | 23.85% | 9.82% | 57.62% | 32.22% | -19.99% | -10.28% | 42.05% | 103.16% | -17.76% | 14.79% | 6.52% |
| FCF per Share | 27.69 | 23.07 | 17.39 | 15.12 | 15.70 | 14.33 | 10.94 | 8.31 | 7.56 | 5.46 | 3.96 | 2.53 | 2.24 | 1.88 | 2.44 | 2.65 | 1.79 | 1.88 | 2.13 | 2.18 | 1.38 | 1.34 | 1.25 | 0.82 | 0.61 | 0.75 | 0.81 | 0.56 | 0.26 | 0.29 | 0.25 |
| FCF Conversion (FCF/Net Income) | 1.50x | 1.41x | 1.45x | 1.35x | 1.65x | 1.50x | 1.09x | 1.50x | 1.56x | 1.72x | 1.88x | 2.33x | 4.80x | 3.97x | 1.80x | 1.85x | 1.44x | 2.89x | 1.47x | 1.99x | 1.83x | 1.21x | 1.52x | 1.63x | 1.72x | 2.04x | 1.54x | 1.41x | 1.94x | 1.12x | 1.29x |
| Interest Paid | 251M | 196M | 143M | 106M | 103M | 100M | 88M | 152M | 81M | 69.43M | 66.19M | 56.01M | 68.89M | 64.84M | 66.27M | 63.97M | 34.63M | 2.09M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 1.73B | 1.71B | 1.73B | 1.85B | 778M | 843M | 469M | 352M | 210M | 396.67M | 249.88M | 203.01M | 20.14M | 129.7M | 201.13M | 158.37M | 389.11M | 105.16M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying ADBE stock.
Adobe Inc. (ADBE) generated $10.03B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Adobe Inc. (ADBE) generated $9.85B in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
Adobe Inc. (ADBE) spent $179.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, Adobe Inc. (ADBE) spent $11.28B on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
AI monetization uncertain
Metrics are mathematically derived from official filings.
Exceptional Cash Conversion Quality
According to recent SEC filings, Adobe's operating cash flow consistently exceeds net income, with a trailing OCF/NI ratio averaging 1.41 over the last ten quarters, indicating high-quality earnings driven by strong subscription collections and minimal accrual adjustments.
The persistent OCF/NI ratio above 1.2x suggests that reported net income is fully supported by, and actually understates, the underlying cash generation. This favorable conversion is a hallmark of a mature SaaS model with deferred revenue from upfront annual subscriptions and high visibility into cash receipts. Investors should note that the gap is largely structural, not cyclical, reinforcing the durability of the earnings stream.
Free Cash Flow Resilience
As reported in financial statements, Adobe's trailing twelve-month free cash flow margin has stabilized at a robust 41.6%, demonstrating that even as the company invests heavily in AI, its capital-light software model continues to generate significant surplus cash.
While quarterly FCF margins have shown volatility from working capital timing—peaking at 51.2% in Q4 2025—the core trajectory remains strong. The FCF margin significantly exceeds the net margin, highlighting that depreciation and stock-based compensation, a substantial non-cash charge, do not impede cash flow. This robustness provides a financial buffer to fund AI-related R&D without leveraging the balance sheet.
Minimal Capital Intensity
Based on EDBL's reported figures, Adobe's capital expenditures represent just 1.3% of revenue in the latest quarter, a stark contrast to cloud infrastructure peers, underscoring a software-centric model where growth is not constrained by physical asset requirements.
The consistently low capex-to-revenue ratio (averaging ~0.7% over the period) indicates that Adobe's primary growth driver is intellectual property, not physical capacity. This allows nearly all operating cash flow to be available for deployment. However, investors should monitor whether the compute demands of generative AI services eventually necessitate a shift toward greater capital investment in proprietary infrastructure, which could alter this favorable profile.
Aggressive Shareholder Returns
Per the latest quarterly data, Adobe has deployed $17.8 billion in free cash flow toward share repurchases over the last ten quarters, signaling a strong management preference for returning capital via buybacks rather than dividends or large-scale M&A.
The commitment to buybacks is evident in the scale of repurchases relative to FCF, averaging over 100% in several quarters. This strategy, however, is concentrated in a high-valuation environment, raising questions about long-term capital efficiency. The failed Figma acquisition and subsequent large cash balance now provide a different set of options for capital deployment, which could include resuming strategic M&A or accelerating buybacks if the stock price corrects.
SBC and Cash Flow Distortion
Stock-based compensation of $539 million in Q3 2026 represents a significant non-cash add-back that inflates operating cash flow relative to net income, masking a real economic cost to shareholders through dilution that is not reflected in the cash conversion ratio.
While the OCF/NI ratio appears exceptionally strong, a large portion of the delta is driven by SBC, which averaged over $500 million per quarter. This is a real cost of talent acquisition in the AI race, albeit one settled with equity rather than cash. Analysts should adjust for the dilutive impact of SBC when evaluating the true cash return to common shareholders, as the headline FCF figure overstates the funds truly available for discretionary use after accounting for this implicit dilution.