VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
ADBEAdobe Inc.
$202.73$80.6B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksADBECash Flow

Adobe Inc. (ADBE) Cash Flow Statement

30Y historyFree accessUpdated daily

Adobe exhibits high earnings quality through its subscription model, evidenced by an OCF/NI ratio of 1.47 and free cash flow margins that reached 51.2% in 2024Q4.

ADBE Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMNov'25Nov'24Dec'23Dec'22Dec'21Nov'20Nov'19Nov'18Dec'17Dec'16Nov'15Nov'14Nov'13Nov'12Dec'11Dec'10Nov'09Nov'08Nov'07Dec'06Dec'05Dec'04Nov'03Nov'02Nov'01Dec'00Dec'99Nov'98Nov'97Nov'96
Cash from Operations10.83B10.03B8.06B7.3B7.84B7.23B5.73B4.42B4.03B2.91B2.2B1.47B1.29B1.15B1.5B1.54B1.11B1.12B1.28B1.44B927.24M730.35M683.74M433.14M329.33M418.7M444.63M334.2M203.47M208.65M198.11M
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 %50.77%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 Income7.23B7.13B5.56B5.43B4.76B4.82B5.26B2.95B2.59B1.69B1.17B629.55M253.55M289.99M832.77M832.85M774.68M386.51M871.81M723.81M505.81M602.84M450.4M266.34M191.4M205.64M287.81M237.75M105.14M186.84M153.28M
Depreciation & Amortization759M818M894M872M856M788M757M624.75M346.49M326M331.54M339.47M313.59M321.23M299.77M270.2M292.74M282.42M270.27M315.46M307.82M64.33M60.81M49.01M63.48M56.65M43.27M50.77M56.26M59.38M55.62M
Stock-Based Compensation2.03B1.94B1.88B1.72B1.44B1.07B909M787.71M603.47M451.45M349.91M335.84M333.69M313.66M298.5M286.1M231.09M167.58M172.47M149.99M170.53M0340K2.83M6.79M16.5M16.5M5.27M000
Deferred Taxes-113M-119M-341M-426M328M183M-1.5B2.71M-468.94M51.6M24.22M-69.66M-26.09M29.7M89.21M60.98M-161.22M49.59M46.58M58.38M-4.26M-7.07M46.27M36.46M-5.49M-17.6M1.4M694K-6.77M-4.17M-6.71M
Other Non-Cash Items185M152M-82M65M122M76M116M-50.33M469.73M-57.1M-21.08M39.03M26.02M-888K-31.08M15.47M-1.65M48.46M45.78M119.83M1.17M86.05M95.65M51.81M54.13M141.51M112.44M-26.17M9.08M2.62M-32.91M
Working Capital Changes739M108M144M-355M336M292M186M105.03M487.77M446.94M346.36M195.26M386.9M198M10.41M77.71M-22.64M183.21M-126.24M71.83M-53.83M-15.8M30.28M26.69M19.02M16M-16.8M65.88M36.65M-36.02M28.84M
Change in Receivables263M-25M143M-159M-198M-430M106M-187.83M-1.98M-187.17M-160.42M-79.5M7.93M33.65M45.17M-81.06M-134.28M172.29M-153.39M00-36.09M9.22M-29.15M5.91M-88.49M-88.49M65.73M0-14.71M8.56M
Change in Inventory000208M00-202M164.7M445.8M232.36M166.7M56.63M-14.14M-40.78M-59.22M25.46M12.38M69.67M0000000000000
Change in Payables72M-23M44M-49M66M-20M96M23.13M54.92M-45.19M-6.28M22.87M6.21M7.13M-62.87M32.2M-10.09M-13.6M0000000000000
Cash from Investing-1.72B-1.19B149M776M-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-304.68M83.29M195.19M-320.36M-276.58M-548.39M-142.26M-26.43M-228.06M74.15M-40.3M166.86M-46.87M
Capital Expenditures-201M-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 Revenue0.8%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-1.58B-17M00-126M-2.68B0-100.7M-6.31B-459.63M-48.43M-826M-29.8M-704.59M-353.19M-259.05M-193.28M-1.58B-3.58M-75.53M439.12M-9.54M-15.54M07.34M-24.45M-24.45M-36.93M-3.54M-6.12M-8.03M
Investments-------------------------------
Other Investing-497M-554M51M000-865M-565.43M0-1.9B-1.63B-1.34B-1.72B-1.52B0-143K32.15M2.77M30.75M-856K00-120.87M-16.5M024.45M5.42M127.4M-46.63M-11.13M7.23M
Cash from Financing-11.45B-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-215.26M477.66M-1.02B-1.35B-774.68M-246.6M-224.52M117.02M-223.26M-409.59M-148.3M-347.48M-321.79M-219.2M-101.49M
Debt Issued (Net)493M497M2B-500M00-6M02.25B0-108K387.09M-14.68M-176K-9M-10.05M489.72M636.1M350M000000000000
Equity Issued (Net)-11.8B-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-212.58M128.64M-211.38M-397.58M-136.32M-336.22M-308.27M-204.65M-86.91M
Dividends Paid000000000000000000000-3.04M-11.94M-11.63M-11.88M-12.01M-11.98M-12.23M-16.29M-20.91M-14.59M
Share Repurchases-11.89B-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-148M-420M-430M-596M-553M-642M249M-428.98M189.43M-242.09M-161.29M223.59M53.23M40.26M-55.97M9.95M5.77M12M31.98M85.05M80.23M000000978K2.77M6.36M0
Net Change in Cash-2.34B-2.18B472M2.9B392M-634M1.83B1.01B-663.3M1.29B134.75M-240.84M282.84M-590.5M435.55M239.61M-249.6M113.04M-59.97M173.92M351.68M161.76M186.21M6.23M-34.98M-18.2M65.72M60.27M-156.71M156.83M52.25M
Free Cash Flow10.63B9.85B7.82B6.94B7.4B6.89B5.31B4.09B3.76B2.73B2B1.28B1.14B963.33M1.23B1.33B943.35M998.18M1.17B1.31B843.99M681.48M620.52M393.68M297.75M372.15M414.79M291.99M143.72M174.76M152.25M
FCF Margin %42.17%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 %12.61%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 Share26.4423.0717.3915.1215.7014.3310.948.317.565.463.962.532.241.882.442.651.791.882.132.181.381.341.250.820.610.750.810.560.260.290.25
FCF Conversion (FCF/Net Income)1.47x1.41x1.45x1.35x1.65x1.50x1.09x1.50x1.56x1.72x1.88x2.33x4.80x3.97x1.80x1.85x1.44x2.89x1.47x1.99x1.83x1.21x1.52x1.63x1.72x2.04x1.54x1.41x1.94x1.12x1.29x
Interest Paid332M196M143M106M103M100M88M152M81M69.43M66.19M56.01M68.89M64.84M66.27M63.97M34.63M2.09M0000000000000
Taxes Paid2.25B1.71B1.73B1.85B778M843M469M352M210M396.67M249.88M203.01M20.14M129.7M201.13M158.37M389.11M105.16M0000000000000

Key Metrics

Growth RegimeExpanding
ProfitabilityStrong
Balance SheetHealthy
Cash FlowRobust
Top Statement Risk

Generative AI compute costs

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q2)

Earnings Quality Through Cash Conversion

As reported in financial statements, Adobe consistently generates operating cash flow in excess of net income, with an OCF/NI ratio averaging well above 1.0, peaking at 1.74 in 2024Q4, which suggests a high quality of earnings driven by the company's upfront subscription billing model.

The persistent gap between net income and operating cash flow indicates that the company's accounting profits are well-supported by actual cash inflows. This conversion efficiency is a hallmark of the SaaS model, where deferred revenue acts as a significant source of liquidity before the associated service is fully recognized.

FCF Margins Reflect Operational Scale

Based on recent quarterly data, Adobe's free cash flow margins have remained robust, frequently exceeding 35% and reaching as high as 51.2% in 2024Q4, demonstrating the company's ability to convert a substantial portion of its recurring revenue into discretionary cash flow for capital allocation.

The volatility in FCF margins appears linked to the timing of working capital fluctuations rather than structural shifts in profitability. Investors should monitor whether the integration of compute-heavy AI features begins to compress these margins as the company scales its infrastructure requirements.

Working Capital Dynamics Drive Liquidity

According to recent SEC filings, working capital changes have been a significant driver of cash flow, with a notable $741 million inflow in 2025Q4, highlighting the company's success in managing deferred revenue and timing enterprise contract renewals to bolster its short-term cash position.

The lumpy nature of these working capital swings suggests that enterprise sales cycles remain a primary influence on cash timing. While these inflows are beneficial, they should be viewed as timing differences rather than permanent improvements in operational efficiency.

Aggressive Capital Return Strategy Continues

As evidenced by the $4.9 billion in share repurchases during 2026Q2, Adobe utilizes its robust cash generation to aggressively return capital to shareholders, a strategy that has remained consistent even following the termination of the $20 billion Figma acquisition agreement.

The reliance on buybacks as a primary deployment tool suggests management's confidence in the long-term durability of the business. However, the high volume of repurchases warrants investigation into whether these actions are effectively offsetting the dilutive impact of ongoing stock-based compensation programs.

ADBE — Frequently Asked Questions

Quick answers to the most common questions about buying ADBE stock.

How much cash does Adobe Inc. (ADBE) generate from operations?

Adobe Inc. (ADBE) generated $10.03B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Adobe Inc.'s free cash flow?

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.

What is Adobe Inc.'s capital expenditure (CapEx)?

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.

How does Adobe Inc. distribute cash to shareholders?

In 2025, Adobe Inc. (ADBE) spent $11.28B on share repurchases. This shows the company's commitment to returning capital to its equity investors.