Stock Analysis on Net

Adobe Inc. (NASDAQ:ADBE)

Analysis of Operating Leases

Microsoft Excel

Adjustments to Financial Statements for Operating Leases

Adobe Inc., adjustments to financial statements

US$ in millions

Microsoft Excel
Nov 28, 2025 Nov 29, 2024 Dec 1, 2023 Dec 2, 2022 Dec 3, 2021 Nov 27, 2020
Adjustment to Total Assets
Total assets (as reported) 29,496 30,230 29,779 27,165 27,241 24,284
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Total assets (adjusted) 29,496 30,230 29,779 27,165 27,241 24,284
Adjustment to Total Debt
Total debt (as reported) 6,210 5,628 3,634 4,129 4,123 4,117
Add: Operating lease liability (before adoption of FASB Topic 842)2
Add: Current operating lease liabilities 77 75 73 87 97 92
Add: Long-term operating lease liabilities 361 353 373 417 453 499
Total debt (adjusted) 6,648 6,056 4,080 4,633 4,673 4,708

Based on: 10-K (reporting date: 2025-11-28), 10-K (reporting date: 2024-11-29), 10-K (reporting date: 2023-12-01), 10-K (reporting date: 2022-12-02), 10-K (reporting date: 2021-12-03), 10-K (reporting date: 2020-11-27).

1, 2 Equal to total present value of future operating lease payments.


Adobe Inc., Financial Data: Reported vs. Adjusted



Adjusted Financial Ratios for Operating Leases (Summary)

Adobe Inc., adjusted financial ratios

Microsoft Excel
Nov 28, 2025 Nov 29, 2024 Dec 1, 2023 Dec 2, 2022 Dec 3, 2021 Nov 27, 2020
Total Asset Turnover1
Reported total asset turnover 0.81 0.71 0.65 0.65 0.58 0.53
Adjusted total asset turnover 0.81 0.71 0.65 0.65 0.58 0.53
Debt to Equity2
Reported debt to equity 0.53 0.40 0.22 0.29 0.28 0.31
Adjusted debt to equity 0.57 0.43 0.25 0.33 0.32 0.35
Return on Assets3 (ROA)
Reported ROA 24.17% 18.39% 18.23% 17.51% 17.70% 21.66%
Adjusted ROA 24.17% 18.39% 18.23% 17.51% 17.70% 21.66%

Based on: 10-K (reporting date: 2025-11-28), 10-K (reporting date: 2024-11-29), 10-K (reporting date: 2023-12-01), 10-K (reporting date: 2022-12-02), 10-K (reporting date: 2021-12-03), 10-K (reporting date: 2020-11-27).

Financial ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Adobe Inc. adjusted total asset turnover ratio improved from 2023 to 2024 and from 2024 to 2025.
Adjusted debt to equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. Adobe Inc. adjusted debt to equity ratio deteriorated from 2023 to 2024 and from 2024 to 2025.
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. Adobe Inc. adjusted ROA improved from 2023 to 2024 and from 2024 to 2025.

Adobe Inc., Financial Ratios: Reported vs. Adjusted



Adjusted Total Asset Turnover

Microsoft Excel
Nov 28, 2025 Nov 29, 2024 Dec 1, 2023 Dec 2, 2022 Dec 3, 2021 Nov 27, 2020
As Reported
Selected Financial Data (US$ in millions)
Revenue 23,769 21,505 19,409 17,606 15,785 12,868
Total assets 29,496 30,230 29,779 27,165 27,241 24,284
Activity Ratio
Total asset turnover1 0.81 0.71 0.65 0.65 0.58 0.53
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Revenue 23,769 21,505 19,409 17,606 15,785 12,868
Adjusted total assets 29,496 30,230 29,779 27,165 27,241 24,284
Activity Ratio
Adjusted total asset turnover2 0.81 0.71 0.65 0.65 0.58 0.53

Based on: 10-K (reporting date: 2025-11-28), 10-K (reporting date: 2024-11-29), 10-K (reporting date: 2023-12-01), 10-K (reporting date: 2022-12-02), 10-K (reporting date: 2021-12-03), 10-K (reporting date: 2020-11-27).

2025 Calculations

1 Total asset turnover = Revenue ÷ Total assets
= 23,769 ÷ 29,496 = 0.81

2 Adjusted total asset turnover = Revenue ÷ Adjusted total assets
= 23,769 ÷ 29,496 = 0.81

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Adobe Inc. adjusted total asset turnover ratio improved from 2023 to 2024 and from 2024 to 2025.


Adjusted Debt to Equity

Microsoft Excel
Nov 28, 2025 Nov 29, 2024 Dec 1, 2023 Dec 2, 2022 Dec 3, 2021 Nov 27, 2020
As Reported
Selected Financial Data (US$ in millions)
Total debt 6,210 5,628 3,634 4,129 4,123 4,117
Stockholders’ equity 11,623 14,105 16,518 14,051 14,797 13,264
Solvency Ratio
Debt to equity1 0.53 0.40 0.22 0.29 0.28 0.31
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Adjusted total debt 6,648 6,056 4,080 4,633 4,673 4,708
Stockholders’ equity 11,623 14,105 16,518 14,051 14,797 13,264
Solvency Ratio
Adjusted debt to equity2 0.57 0.43 0.25 0.33 0.32 0.35

Based on: 10-K (reporting date: 2025-11-28), 10-K (reporting date: 2024-11-29), 10-K (reporting date: 2023-12-01), 10-K (reporting date: 2022-12-02), 10-K (reporting date: 2021-12-03), 10-K (reporting date: 2020-11-27).

2025 Calculations

1 Debt to equity = Total debt ÷ Stockholders’ equity
= 6,210 ÷ 11,623 = 0.53

2 Adjusted debt to equity = Adjusted total debt ÷ Stockholders’ equity
= 6,648 ÷ 11,623 = 0.57

Solvency ratio Description The company
Adjusted debt-to-equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. Adobe Inc. adjusted debt-to-equity ratio deteriorated from 2023 to 2024 and from 2024 to 2025.


Adjusted Return on Assets (ROA)

Microsoft Excel
Nov 28, 2025 Nov 29, 2024 Dec 1, 2023 Dec 2, 2022 Dec 3, 2021 Nov 27, 2020
As Reported
Selected Financial Data (US$ in millions)
Net income 7,130 5,560 5,428 4,756 4,822 5,260
Total assets 29,496 30,230 29,779 27,165 27,241 24,284
Profitability Ratio
ROA1 24.17% 18.39% 18.23% 17.51% 17.70% 21.66%
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Net income 7,130 5,560 5,428 4,756 4,822 5,260
Adjusted total assets 29,496 30,230 29,779 27,165 27,241 24,284
Profitability Ratio
Adjusted ROA2 24.17% 18.39% 18.23% 17.51% 17.70% 21.66%

Based on: 10-K (reporting date: 2025-11-28), 10-K (reporting date: 2024-11-29), 10-K (reporting date: 2023-12-01), 10-K (reporting date: 2022-12-02), 10-K (reporting date: 2021-12-03), 10-K (reporting date: 2020-11-27).

2025 Calculations

1 ROA = 100 × Net income ÷ Total assets
= 100 × 7,130 ÷ 29,496 = 24.17%

2 Adjusted ROA = 100 × Net income ÷ Adjusted total assets
= 100 × 7,130 ÷ 29,496 = 24.17%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. Adobe Inc. adjusted ROA improved from 2023 to 2024 and from 2024 to 2025.