Stock Analysis on Net

Adobe Inc. (NASDAQ:ADBE)

$24.99

Adjustments to Financial Statements

Microsoft Excel

Adjustments to Current Assets

Adobe Inc., adjusted current assets

US$ in millions

Microsoft Excel
Nov 29, 2024 Dec 1, 2023 Dec 2, 2022 Dec 3, 2021 Nov 27, 2020 Nov 29, 2019
As Reported
Current assets
Adjustments
Add: Allowances for doubtful accounts
After Adjustment
Adjusted current assets

Based on: 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), 10-K (reporting date: 2019-11-29).

The data indicates a consistent upward trend in both current assets and adjusted current assets over the six-year period from 2019 to 2024. Current assets increased from 6,495 million US dollars in 2019 to 11,232 million US dollars in 2024, reflecting a substantial growth in liquidity and short-term resources available to the company.

Similarly, adjusted current assets show a corresponding rise from 6,505 million US dollars in 2019 to 11,246 million US dollars in 2024. The close alignment between the values of current assets and adjusted current assets throughout the period suggests minimal adjustments or non-standard items impacting the reported current assets figure.

This steady increase in current assets over time may indicate improved operational efficiency, enhanced working capital management, or a strategic accumulation of liquid resources, positioning the company with greater flexibility to meet short-term obligations or invest in opportunities as they arise.

Current Assets
Increased from 6,495 million US$ in 2019 to 11,232 million US$ in 2024, representing a cumulative growth of approximately 73%.
Adjusted Current Assets
Rose similarly from 6,505 million US$ to 11,246 million US$, closely mirroring reported current assets and signifying consistent asset quality adjustments.

Adjustments to Total Assets

Adobe Inc., adjusted total assets

US$ in millions

Microsoft Excel
Nov 29, 2024 Dec 1, 2023 Dec 2, 2022 Dec 3, 2021 Nov 27, 2020 Nov 29, 2019
As Reported
Total assets
Adjustments
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Add: Allowances for doubtful accounts
Less: Deferred tax assets2
After Adjustment
Adjusted total assets

Based on: 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), 10-K (reporting date: 2019-11-29).

1 Operating lease right-of-use asset (before adoption of FASB Topic 842). See details »

2 Deferred tax assets. See details »

The annual financial data reveals a steady increase in total assets over the observed periods, indicating consistent growth in the company's asset base. From November 29, 2019, to November 29, 2024, total assets expanded from approximately $20,762 million to $30,230 million. This growth trend, although generally upward, exhibited a marginal slowdown between December 3, 2021, and December 2, 2022, where total assets slightly decreased from $27,241 million to $27,165 million before resuming an upward trajectory.

Adjusted total assets, which may represent assets after certain adjustments or revaluations, also demonstrated an overall positive trend. Beginning at $21,369 million in November 2019, adjusted total assets increased to $28,587 million by November 2024. A notable deviation occurred between November 29, 2019, and November 27, 2020, where adjusted total assets decreased from $21,369 million to $22,935 million, a downward movement contrasting with total assets in the same period. After this, adjusted total assets steadily increased, with a slight decline observed from December 1, 2023, to November 29, 2024.

Total Assets
Exhibited a robust growth pattern, nearly a 45.6% increase over five years, except for a minor dip in 2022.
Adjusted Total Assets
Displayed some volatility, with a minor decrease during the 2019-2020 period and a slight dip in the latest year, but overall trending upward by approximately 33.6% over the period.

These trends suggest that the company has been expanding its asset base steadily, which is generally positive, although some adjustments accounted for in adjusted total assets indicate fluctuations potentially due to revaluation, asset impairments, or accounting policy changes. The minor declines in some years warrant further examination to understand underlying causes, but the overarching trajectory points to asset growth and strengthening of the asset portfolio.


Adjustments to Current Liabilities

Adobe Inc., adjusted current liabilities

US$ in millions

Microsoft Excel
Nov 29, 2024 Dec 1, 2023 Dec 2, 2022 Dec 3, 2021 Nov 27, 2020 Nov 29, 2019
As Reported
Current liabilities
Adjustments
Less: Deferred revenue, current
After Adjustment
Adjusted current liabilities

Based on: 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), 10-K (reporting date: 2019-11-29).

The analysis of the annual financial data reveals variations in both current liabilities and adjusted current liabilities over the time periods reviewed.

Current Liabilities
The value of current liabilities decreased significantly from 8,191 million USD in 2019 to 5,512 million USD in 2020, indicating an improvement in short-term obligations management or a reduction in short-term debt. However, this trend reversed from 2020 onwards, with liabilities increasing to 6,932 million USD in 2021 and continuing to rise to 8,128 million USD in 2022. The upward trend persisted slightly into 2023 with 8,251 million USD and then jumped more notably in 2024 to 10,521 million USD. Overall, after an initial decline, current liabilities have been on an increasing trajectory in the latter years, potentially reflecting greater short-term borrowing or rising operational liabilities.
Adjusted Current Liabilities
The adjusted current liabilities show a more pronounced decline from 4,813 million USD in 2019 to 1,883 million USD in 2020, indicating a substantial improvement in adjusted liquidity or short-term financial obligations. Following 2020, adjusted current liabilities experienced minor increases, moving to 2,199 million USD in 2021 and 2,831 million USD in 2022, before dipping slightly to 2,414 million USD in 2023. However, similarly to current liabilities, a sharp increase is observed in 2024, rising to 4,390 million USD. This pattern suggests that while the company managed to reduce adjusted short-term liabilities drastically in 2020, the adjusted liabilities began to climb gradually again, with a significant surge in the most recent year.

In summary, the data indicates that the company achieved a notable reduction in both current liabilities and adjusted current liabilities in 2020. However, since that point, both measures have generally trended upwards, with especially marked increases evident in the final year of the dataset. This shift might imply changing financing strategies or external conditions impacting the short-term financial commitments. Close monitoring of these liabilities is warranted to ensure they remain manageable relative to assets and cash flows.


Adjustments to Total Liabilities

Adobe Inc., adjusted total liabilities

US$ in millions

Microsoft Excel
Nov 29, 2024 Dec 1, 2023 Dec 2, 2022 Dec 3, 2021 Nov 27, 2020 Nov 29, 2019
As Reported
Total liabilities
Adjustments
Add: Operating lease liability (before adoption of FASB Topic 842)1
Less: Deferred tax liabilities2
Less: Deferred revenue
After Adjustment
Adjusted total liabilities

Based on: 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), 10-K (reporting date: 2019-11-29).

1 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Deferred tax liabilities. See details »

Total liabilities
The total liabilities exhibit a generally upward trend over the analyzed period. Starting at 10,232 million US dollars in November 2019, the liabilities increased steadily each year, reaching 13,261 million by December 2023. Notably, there is a significant rise in the final year ending November 2024, with total liabilities jumping to 16,125 million US dollars, representing the most considerable increase observed in this span.
Adjusted total liabilities
Adjusted total liabilities show a relatively stable trend from 2019 through 2023. The figures hold close within the range of approximately 7,188 to 7,672 million US dollars throughout these years, with a slight decrease observed in 2023, dropping to 7,296 million US dollars. In contrast, the year ending in November 2024 presents a marked increase to 9,835 million US dollars, which is a substantial rise compared to previous years.
Overall analysis
Both total and adjusted total liabilities demonstrate a pattern of growth, more pronounced in the final year reported. The adjusted liabilities remained relatively stable prior to 2024, suggesting controlled liabilities after adjustments, but the escalation in 2024 may indicate changes in accounting, increased borrowing, or shifts in financial strategy. The gap between total and adjusted liabilities fluctuates slightly but widens significantly in the last period, hinting at possible adjustments or reclassifications affecting the financial structure.

Adjustments to Stockholders’ Equity

Adobe Inc., adjusted stockholders’ equity

US$ in millions

Microsoft Excel
Nov 29, 2024 Dec 1, 2023 Dec 2, 2022 Dec 3, 2021 Nov 27, 2020 Nov 29, 2019
As Reported
Stockholders’ equity
Adjustments
Less: Net deferred tax assets (liabilities)1
Add: Allowances for doubtful accounts
Add: Deferred revenue
After Adjustment
Adjusted stockholders’ equity

Based on: 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), 10-K (reporting date: 2019-11-29).

1 Net deferred tax assets (liabilities). See details »

Stockholders’ Equity

The stockholders' equity exhibits an overall increasing trend from 2019 to 2023, rising from 10,530 million US dollars in 2019 to 16,518 million US dollars in 2023. However, in the final observed year, 2024, there is a notable decrease to 14,105 million US dollars. This reduction following several years of growth may warrant further investigation into the factors influencing the equity position in the latest period.

Adjusted Stockholders’ Equity

The adjusted stockholders' equity has consistently increased each year from 14,181 million US dollars in 2019 to 21,308 million US dollars in 2023, indicating a positive trajectory in adjusted equity. Similar to the unadjusted equity, there is a decline in 2024, with adjusted stockholders' equity dropping to 18,752 million US dollars. Despite this decrease, the adjusted equity remains considerably higher than the unadjusted figure, suggesting adjustments that enhance the equity value beyond reported stockholders' equity.

Comparative Insights

The data reveals that adjusted stockholders’ equity consistently exceeds the reported stockholders’ equity by a significant margin throughout all periods. Both metrics show growth until 2023, followed by declines in 2024. The converging reduction of both figures in the latest year may reflect changes in operational performance, asset valuation, or other accounting adjustments affecting shareholders' equity. The upward trends prior to 2024 indicate strengthening equity positions over time, which may be associated with retained earnings growth, reinvestments, or other strategic financial decisions.


Adjustments to Capitalization Table

Adobe Inc., adjusted capitalization table

US$ in millions

Microsoft Excel
Nov 29, 2024 Dec 1, 2023 Dec 2, 2022 Dec 3, 2021 Nov 27, 2020 Nov 29, 2019
As Reported
Debt, current portion
Debt, excluding current portion
Total reported debt
Stockholders’ equity
Total reported capital
Adjustments to Debt
Add: Operating lease liability (before adoption of FASB Topic 842)1
Add: Current operating lease liabilities2
Add: Long-term operating lease liabilities3
Adjusted total debt
Adjustments to Equity
Less: Net deferred tax assets (liabilities)4
Add: Allowances for doubtful accounts
Add: Deferred revenue
Adjusted stockholders’ equity
After Adjustment
Adjusted total capital

Based on: 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), 10-K (reporting date: 2019-11-29).

1 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Current operating lease liabilities. See details »

3 Long-term operating lease liabilities. See details »

4 Net deferred tax assets (liabilities). See details »

The financial data reveals several notable trends in the capital structure and equity composition over the analyzed periods. There is observable volatility in both the debt levels and equity components, reflecting changes in financial strategy and capital management.

Total Reported Debt
The total reported debt remained relatively stable from 2019 through 2022, fluctuating marginally between approximately 4.1 billion and 4.13 billion US dollars. A decrease to 3.63 billion was recorded in 2023, followed by a significant increase to 5.63 billion in 2024, indicating a substantial rise in debt financing most recently.
Stockholders’ Equity
Stockholders’ equity exhibited a generally upward trend from 10.53 billion in 2019 to a peak of 16.52 billion in 2023 before declining to 14.11 billion in 2024. This suggests that despite fluctuations, equity financing mostly increased until a slight contraction occurred in the latest period.
Total Reported Capital
Total reported capital, representing the sum of debt and equity, increased steadily from 14.67 billion in 2019 to 20.15 billion in 2023 before a minor decrease to 19.73 billion in 2024. The overall growth indicates an expanding capital base over the period.
Adjusted Total Debt
The adjusted debt figures paralleled the trends seen in reported debt, with stability from 2019 to 2022, a decrease down to 4.08 billion in 2023, and then a marked increase to 6.06 billion in 2024. The adjusted debt level in 2024 notably surpasses previous years, underscoring an increased reliance on debt financing.
Adjusted Stockholders’ Equity
Adjusted stockholders’ equity consistently increased from 14.18 billion in 2019 to a high of 21.31 billion in 2023, followed by a reduction to 18.75 billion in 2024. This pattern affirms the overall growth in equity capital until a contraction in the most recent period.
Adjusted Total Capital
The pattern for adjusted total capital shows steady growth from 18.92 billion in 2019 to 25.39 billion in 2023, with a slight decrease to 24.81 billion in 2024. This moderate contraction aligns with the decreases observed in equity and reflects the impact of increased debt on the total capital structure.

In summary, the data indicates a period of capital expansion with increasing equity and total capital up to 2023, accompanied by relative stability in debt levels. The latest period shows a reversal, with significant increases in debt and decreases in equity and total capital, suggesting a strategic shift towards greater leverage. This shift may affect the company's risk profile and cost of capital going forward.


Adjustments to Revenues

Adobe Inc., adjusted revenue

US$ in millions

Microsoft Excel
12 months ended: Nov 29, 2024 Dec 1, 2023 Dec 2, 2022 Dec 3, 2021 Nov 27, 2020 Nov 29, 2019
As Reported
Revenue
Adjustment
Add: Increase (decrease) in deferred revenue
After Adjustment
Adjusted revenue

Based on: 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), 10-K (reporting date: 2019-11-29).

Revenue Trends
Revenue exhibited consistent growth over the observed periods, increasing from approximately 11.17 billion US dollars in late 2019 to 21.51 billion US dollars by late 2024. This represents a nearly doubling of revenue within five years, indicating a strong upward trajectory in the company's income generation capacity.
Adjusted Revenue Patterns
Adjusted revenue also demonstrated a similar growth trend, rising from roughly 11.62 billion US dollars in 2019 to 21.81 billion US dollars by 2024. The adjusted figures consistently stayed above the reported revenues, suggesting adjustments may include additional gains or corrections that slightly elevate the revenue figures when accounted for.
Comparative Analysis
The gap between reported and adjusted revenue appears to widen slightly over time, implying that adjustment factors have become more influential or substantial as the company grows. Both measures reflect robust financial performance, with steady annual increases that indicate effective revenue growth strategies and market expansion.

Adjustments to Reported Income

Adobe Inc., adjusted net income

US$ in millions

Microsoft Excel
12 months ended: Nov 29, 2024 Dec 1, 2023 Dec 2, 2022 Dec 3, 2021 Nov 27, 2020 Nov 29, 2019
As Reported
Net income
Adjustments
Add: Deferred income tax expense (benefit)1
Add: Increase (decrease) in allowances for doubtful accounts
Add: Increase (decrease) in deferred revenue
Add: Other comprehensive income (loss), net of taxes
After Adjustment
Adjusted net income

Based on: 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), 10-K (reporting date: 2019-11-29).

1 Deferred income tax expense (benefit). See details »

The financial data reveals notable trends in the net income and adjusted net income of the company over a six-year period.

Net Income
Net income experienced a significant increase from 2019 to 2020, rising from 2,951 million US dollars to 5,260 million US dollars, which marks a substantial growth. However, this figure slightly declined in the subsequent years, with net income decreasing to 4,822 million US dollars in 2021 and 4,756 million US dollars in 2022. The downward trend reversed beginning in 2023, as net income increased again to 5,428 million US dollars, followed by a further rise in 2024, reaching 5,560 million US dollars. The overall trajectory shows an initial sharp growth, a period of moderation and slight decline, and a recent recovery and growth phase.
Adjusted Net Income
Adjusted net income displays more variability than net income across the observed periods. Starting at 3,358 million US dollars in 2019, it decreased to 4,055 million US dollars in 2020, indicating a decline contrary to the net income trend for that year. However, a significant increase occurred in 2021, with adjusted net income rising sharply to 6,149 million US dollars. Following this peak, the adjusted net income declined to 5,469 million US dollars in 2022 and exhibited stability in the subsequent periods at 5,543 million US dollars in 2023 and 5,483 million US dollars in 2024. This suggests a peak in adjusted earnings in 2021, with a slightly lower but relatively stable performance thereafter.

Overall, both net income and adjusted net income demonstrate growth over the long term, albeit with fluctuations. Net income shows steadier growth with minor fluctuations, while adjusted net income is more volatile with a pronounced peak in 2021 followed by stabilization. These patterns may reflect underlying changes in operational performance, accounting adjustments, or other one-time factors influencing the financial results during these periods.