ADBE

Value 202020212022202320242025 TTM Total revenue 12.87 B15.79 B17.61 B19.41 B21.5 B23.77 B 25.2 B Gross profit 11.15 B13.92 B15.44 B17.05 B19.15 B21.22 B 22.53 B Operating expenses 6.91 B8.12 B9.34 B10.4 B12.41 B12.51 B 13.44 B Selling/general/admin expenses 4.56 B5.41 B6.19 B6.76 B7.29 B8.06 B 8.8 B Research & development 2.19 B2.54 B2.99 B3.47 B3.94 B4.29 B 4.49 B Operating income 4.24 B5.8 B6.1 B6.65 B6.74 B8.71 B 9.09 B Non-Operating Income, Total -61 M-97 M-90 M149 M190 M28 M 21 M Interest expense, net of interest capitalized 116 M113 M112 M113 M169 M263 M 261 M Non-Operating Income, excl. Interest Expenses -177 M-210 M-202 M36 M190 M-220 M -203 M Unusual income/expense 42 M041 M246 M311 M248 M 224 M Pretax income 4.18 B5.71 B6.01 B6.8 B6.93 B8.73 B 9.11 B Equity in earnings —————— — Taxes -1.08 B883 M1.25 B1.37 B1.37 B1.6 B 1.88 B Non-controlling/minority interest —————— — After tax other income/expense -40 M-7 M-10 M-3 M-10 M-48 M -89 M Net income before discontinued operations 5.26 B4.82 B4.76 B5.43 B5.56 B7.13 B 7.23 B Discontinued operations —————— — Net income 5.26 B4.82 B4.76 B5.43 B5.56 B7.13 B 7.23 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 5.26 B4.82 B4.76 B5.43 B5.56 B7.13 B 7.23 B Basic earnings per share (Basic EPS) 10.9410.110.1311.8712.4316.73 17.49 Diluted earnings per share (Diluted EPS) 10.8310.0210.111.8212.3616.7 17.47 Average basic shares outstanding 480.9 M477.3 M469.5 M457.1 M447.1 M426.2 M — Diluted shares outstanding 485.5 M481 M470.9 M459.1 M449.7 M427 M — EBITDA 4.99 B6.59 B6.95 B7.52 B7.6 B9.52 B 9.85 B EBIT 4.24 B5.8 B6.1 B6.65 B6.74 B8.71 B 9.09 B Cost of revenue 1.72 B1.86 B2.17 B2.35 B2.36 B2.55 B 2.67 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 757 M788 M856 M872 M857 M818 M 759 M