Adobe (ADBE) 8-K Adobe Reports Record Revenue

Exhibit 99.1

Investor Relations Contact:
Mike Saviage
Adobe Systems Incorporated
408-536-4416
ir@adobe.com

Public Relations Contact:
Holly Campbell
Adobe Systems Incorporated
408-536-6401
campbell@adobe.com

Adobe Reports Record Revenue

17 Percent Revenue Growth Driven by Strong Creative Suite 3 and Acrobat Performance

SAN JOSE, Calif. — June 14, 2007 — Adobe Systems Incorporated (Nasdaq:ADBE) today reported financial results for its second quarter of fiscal 2007 ended June 1, 2007.  Adobe achieved record revenue of $745.6 million, compared to $635.5 million reported for the second quarter of fiscal 2006 and $649.4 million reported in the first quarter of fiscal 2007.  This represents 17 percent year-over-year revenue growth.  Adobe’s second quarter revenue target range was $700 to $740 million.

“Q2 was a strong quarter, driven by the record performance of both our Creative Suite products and Acrobat,” said Bruce Chizen, chief executive officer of Adobe. “Assuming continued business momentum, we expect to exceed our original fiscal year revenue and profit targets.”

GAAP Results

Adobe’s GAAP diluted earnings per share for the second quarter of fiscal 2007 were $0.25, based on 603.4 million weighted average shares. This compares with GAAP diluted earnings per share of $0.20 reported in the second quarter of fiscal 2006 based on 613.8 million weighted average shares, and GAAP diluted earnings per share of $0.24 reported in the first quarter of fiscal 2007 based on 604.2 million weighted average shares. Adobe’s second quarter GAAP earnings per share target range was $0.23 to $0.26.

GAAP operating income was $180.4 million in the second quarter of fiscal 2007, compared to $147.9 million in the second quarter of fiscal 2006 and $146.3 million in the first quarter of fiscal 2007.  As a percent of revenue, GAAP operating income in the second quarter of fiscal 2007 was 24.2 percent, compared to 23.3 percent in the second quarter of fiscal 2006 and 22.5 percent in the first quarter of fiscal 2007.

GAAP net income was $152.5 million for the second quarter of fiscal 2007, compared to $123.1 million reported in the second quarter of fiscal 2006, and $143.9 million in the first quarter of fiscal 2007.

Non-GAAP Results

Non-GAAP diluted earnings per share for the second quarter of fiscal 2007 were $0.37.  This compares with non-GAAP diluted earnings per share of $0.31 reported in the second quarter of fiscal 2006, and non-GAAP diluted earnings per share of $0.30 reported in the first quarter of fiscal 2007.  Adobe’s second quarter non-GAAP earnings per share target range was $0.34 to $0.36.

Adobe’s non-GAAP operating income was $282.1 million in the second quarter of fiscal 2007, compared to $243.1 million in the second quarter of fiscal 2006 and $223.8 million in the first quarter of fiscal 2007.  As a percent of revenue, non-GAAP operating income in the second quarter of fiscal 2007 was 37.8 percent, compared to 38.3 percent in the second quarter of fiscal 2006 and 34.5 percent in the first quarter of fiscal 2007.

Non-GAAP net income was $223.2 million for the second quarter of fiscal 2007, compared to $189.4 million in the second quarter of fiscal 2006, and $183.6 million in the first quarter of fiscal 2007.

A reconciliation between GAAP and non-GAAP results is provided at the end of this press release.

Adobe Provides Third Quarter Financial Targets

For the third quarter of fiscal 2007, Adobe announced it is targeting revenue of $760 million to $800 million.  The Company also is targeting a GAAP operating margin of approximately 27 to 28 percent.  On a non-GAAP basis, the Company is targeting an operating margin of approximately 39 percent.

In addition, Adobe is targeting its share count to be between 607 million and 609 million shares.  The Company also is targeting other income to be approximately $21 million to $22 million, with a GAAP tax rate of approximately 25 to 26 percent and a non-GAAP tax rate of approximately 26 to 27 percent.

These targets lead to a GAAP earnings per share target range of approximately $0.28 to $0.31.  On a non-GAAP basis, the Company is targeting earnings per share of approximately $0.39 to $0.41.

A reconciliation between GAAP and non-GAAP targets is provided at the end of this press release.

Forward Looking Statements Disclosure

This press release contains forward looking statements, including those related to revenue, operating margin, other income, tax rate, share count, earnings per share, and anticipated business momentum which involve risks and uncertainties that could cause actual results to differ materially. Factors that might cause or contribute to such differences include, but are not limited to: delays in development or shipment of Adobe’s new products or major new versions of existing products, introduction of new products by existing and new competitors, failure to successfully manage transitions to new business models and markets, adverse changes in general economic or political conditions in any of the major countries in which Adobe does business, difficulty in predicting revenue from new businesses, failure to anticipate and

2

develop new products in response to changes in demand for application software, computers, printers, or other non PC-devices, costs related to intellectual property acquisitions, disputes and litigation, inability to protect Adobe’s intellectual property from unauthorized copying, use, disclosure or malicious attack, failure to realize the anticipated benefits of past or future acquisitions and difficulty in integrating such acquisitions, changes to Adobe’s distribution channel, disruption of Adobe’s business due to catastrophic events, risks associated with international operations, fluctuations in foreign currency exchange rates, changes in, or interpretations of, accounting principles, impairment of Adobe’s goodwill or intangible assets, unanticipated changes in, or interpretations of, Adobe’s effective tax rates, Adobe’s inability to attract and retain key personnel, market risks associated with Adobe’s equity investments, and interruptions or terminations in Adobe’s relationships with turnkey assemblers. For further discussion of these and other risks and uncertainties, individuals should refer to Adobe’s SEC filings.  The financial information set forth in this press release reflects estimates based on information available at this time.  These amounts could differ from actual reported amounts stated in Adobe’s Quarterly Report on Form 10-Q for the second quarter ended June 1, 2007, which the Company expects to file in July, 2007.  Adobe does not undertake an obligation to update forward looking statements.

About Adobe Systems Incorporated

Adobe revolutionizes how the world engages with ideas and information — anytime, anywhere, and through any medium.  For more information, visit www.adobe.com.

###

© 2007 Adobe Systems Incorporated. All rights reserved. Adobe, Acrobat, Creative Suite and the Adobe logo are either registered trademarks or trademarks of Adobe Systems Incorporated in the United States and/or other countries. All other trademarks are the property of their respective owners.

3

Condensed Consolidated Statements of Income
(In thousands, except per share data; unaudited)

	Three Months Ended				Six Months Ended
	June 1, 2007		June 2, 2006		June 1, 2007		June 2, 2006
Revenue:
Products	$	713,469	$	614,895	$	1,333,767	$	1,251,721
Services and support	32,108		20,561		61,217		39,213
Total revenue	745,577		635,456		1,394,984		1,290,934
Total cost of revenue:
Products	70,715		49,269		124,530		112,118
Services and support	20,499		16,338		38,947		31,235
Total cost of revenue	91,214		65,607		163,477		143,353
Gross profit	654,363		569,849		1,231,507		1,147,581
Operating expenses:
Research and development	150,049		133,285		287,178		270,828
Sales and marketing	236,402		210,399		451,080		424,215
General and administrative	68,597		59,716		129,872		120,013
Restructuring and other charges	―		1,235		―		20,219
Amortization of purchased intangibles and incomplete technology	18,924		17,306		36,649		34,418
Total operating expenses	473,972		421,941		904,779		869,693
Operating income	180,391		147,908		326,728		277,888
Non-operating income:
Investment gain	4,162		2,660		9,763		1,395
Interest and other income, net	20,563		13,929		43,027		29,471
Total non-operating income	24,725		16,589		52,790		30,866
Income before income taxes	205,116		164,497		379,518		308,754
Provision for income taxes	52,611		41,400		83,162		80,585
Net income	$	152,505	$	123,097	$	296,356	$	228,169
Basic net income per share	$	0.26	$	0.21	$	0.50	$	0.38
Shares used in computing basic net income per share	587,929		595,284		588,536		597,679
Diluted net income per share	$	0.25	$	0.20	$	0.49	$	0.37
Shares used in computing diluted net income per share	603,417		613,804		604,373		618,582

4

Condensed Consolidated Balance Sheets
(In thousands, except per share data; unaudited)

	June 1, 2007			December 1, 2006
ASSETS
Current assets:
Cash and cash equivalents	$	901,617		$	772,500
Short-term investments	1,422,208			1,508,379
Trade receivables, net of allowances for doubtful accounts of $7,055 and $6,798, respectively	318,090			356,815
Other receivables	53,367			51,851
Deferred income taxes	196,098			155,613
Prepaid expenses and other assets	61,141			39,311
Total current assets	2,952,521			2,884,469
Property and equipment, net	266,395			227,197
Goodwill	2,147,034			2,149,494
Purchased and other intangibles, net	476,978			506,405
Investment in lease receivable	207,239			126,800
Other assets	85,782			68,183
	$	6,135,949		$	5,962,548
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Trade and other payables	$	55,038		$	55,031
Accrued expenses	369,264			303,550
Accrued restructuring	6,558			10,088
Income taxes payable	168,890			178,368
Deferred revenue	179,331			130,310
Total current liabilities	779,081			677,347
Long-term liabilities:
Deferred revenue	29,465			32,644
Deferred income taxes	97,970			70,715
Accrued restructuring	17,021			21,984
Other liabilities	16,700			7,982
Total liabilities	940,237			810,672
Stockholders’ equity:
Preferred stock, $0.0001 par value; 2,000 shares authorized	―			―
Common stock, $0.0001 par value	61			61
Additional paid-in-capital	2,452,639			2,451,610
Retained earnings	3,614,142			3,317,785
Accumulated other comprehensive income	16,755			6,344
Treasury stock, at cost (12,980 and 13,608 shares, respectively), net of re-issuances	(887,885		)	(623,924		)
Total stockholders’ equity	5,195,712			5,151,876
	$	6,135,949		$	5,962,548

5

Condensed Consolidated Statements of Cash Flows

(In thousands; unaudited)

	Three Months Ended
	June 1, 2007			June 2, 2006
Cash flows from operating activities:
Net income	$	152,505		$	123,097
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation, amortization, and accretion	87,022			77,388
Stock-based compensation expense, net of tax	39,935			35,931
Net investment (gains) losses	(4,088		)	5,486
Changes in deferred revenue	35,220			6,093
Changes in operating assets and liabilities	34,805			(7,871		)
Net cash provided by operating activities	345,399			240,124
Cash flows from investing activities:
Sales and maturities of short-term investments, net of purchases	332,651			63,924
Purchases of property and equipment	(23,484		)	(19,683		)
Purchases of long term investments and other assets, net of sales	(12,446		)	(1,017		)
Investment in lease receivable	(80,439		)	—
Acquisitions, net of cash	(64,275		)	(26,477		)
Net cash provided by investing activities	152,007			16,747
Cash flows from financing activities:
Purchases of treasury stock, net of reissuances	(162,213		)	(497,860		)
Excess tax benefits from stock-based compensation	35,866			28,684
Net cash used for financing activities	(126,347		)	(469,176		)
Effect of exchange rate changes on cash and cash equivalents	4,528			2,512
Net increase (decrease) in cash and cash equivalents	375,587			(209,793		)
Cash and cash equivalents at beginning of period	526,030			635,186
Cash and cash equivalents at end of period	$	901,617		$	425,393

6

Non-GAAP Results

(In thousands, except per share data)

The following table shows Adobe’s non-GAAP results reconciled to GAAP results included in this release.

	June 1, 2007			June 2, 2006			March 2, 2007
GAAP operating income	$	180,391		$	147,908		$	146,337
SFAS 123R stock-based compensation	33,146			26,622			24,935
Amortization of Macromedia stock-based compensation	6,491			15,259			6,917
Restructuring and other charges	—			1,235			—
Amortization of purchased intangibles and incomplete technology	62,026			52,041			45,644
Non-GAAP operating income	$	282,054		$	243,065		$	223,833
GAAP net income	$	152,505		$	123,097		$	143,851
SFAS 123R stock-based compensation, net of tax	23,355			19,085			18,075
Amortization of Macromedia stock-based compensation, net of tax	4,732			10,939			5,014
Restructuring and other charges, net of tax	—			885			—
Amortization of purchased intangibles and incomplete technology, net of tax	45,335			37,308			32,606
R&D tax benefit, net of tax	—			—			(12,330		)
Investment gain, net of tax	(2,712		)	(1,909		)	(3,592		)
Non-GAAP net income	$	223,215		$	189,405		$	183,624
Diluted net income per share:
GAAP net income	$	0.25		$	0.20		$	0.24
SFAS 123R stock-based compensation, net of tax	0.04			0.03			0.03
Amortization of Macromedia stock-based compensation, net of tax	0.01			0.02			0.01
Restructuring and other charges, net of tax	—			—			—
Amortization of purchased intangibles and incomplete technology, net of tax	0.07			0.06			0.05
R&D tax benefit, net of tax	—			—			(0.02		)
Investment gain, net of tax	—			—			(0.01		)
Non-GAAP net income	$	0.37		$	0.31		$	0.30
Shares used computing diluted net income per share	603,417			613,804			604,249

7

The following table shows the Company’s reconciliation of non-GAAP to GAAP operating expense for the quarters ended June 1, 2007, June 2, 2006, and March 2, 2007.

	June 1, 2007			June 2, 2006			March 2, 2007
GAAP operating expenses	$	473,972		$	421,941		$	430,807
SFAS 123R stock-based compensation	(32,364		)	(25,945		)	(24,454		)
Amortization of Macromedia stock-based compensation	(5,734		)	(13,510		)	(6,194		)
Restructuring and other charges	—			(1,235		)	—
Amortization of purchased intangibles and incomplete technology	(18,924		)	(17,806		)	(17,725		)
Non-GAAP operating expenses	$	416,950		$	363,445		$	382,434

The following table shows the Company’s reconciliation of non-GAAP to GAAP operating margin for the quarter ended June 1, 2007, June 2, 2006, and March 2, 2007.

	June 1, 2007		June 2, 2006		March 2, 2007
GAAP operating margin	24.2	%	23.3	%	22.5	%
SFAS 123R stock-based compensation	4.4		4.2		3.8
Amortization of Macromedia stock-based compensation	0.9		2.4		1.1
Restructuring and other charges	—		0.2		—
Amortization of purchased intangibles and incomplete technology	8.3		8.2		7.1
Non-GAAP operating margin	37.8	%	38.3	%	34.5	%

The following table shows the Company’s reconciliation of non-GAAP to GAAP effective tax rate for the quarter ended June 1, 2007.

	June 1, 2007
GAAP effective income tax rate	25.6	%
SFAS 123R stock-based compensation	0.3
Amortization of Macromedia stock-based compensation	0.1
Investment gain	(0.1	)
Amortization of purchased intangibles and incomplete technology	0.3
Non-GAAP effective income tax rate	26.2	%

8

Third Quarter Fiscal Year 2007 Non-GAAP Financial Targets

The following tables show Adobe’s non-GAAP financial targets reconciled to GAAP financial targets included in this release.

	Third Quarter Fiscal 2007
	Low			High
GAAP operating margin	27.0		%	28.0		%
SFAS 123R stock-based compensation	5.0			4.4
Amortization of Macromedia stock-based compensation	0.8			0.8
Amortization of purchased intangibles and incomplete technology	6.2			5.8
Non-GAAP operating margin	39.0		%	39.0		%
Diluted net income per share:
GAAP net income per share	$	0.28		$	0.31
SFAS 123R stock-based compensation, net of tax	0.04			0.04
Amortization of Macromedia stock-based compensation, net of tax	0.01			0.01
Amortization of purchased intangibles and incomplete technology, net of tax	0.06			0.05
Non-GAAP net income per share	$	0.39		$	0.41
Shares used in computing diluted net income per share	609.0			607.0
GAAP effective income tax rate	25.0		%	26.0		%
SFAS 123R stock-based compensation	0.5			0.5
Amortization of Macromedia stock-based compensation	0.1			0.1
Amortization of purchased intangibles and incomplete technology	0.5			0.5
Investment gain	(0.1		)	(0.1		)
Non-GAAP effective income tax rate	26.0		%	27.0		%

Adobe continues to provide all information required in accordance with GAAP, but believes evaluating its ongoing operating results may not be as useful if an investor is limited to reviewing only GAAP financial measures.  Accordingly, Adobe uses non-GAAP financial information to evaluate its ongoing operations and for internal planning and forecasting purposes.  Adobe’s management does not itself, nor does it suggest that investors should, consider such non-GAAP financial measures in isolation from, or as a substitute for, financial information prepared in accordance with GAAP.  Adobe presents such non-GAAP financial measures in reporting its financial results to provide investors with an additional tool to evaluate Adobe’s operating results in a manner that focuses on what Adobe believes to be its ongoing business operations.  Adobe’s management believes it is useful for itself and investors to review, as applicable,  both GAAP information that includes the stock-based compensation impact of SFAS 123R and related tax impact, amortization of Macromedia stock-based compensation and related tax impact, restructuring and other charges and related tax impact, amortization of purchased intangibles and incomplete technology and related tax impact, investment gains and losses and related tax impact, the net tax impact of the R&D

9

tax benefit, the income tax effect of the non-GAAP pre-tax adjustments from the provision for income taxes, and the non-GAAP measures that exclude such information in order to assess the performance of Adobe’s business and for planning and forecasting in subsequent periods.  Whenever Adobe uses such a non-GAAP financial measure, it provides a reconciliation of the non-GAAP financial measure to the most closely applicable GAAP financial measure.  Investors are encouraged to review the related GAAP financial measures and the reconciliation of these non-GAAP financial measures to their most directly comparable GAAP financial measure as detailed above.

10