Stock Analysis on Net

Oracle Corp. (NYSE:ORCL)

Analysis of Operating Leases

Microsoft Excel

Adjustments to Financial Statements for Operating Leases

Oracle Corp., adjustments to financial statements

US$ in millions

Microsoft Excel
May 31, 2024 May 31, 2023 May 31, 2022 May 31, 2021 May 31, 2020 May 31, 2019
Adjustment to Total Assets
Total assets (as reported) 140,976 134,384 109,297 131,107 115,438 108,709
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1 2,158
Total assets (adjusted) 140,976 134,384 109,297 131,107 115,438 110,867
Adjustment to Total Debt
Total debt (as reported) 86,869 90,481 75,859 84,245 71,597 56,167
Add: Operating lease liability (before adoption of FASB Topic 842)2 2,158
Add: Current lease liabilities for operating leases 1,313 865 727 664 575
Add: Non-current lease liabilities for operating leases 6,232 3,984 2,931 2,118 1,523
Total debt (adjusted) 94,414 95,330 79,517 87,027 73,695 58,325

Based on: 10-K (reporting date: 2024-05-31), 10-K (reporting date: 2023-05-31), 10-K (reporting date: 2022-05-31), 10-K (reporting date: 2021-05-31), 10-K (reporting date: 2020-05-31), 10-K (reporting date: 2019-05-31).

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


Oracle Corp., Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios for Operating Leases (Summary)

Oracle Corp., adjusted financial ratios

Microsoft Excel
May 31, 2024 May 31, 2023 May 31, 2022 May 31, 2021 May 31, 2020 May 31, 2019
Total Asset Turnover1
Reported total asset turnover 0.38 0.37 0.39 0.31 0.34 0.36
Adjusted total asset turnover 0.38 0.37 0.39 0.31 0.34 0.36
Debt to Equity2
Reported debt to equity 9.98 84.33 16.08 5.93 2.58
Adjusted debt to equity 10.85 88.84 16.61 6.10 2.68
Return on Assets3 (ROA)
Reported ROA 7.42% 6.33% 6.15% 10.48% 8.78% 10.20%
Adjusted ROA 7.42% 6.33% 6.15% 10.48% 8.78% 10.00%

Based on: 10-K (reporting date: 2024-05-31), 10-K (reporting date: 2023-05-31), 10-K (reporting date: 2022-05-31), 10-K (reporting date: 2021-05-31), 10-K (reporting date: 2020-05-31), 10-K (reporting date: 2019-05-31).

Financial ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Oracle Corp. adjusted total asset turnover ratio deteriorated from 2022 to 2023 but then slightly improved from 2023 to 2024.
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. Oracle Corp. adjusted ROA improved from 2022 to 2023 and from 2023 to 2024.

Oracle Corp., Financial Ratios: Reported vs. Adjusted


Adjusted Total Asset Turnover

Microsoft Excel
May 31, 2024 May 31, 2023 May 31, 2022 May 31, 2021 May 31, 2020 May 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Revenues 52,961 49,954 42,440 40,479 39,068 39,506
Total assets 140,976 134,384 109,297 131,107 115,438 108,709
Activity Ratio
Total asset turnover1 0.38 0.37 0.39 0.31 0.34 0.36
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Revenues 52,961 49,954 42,440 40,479 39,068 39,506
Adjusted total assets 140,976 134,384 109,297 131,107 115,438 110,867
Activity Ratio
Adjusted total asset turnover2 0.38 0.37 0.39 0.31 0.34 0.36

Based on: 10-K (reporting date: 2024-05-31), 10-K (reporting date: 2023-05-31), 10-K (reporting date: 2022-05-31), 10-K (reporting date: 2021-05-31), 10-K (reporting date: 2020-05-31), 10-K (reporting date: 2019-05-31).

2024 Calculations

1 Total asset turnover = Revenues ÷ Total assets
= 52,961 ÷ 140,976 = 0.38

2 Adjusted total asset turnover = Revenues ÷ Adjusted total assets
= 52,961 ÷ 140,976 = 0.38

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Oracle Corp. adjusted total asset turnover ratio deteriorated from 2022 to 2023 but then slightly improved from 2023 to 2024.

Adjusted Debt to Equity

Microsoft Excel
May 31, 2024 May 31, 2023 May 31, 2022 May 31, 2021 May 31, 2020 May 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Total debt 86,869 90,481 75,859 84,245 71,597 56,167
Total Oracle Corporation stockholders’ equity (deficit) 8,704 1,073 (6,220) 5,238 12,074 21,785
Solvency Ratio
Debt to equity1 9.98 84.33 16.08 5.93 2.58
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Adjusted total debt 94,414 95,330 79,517 87,027 73,695 58,325
Total Oracle Corporation stockholders’ equity (deficit) 8,704 1,073 (6,220) 5,238 12,074 21,785
Solvency Ratio
Adjusted debt to equity2 10.85 88.84 16.61 6.10 2.68

Based on: 10-K (reporting date: 2024-05-31), 10-K (reporting date: 2023-05-31), 10-K (reporting date: 2022-05-31), 10-K (reporting date: 2021-05-31), 10-K (reporting date: 2020-05-31), 10-K (reporting date: 2019-05-31).

2024 Calculations

1 Debt to equity = Total debt ÷ Total Oracle Corporation stockholders’ equity (deficit)
= 86,869 ÷ 8,704 = 9.98

2 Adjusted debt to equity = Adjusted total debt ÷ Total Oracle Corporation stockholders’ equity (deficit)
= 94,414 ÷ 8,704 = 10.85


Adjusted Return on Assets (ROA)

Microsoft Excel
May 31, 2024 May 31, 2023 May 31, 2022 May 31, 2021 May 31, 2020 May 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Net income 10,467 8,503 6,717 13,746 10,135 11,083
Total assets 140,976 134,384 109,297 131,107 115,438 108,709
Profitability Ratio
ROA1 7.42% 6.33% 6.15% 10.48% 8.78% 10.20%
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Net income 10,467 8,503 6,717 13,746 10,135 11,083
Adjusted total assets 140,976 134,384 109,297 131,107 115,438 110,867
Profitability Ratio
Adjusted ROA2 7.42% 6.33% 6.15% 10.48% 8.78% 10.00%

Based on: 10-K (reporting date: 2024-05-31), 10-K (reporting date: 2023-05-31), 10-K (reporting date: 2022-05-31), 10-K (reporting date: 2021-05-31), 10-K (reporting date: 2020-05-31), 10-K (reporting date: 2019-05-31).

2024 Calculations

1 ROA = 100 × Net income ÷ Total assets
= 100 × 10,467 ÷ 140,976 = 7.42%

2 Adjusted ROA = 100 × Net income ÷ Adjusted total assets
= 100 × 10,467 ÷ 140,976 = 7.42%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. Oracle Corp. adjusted ROA improved from 2022 to 2023 and from 2023 to 2024.