EX-99.1 2 orcl-ex991_6.htm EX-99.1 orcl-ex991_6.htm

Exhibit 99.1

 

For Immediate Release

 

 

 

 

 

 

Contact:

  

Ken Bond

  

Deborah Hellinger

 

  

Oracle Investor Relations

  

Oracle Corporate Communications

 

  

1.650.607.0349

  

1.212.508.7935

 

  

ken.bond@oracle.com

  

deborah.hellinger@oracle.com

 

Q1 FY20 GAAP EPS UP 11% TO $0.63 and NON-GAAP EPS UP 14% TO $0.81

Operating Income Up 4% in USD and 6% in Constant Currency

 

REDWOOD SHORES, Calif., September 11, 2019 -- Oracle Corporation (NYSE: ORCL) today announced fiscal 2020 Q1 results. Total Revenues were $9.2 billion, slightly higher in USD and up 2% in constant currency compared to Q1 last year. Cloud Services and License Support revenues were $6.8 billion, while Cloud License and On-Premise License revenues were $812 million.

GAAP Operating Income was up 4% to $2.9 billion and GAAP Operating Margin was 31%. Non-GAAP Operating Income was up 2% to $3.8 billion and non-GAAP Operating Margin was 42%. GAAP Net Income was $2.1 billion and non-GAAP Net Income was $2.8 billion. GAAP Earnings Per Share was up 11% to $0.63 while non-GAAP Earnings Per Share was up 14% to $0.81.

Short-term deferred revenues were $10.1 billion. Operating Cash Flow was $13.8 billion during the trailing twelve months.

“Non-GAAP earnings per share grew 14% in USD and 16% in constant currency,” said Oracle CEO, Safra Catz. “As our low margin hardware businesses continue to get smaller, while our higher margin cloud business continues to get bigger, we expect Oracle’s operating margins, earnings per share and free cash flow all to grow. We’re off to a good start in FY20, and we expect this to be our 3rd consecutive year of double-digit non-GAAP earnings per share growth.”

“Our cloud ERP businesses, including both Fusion ERP and NetSuite ERP, grew 33% in Q1,” said Oracle CEO, Mark Hurd. “We now have over 6,500 Fusion ERP customers and over 18,000 NetSuite ERP customers. This continued strong growth has solidified our number one market leader position in cloud ERP worldwide, and our number one position in the overall applications business in North America.”

“Autonomy is the defining attribute of a Generation 2 Cloud,” said Oracle CTO, Larry Ellison. “Next week at our OpenWorld conference, we will announce more Autonomous Cloud Services to complement the Oracle Autonomous Database.  The Autonomous Database is the most successful new product in Oracle’s history. We added more than 500 new Autonomous Database cloud customers in Q1, and we expect to more than double that in Q2.”

The Board of Directors increased the authorization for share repurchases by $15 billion. The Board of Directors also declared a quarterly cash dividend of $0.24 per share of outstanding common stock. This dividend will be paid to stockholders of record as of the close of business on October 10, 2019, with a payment date of October 24, 2019.

Q1 Fiscal 2020 Earnings Conference Call and Webcast

Oracle will hold a conference call and webcast today to discuss these results at 2:30 p.m. Pacific. You may listen to the call by dialing (816) 287-5563, Passcode: 425392. To access the live webcast, please visit the Oracle Investor Relations website at http://www.oracle.com/investor. In addition, Oracle’s Q1 results and fiscal 2020 financial tables are available on the Oracle Investor Relations website.

A replay of the conference call will also be available by dialing (855) 859-2056 or (404) 537-3406, Passcode: 9874829.

 


About Oracle

The Oracle Cloud offers a complete suite of integrated applications for Sales, Service, Marketing, Human Resources, Finance, Supply Chain and Manufacturing, plus Highly- Automated and Secure Generation 2 Infrastructure featuring the Oracle Autonomous Database. For more information about Oracle (NYSE:ORCL), visit us at www.oracle.com or contact Investor Relations at investor_us@oracle.com or (650) 506-4073.

# # #

Trademarks

Oracle and Java are registered trademarks of Oracle and/or its affiliates. Other names may be trademarks of their respective owners.

 


"Safe Harbor" Statement: Statements in this press release relating to Oracle's future plans, expectations, beliefs, intentions and prospects, including statements regarding the growth of our operating margins, earnings per share and free cash flow, and the number of Autonomous Database cloud customers, are "forward-looking statements" and are subject to material risks and uncertainties. Many factors could affect our current expectations and our actual results, and could cause actual results to differ materially. We presently consider the following to be among the important factors that could cause actual results to differ materially from expectations: (1) Our success depends upon our ability to develop new products and services, integrate acquired products and services and enhance our existing products and services. (2) Our cloud strategy, including our Oracle Software as a Service and Infrastructure as a Service offerings, may adversely affect our revenues and profitability. (3) We might experience significant coding, manufacturing or configuration errors in our cloud, license and hardware offerings. (4) If the security measures for our products and services are compromised and as a result, our customers' data or our IT systems are accessed improperly, made unavailable, or improperly modified, our products and services may be perceived as vulnerable, our brand and reputation could be damaged, the IT services we provide to our customers could be disrupted, and customers may stop using our products and services, all of which could reduce our revenue and earnings, increase our expenses and expose us to legal claims and regulatory actions. (5) Our business practices with respect to data could give rise to operational interruption, liabilities or reputational harm as a result of governmental regulation, legal requirements or industry standards relating to consumer privacy and data protection. (6) Economic, political and market conditions can adversely affect our business, results of operations and financial condition, including our revenue growth and profitability, which in turn could adversely affect our stock price. (7) Our international sales and operations subject us to additional risks that can adversely affect our operating results. (8) Acquisitions present many risks and we may not achieve the financial and strategic goals that were contemplated at the time of a transaction. A detailed discussion of these factors and other risks that affect our business is contained in our SEC filings, including our most recent reports on Form 10-K and Form 10-Q, particularly under the heading "Risk Factors." Copies of these filings are available online from the SEC or by contacting Oracle Corporation's Investor Relations Department at (650) 506-4073 or by clicking on SEC Filings on Oracle’s Investor Relations website at http://www.oracle.com/investor. All information set forth in this press release is current as of September 11, 2019. Oracle undertakes no duty to update any statement in light of new information or future events.

 

 


ORACLE CORPORATION

Q1 FISCAL 2020 FINANCIAL RESULTS

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

($ in millions, except per share data)

 

 

 

Three Months Ended August 31,

 

% Increase

 

% Increase

(Decrease)

 

 

2019

 

 

% of

Revenues

 

2018

 

 

% of

Revenues

 

(Decrease)

in US $

 

in Constant

Currency (1)

REVENUES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cloud services and license support

 

$

6,805

 

 

74%

 

$

6,609

 

 

72%

 

3%

 

4%

Cloud license and on-premise license

 

 

812

 

 

9%

 

 

867

 

 

9%

 

(6%)

 

(6%)

Hardware

 

 

815

 

 

9%

 

 

904

 

 

10%

 

(10%)

 

(9%)

Services

 

 

786

 

 

8%

 

 

813

 

 

9%

 

(3%)

 

(2%)

Total revenues

 

 

9,218

 

 

100%

 

 

9,193

 

 

100%

 

0%

 

2%

OPERATING EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cloud services and license support

 

 

982

 

 

11%

 

 

913

 

 

10%

 

7%

 

9%

Hardware

 

 

272

 

 

3%

 

 

326

 

 

4%

 

(17%)

 

(15%)

Services

 

 

703

 

 

8%

 

 

714

 

 

8%

 

(2%)

 

0%

Sales and marketing

 

 

2,018

 

 

22%

 

 

2,039

 

 

22%

 

(1%)

 

0%

Research and development

 

 

1,557

 

 

17%

 

 

1,564

 

 

17%

 

0%

 

0%

General and administrative

 

 

292

 

 

3%

 

 

321

 

 

3%

 

(9%)

 

(8%)

Amortization of intangible assets

 

 

414

 

 

4%

 

 

434

 

 

5%

 

(5%)

 

(5%)

Acquisition related and other

 

 

25

 

 

0%

 

 

14

 

 

0%

 

78%

 

79%

Restructuring

 

 

78

 

 

1%

 

 

90

 

 

1%

 

(13%)

 

(10%)

Total operating expenses

 

 

6,341

 

 

69%

 

 

6,415

 

 

70%

 

(1%)

 

0%

OPERATING INCOME

 

 

2,877

 

 

31%

 

 

2,778

 

 

30%

 

4%

 

6%

Interest expense

 

 

(494

)

 

(5%)

 

 

(529

)

 

(5%)

 

(7%)

 

(7%)

Non-operating income, net

 

 

99

 

 

1%

 

 

291

 

 

3%

 

(66%)

 

(66%)

INCOME BEFORE PROVISION FOR INCOME TAXES

 

 

2,482

 

 

27%

 

 

2,540

 

 

28%

 

(2%)

 

0%

Provision for income taxes

 

 

345

 

 

4%

 

 

275

 

 

3%

 

25%

 

25%

NET INCOME

 

$

2,137

 

 

23%

 

$

2,265

 

 

25%

 

(6%)

 

(3%)

EARNINGS PER SHARE:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.64

 

 

 

 

$

0.58

 

 

 

 

 

 

 

Diluted

 

$

0.63

 

 

 

 

$

0.57

 

 

 

 

 

 

 

WEIGHTED AVERAGE COMMON SHARES OUTSTANDING:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

3,317

 

 

 

 

 

3,904

 

 

 

 

 

 

 

Diluted

 

 

3,410

 

 

 

 

 

3,999

 

 

 

 

 

 

 

 

(1)

We compare the percent change in the results from one period to another period using constant currency disclosure. We present constant currency information to provide a framework for assessing how our underlying businesses performed excluding the effect of foreign currency rate fluctuations. To present this information, current and comparative prior period results for entities reporting in currencies other than United States dollars are converted into United States dollars at the exchange rates in effect on May 31, 2019, which was the last day of our prior fiscal year, rather than the actual exchange rates in effect during the respective periods. Movements in international currencies relative to the United States dollar during the three months ended August 31, 2019 compared with the corresponding prior year period decreased our revenues by 2 percentage points, operating expenses by 1 percentage point and operating income by 2 percentage points.

 

 

 

1


ORACLE CORPORATION

Q1 FISCAL 2020 FINANCIAL RESULTS

RECONCILIATION OF SELECTED GAAP MEASURES TO NON-GAAP MEASURES (1)

($ in millions, except per share data)

 

 

 

Three Months Ended August 31,

 

 

% Increase (Decrease)

in US $

 

% Increase (Decrease) in

Constant Currency (2)

 

 

2019

GAAP

 

 

Adj.

 

 

2019

Non-GAAP

 

 

2018

GAAP

 

 

Adj.

 

 

2018

Non-GAAP

 

 

GAAP

 

Non-GAAP

 

GAAP

 

Non-GAAP

TOTAL REVENUES

 

$

9,218

 

 

$

2

 

 

$

9,220

 

 

$

9,193

 

 

$

8

 

 

$

9,201

 

 

0%

 

0%

 

2%

 

1%

Cloud services and license support

 

 

6,805

 

 

 

2

 

 

 

6,807

 

 

 

6,609

 

 

 

8

 

 

 

6,617

 

 

3%

 

3%

 

4%

 

4%

TOTAL OPERATING EXPENSES

 

$

6,341

 

 

$

(963

)

 

$

5,378

 

 

$

6,415

 

 

$

(974

)

 

$

5,441

 

 

(1%)

 

(1%)

 

0%

 

0%

Stock-based compensation (3)

 

 

446

 

 

 

(446

)

 

 

 

 

 

436

 

 

 

(436

)

 

 

 

 

2%

 

*

 

2%

 

*

Amortization of intangible assets (4)

 

 

414

 

 

 

(414

)

 

 

 

 

 

434

 

 

 

(434

)

 

 

 

 

(5%)

 

*

 

(5%)

 

*

Acquisition related and other

 

 

25

 

 

 

(25

)

 

 

 

 

 

14

 

 

 

(14

)

 

 

 

 

78%

 

*

 

79%

 

*

Restructuring

 

 

78

 

 

 

(78

)

 

 

 

 

 

90

 

 

 

(90

)

 

 

 

 

(13%)

 

*

 

(10%)

 

*

OPERATING INCOME

 

$

2,877

 

 

$

965

 

 

$

3,842

 

 

$

2,778

 

 

$

982

 

 

$

3,760

 

 

4%

 

2%

 

6%

 

4%

OPERATING MARGIN %

 

31%

 

 

 

 

 

 

42%

 

 

30%

 

 

 

 

 

 

41%

 

 

100 bp.

 

81 bp.

 

118 bp.

 

88 bp.

INCOME TAX EFFECTS (5)

 

$

345

 

 

$

339

 

 

$

684

 

 

$

275

 

 

$

398

 

 

$

673

 

 

25%

 

2%

 

25%

 

3%

NET INCOME

 

$

2,137

 

 

$

626

 

 

$

2,763

 

 

$

2,265

 

 

$

584

 

 

$

2,849

 

 

(6%)

 

(3%)

 

(3%)

 

(2%)

DILUTED EARNINGS PER SHARE

 

$

0.63

 

 

 

 

 

 

$

0.81

 

 

$

0.57

 

 

 

 

 

 

$

0.71

 

 

11%

 

14%

 

13%

 

16%

DILUTED WEIGHTED AVERAGE COMMON SHARES OUTSTANDING

 

 

3,410

 

 

 

 

 

 

3,410

 

 

 

3,999

 

 

 

 

 

 

3,999

 

 

(15%)

 

(15%)

 

(15%)

 

(15%)

 

 

(1)

This presentation includes non-GAAP measures. Our non-GAAP measures are not meant to be considered in isolation or as a substitute for comparable GAAP measures, and should be read only in conjunction with our consolidated financial statements prepared in accordance with GAAP. For a detailed explanation of the adjustments made to comparable GAAP measures, the reasons why management uses these measures, the usefulness of these measures and the material limitations on the usefulness of these measures, please see Appendix A.

 

(2)

We compare the percent change in the results from one period to another period using constant currency disclosure. We present constant currency information to provide a framework for assessing how our underlying businesses performed excluding the effect of foreign currency rate fluctuations. To present this information, current and comparative prior period results for entities reporting in currencies other than United States dollars are converted into United States dollars at the exchange rates in effect on May 31, 2019, which was the last day of our prior fiscal year, rather than the actual exchange rates in effect during the respective periods.

 

(3)

Stock-based compensation was included in the following GAAP operating expense categories:

 

 

Three Months Ended

August 31, 2019

 

 

Three Months Ended

August 31, 2018

 

 

 

GAAP

 

 

Adj.

 

 

Non-GAAP

 

 

GAAP

 

 

Adj.

 

 

Non-GAAP

 

Cloud services and license support

 

$

31

 

 

$

(31

)

 

$

 

 

$

24

 

 

$

(24

)

 

$

 

Hardware

 

 

3

 

 

 

(3

)

 

 

 

 

 

3

 

 

 

(3

)

 

 

 

Services

 

 

14

 

 

 

(14

)

 

 

 

 

 

13

 

 

 

(13

)

 

 

 

Sales and marketing

 

 

88

 

 

 

(88

)

 

 

 

 

 

94

 

 

 

(94

)

 

 

 

Research and development

 

 

271

 

 

 

(271

)

 

 

 

 

 

257

 

 

 

(257

)

 

 

 

General and administrative

 

 

39

 

 

 

(39

)

 

 

 

 

 

45

 

 

 

(45

)

 

 

 

Total stock-based compensation

 

$

446

 

 

$

(446

)

 

$

 

 

$

436

 

 

$

(436

)

 

$

 

 

(4)

Estimated future annual amortization expense related to intangible assets as of August 31, 2019 was as follows:

 

Remainder of fiscal 2020

 

$

1,167

 

Fiscal 2021

 

 

1,338

 

Fiscal 2022

 

 

1,090

 

Fiscal 2023

 

 

667

 

Fiscal 2024

 

 

440

 

Fiscal 2025

 

 

124

 

Thereafter

 

 

35

 

Total intangible assets, net

 

$

4,861

 

 

(5)

Income tax effects were calculated reflecting an effective GAAP tax rate of 13.9% and 10.8% in the first quarter of fiscal 2020 and 2019, respectively, and an effective non-GAAP tax rate of 19.8% and 19.1% in the first quarter of fiscal 2020 and 2019, respectively. The difference in our GAAP and non-GAAP tax rates in the first quarter of fiscal 2020 was primarily due to the net tax effects on stock-based compensation expense and acquisition related items, including the tax effects of amortization of intangible assets. The difference in our GAAP and non-GAAP tax rates in the first quarter of fiscal 2019 was primarily due to adjustments in our estimates for the one-time effects of the U.S. Tax Cuts and Jobs Act of 2017 (refer to Appendix A for additional information), the net tax effects on stock-based compensation expense, and acquisition related items, including the tax effects of amortization of intangible assets.

 

*

Not meaningful

 

2


ORACLE CORPORATION

Q1 FISCAL 2020 FINANCIAL RESULTS

CONDENSED CONSOLIDATED BALANCE SHEETS

($ in millions)

 

 

August 31,

2019

 

 

May 31,

2019

 

ASSETS

 

 

 

 

 

 

 

 

Current Assets:

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

31,083

 

 

$

20,514

 

Marketable securities

 

 

4,621

 

 

 

17,313

 

Trade receivables, net

 

 

3,820

 

 

 

5,134

 

Prepaid expenses and other current assets

 

 

2,860

 

 

 

3,425

 

Total Current Assets

 

 

42,384

 

 

 

46,386

 

Non-Current Assets:

 

 

 

 

 

 

 

 

Property, plant and equipment, net

 

 

6,264

 

 

 

6,252

 

Intangible assets, net

 

 

4,861

 

 

 

5,279

 

Goodwill, net

 

 

43,733

 

 

 

43,779

 

Deferred tax assets

 

 

2,654

 

 

 

2,696

 

Other non-current assets

 

 

6,333

 

 

 

4,317

 

Total Non-Current Assets

 

 

63,845

 

 

 

62,323

 

TOTAL ASSETS

 

$

106,229

 

 

$

108,709

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

Notes payable, current

 

$

3,748

 

 

$

4,494

 

Accounts payable

 

 

486

 

 

 

580

 

Accrued compensation and related benefits

 

 

1,261

 

 

 

1,628

 

Deferred revenues

 

 

10,089

 

 

 

8,374

 

Other current liabilities

 

 

3,291

 

 

 

3,554

 

Total Current Liabilities

 

 

18,875

 

 

 

18,630

 

Non-Current Liabilities:

 

 

 

 

 

 

 

 

Notes payable and other borrowings, non-current

 

 

50,692

 

 

 

51,673

 

Income taxes payable

 

 

13,501

 

 

 

13,295

 

Other non-current liabilities

 

 

4,142

 

 

 

2,748

 

Total Non-Current Liabilities

 

 

68,335

 

 

 

67,716

 

Equity

 

 

19,019

 

 

 

22,363

 

TOTAL LIABILITIES AND EQUITY

 

$

106,229

 

 

$

108,709

 

 

 

 

 

 

 

3


ORACLE CORPORATION

Q1 FISCAL 2020 FINANCIAL RESULTS

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

($ in millions)

 

 

Three Months Ended August 31,

 

 

2019

 

 

2018

 

Cash Flows From Operating Activities:

 

 

 

 

 

 

 

Net income

$

2,137

 

 

$

2,265

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

 

Depreciation

 

336

 

 

 

286

 

Amortization of intangible assets

 

414

 

 

 

434

 

Deferred income taxes

 

(14

)

 

 

(112

)

Stock-based compensation

 

446

 

 

 

436

 

Other, net

 

60

 

 

 

52

 

Changes in operating assets and liabilities, net of effects from acquisitions:

 

 

 

 

 

 

 

Decrease in trade receivables, net

 

1,313

 

 

 

1,390

 

Decrease in prepaid expenses and other assets

 

481

 

 

 

309

 

Decrease in accounts payable and other liabilities

 

(813

)

 

 

(561

)

(Decrease) increase in income taxes payable

 

(121

)

 

 

10

 

Increase in deferred revenues

 

1,761

 

 

 

2,213

 

Net cash provided by operating activities

 

6,000

 

 

 

6,722

 

Cash Flows From Investing Activities:

 

 

 

 

 

 

 

Purchases of marketable securities and other investments

 

(216

)

 

 

(739

)

Proceeds from maturities of marketable securities and other investments

 

879

 

 

 

4,704

 

Proceeds from sales of marketable securities

 

12,111

 

 

 

 

Acquisitions, net of cash acquired

 

(2

)

 

 

(50

)

Capital expenditures

 

(386

)

 

 

(383

)

Net cash provided by investing activities

 

12,386

 

 

 

3,532

 

Cash Flows From Financing Activities:

 

 

 

 

 

 

 

Payments for repurchases of common stock

 

(5,005

)

 

 

(9,967

)

Proceeds from issuances of common stock

 

316

 

 

 

291

 

Shares repurchased for tax withholdings upon vesting of restricted stock-based awards

 

(514

)

 

 

(379

)

Payments of dividends to stockholders

 

(795

)

 

 

(742

)

Repayments of borrowings

 

(1,750

)

 

 

(2,500

)

Other, net

 

(54

)

 

 

(36

)

Net cash used for financing activities

 

(7,802

)

 

 

(13,333

)

Effect of exchange rate changes on cash and cash equivalents

 

(15

)

 

 

(86

)

Net increase (decrease) in cash and cash equivalents

 

10,569

 

 

 

(3,165

)

Cash and cash equivalents at beginning of period

 

20,514

 

 

 

21,620

 

Cash and cash equivalents at end of period

$

31,083

 

 

$

18,455

 

 

 

4


ORACLE CORPORATION

Q1 FISCAL 2020 FINANCIAL RESULTS

FREE CASH FLOW - TRAILING 4-QUARTERS (1)

($ in millions)

 

 

Fiscal 2019

 

 

Fiscal 2020

 

 

Q1

 

Q2

 

Q3

 

Q4

 

 

Q1

 

Q2

Q3

Q4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP Operating Cash Flow

 

$

15,542

 

$

15,238

 

$

14,789

 

$

14,551

 

 

$

13,829

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital Expenditures

 

 

(1,646

)

 

(1,468

)

 

(1,625

)

 

(1,660

)

 

 

(1,663

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Free Cash Flow

 

$

13,896

 

$

13,770

 

$

13,164

 

$

12,891

 

 

$

12,166

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

% Growth over prior year

 

10%

 

10%

 

(1%)

 

(6%)

 

 

(12%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP Net Income

 

$

3,708

 

$

3,827

 

$

10,619

 

$

11,083

 

 

$

10,955

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Free Cash Flow as a % of Net Income

 

375%

 

360%

 

124%

 

116%

 

 

111%

 

 

 

 

 

(1)

To supplement our statements of cash flows presented on a GAAP basis, we use non-GAAP measures of cash flows on a trailing 4-quarter basis to analyze cash flow generated from operations. We believe free cash flow is also useful as one of the bases for comparing our performance with our competitors. The presentation of non-GAAP free cash flow is not meant to be considered in isolation or as an alternative to net income as an indicator of our performance, or as an alternative to cash flows from operating activities as a measure of liquidity.

 

 

 


5


ORACLE CORPORATION

Q1 FISCAL 2020 FINANCIAL RESULTS

SUPPLEMENTAL ANALYSIS OF GAAP REVENUES (1)

($ in millions)

 

 

Fiscal 2019

 

 

Fiscal 2020

 

 

 

Q1

 

Q2

 

Q3

 

Q4

 

TOTAL

 

 

Q1

 

Q2

Q3

Q4

TOTAL

 

REVENUES BY OFFERINGS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cloud services and license support

 

$

6,609

 

$

6,637

 

$

6,662

 

$

6,799

 

$

26,707

 

 

$

6,805

 

 

 

 

$

6,805

 

Cloud license and on-premise license

 

 

867

 

 

1,217

 

 

1,251

 

 

2,520

 

 

5,855

 

 

 

812

 

 

 

 

 

812

 

Hardware

 

 

904

 

 

891

 

 

915

 

 

994

 

 

3,704

 

 

 

815

 

 

 

 

 

815

 

Services

 

 

813

 

 

817

 

 

786

 

 

823

 

 

3,240

 

 

 

786

 

 

 

 

 

786

 

Total revenues

 

$

9,193

 

$

9,562

 

$

9,614

 

$

11,136

 

$

39,506

 

 

$

9,218

 

 

 

 

$

9,218

 

AS REPORTED REVENUE GROWTH RATES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cloud services and license support

 

3%

 

3%

 

1%

 

0%

 

2%

 

 

3%

 

 

 

 

3%

 

Cloud license and on-premise license

 

(3%)

 

(9%)

 

(4%)

 

12%

 

1%

 

 

(6%)

 

 

 

 

(6%)

 

Hardware

 

(4%)

 

(5%)

 

(8%)

 

(11%)

 

(7%)

 

 

(10%)

 

 

 

 

(10%)

 

Services

 

(5%)

 

(5%)

 

(1%)

 

(7%)

 

(5%)

 

 

(3%)

 

 

 

 

(3%)

 

Total revenues

 

1%

 

0%

 

(1%)

 

1%

 

0%

 

 

0%

 

 

 

 

0%

 

CONSTANT CURRENCY GROWTH RATES (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cloud services and license support

 

4%

 

5%

 

4%

 

3%

 

4%

 

 

4%

 

 

 

 

4%

 

Cloud license and on-premise license

 

0%

 

(6%)

 

0%

 

15%

 

4%

 

 

(6%)

 

 

 

 

(6%)

 

Hardware

 

(3%)

 

(3%)

 

(4%)

 

(8%)

 

(5%)

 

 

(9%)

 

 

 

 

(9%)

 

Services

 

(4%)

 

(2%)

 

3%

 

(4%)

 

(2%)

 

 

(2%)

 

 

 

 

(2%)

 

Total revenues

 

2%

 

2%

 

3%

 

4%

 

3%

 

 

2%

 

 

 

 

2%

 

CLOUD AND LICENSE REVENUES BY ECOSYSTEM (3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Applications revenues

 

$

2,761

 

$

2,808

 

$

2,841

 

$

3,081

 

$

11,491

 

 

$

2,821

 

 

 

 

$

2,821

 

Infrastructure revenues

 

 

4,715

 

 

5,046

 

 

5,072

 

 

6,238

 

 

21,071

 

 

 

4,796