• Home
• About
  • Pricing Information
  • Site Information
  • Contact Information
  • Personnel
  • Site Map
  • Terms of Use
  • Privacy Policy
• Models
  • Financial Forecast Model - Established Businesses
  • Financial Forecast Model - Early Stage Businesses
  • Financial Forecast Model - Start-Up Businesses
  • LBO Valuation Model
  • Private Equity Placement Model
  • Single-Year Forecast Model
  • Public Company Analysis Model
• Members
• Help
  • Notes
  • Glossary
  • Site Information
  • Technical Support

Actual and Forecast Statements of Net Earnings
Oracle Corporation (ORCL)
Public Company Valuation Analysis
(Dollars and Shares in Millions, Except Per Share Amounts)

	Actual						Forecast		Forecast
	12 Months 05/31/03		12 Months 05/31/04		12 Months 05/31/05		12 Months 05/31/06		12 Months 05/31/07		12 Months 05/31/08		12 Months 05/31/09		12 Months 05/31/10
Net Sales	$9,475		$10,156		$11,799		$12,979		$14,277		$15,705		$17,276		$19,004
Operating Expenses	6,035		6,292		7,777		8,566		9,423		10,365		11,402		12,543
Operating Earnings	3,440		3,864		4,022		4,413		4,854		5,340		5,874		6,461
	36.3%		38.0%		34.1%		34.0%		34.0%		34.0%		34.0%		34.0%
Other Income (Expense):
Historical Interest Expense	(16)		(21)		(135)		0		0		0		0		0
Interest on Line of Credit	0		0		0		(86)		72		411		499		623
Interest on Term Loans	0		0		0		(11)		(67)		(60)		(47)		(33)
Interest on Subordinated Debt	0		0		0		0		(7,295)		(7,295)		(7,295)		(7,295)
Intangible Amortization	0		0		0		0		(5,393)		(5,393)		(5,393)		(5,393)
Other Income (Expense)	1		102		164		164		0		0		0		0
	(15)		81		29		67		(12,683)		(12,337)		(12,236)		(12,098)
Earnings Before Income Tax	3,425		3,945		4,051		4,480		(7,829)		(6,997)		(6,362)		(5,637)
Provision (Credit) For Income Tax	1,118		1,264		1,165		1,344		(3,132)		(2,799)		(2,545)		(2,255)
Net Earnings	$2,307		$2,681		$2,886		$3,136		$(4,697)		$(4,198)		$(3,817)		$(3,382)
Earnings per Share	$0.43		$0.50		$0.55		$0.60		$(0.90)		$(0.80)		$(0.73)		$(0.65)