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, 2025 May 31, 2024 May 31, 2023 May 31, 2022 May 31, 2021 May 31, 2020
Adjustment to Total Assets
Total assets (as reported) 168,361 140,976 134,384 109,297 131,107 115,438
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Total assets (adjusted) 168,361 140,976 134,384 109,297 131,107 115,438
Adjustment to Total Debt
Total debt (as reported) 95,502 86,869 90,481 75,859 84,245 71,597
Add: Operating lease liability (before adoption of FASB Topic 842)2
Add: Operating lease liabilities, current 1,914 1,290 865 727 664 575
Add: Operating lease liabilities, non-current 11,536 6,255 3,984 2,931 2,118 1,523
Total debt (adjusted) 108,952 94,414 95,330 79,517 87,027 73,695

Based on: 10-K (reporting date: 2025-05-31), 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).

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, 2025 May 31, 2024 May 31, 2023 May 31, 2022 May 31, 2021 May 31, 2020
Total Asset Turnover1
Reported total asset turnover 0.34 0.38 0.37 0.39 0.31 0.34
Adjusted total asset turnover 0.34 0.38 0.37 0.39 0.31 0.34
Debt to Equity2
Reported debt to equity 4.67 9.98 84.33 16.08 5.93
Adjusted debt to equity 5.33 10.85 88.84 16.61 6.10
Return on Assets3 (ROA)
Reported ROA 7.39% 7.42% 6.33% 6.15% 10.48% 8.78%
Adjusted ROA 7.39% 7.42% 6.33% 6.15% 10.48% 8.78%

Based on: 10-K (reporting date: 2025-05-31), 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).

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 improved from 2023 to 2024 but then deteriorated significantly from 2024 to 2025.
Adjusted debt to equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. Oracle Corp. adjusted debt to equity ratio improved from 2023 to 2024 and from 2024 to 2025.
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. Oracle Corp. adjusted ROA improved from 2023 to 2024 but then slightly deteriorated from 2024 to 2025.

Oracle Corp., Financial Ratios: Reported vs. Adjusted


Adjusted Total Asset Turnover

Microsoft Excel
May 31, 2025 May 31, 2024 May 31, 2023 May 31, 2022 May 31, 2021 May 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Revenues 57,399 52,961 49,954 42,440 40,479 39,068
Total assets 168,361 140,976 134,384 109,297 131,107 115,438
Activity Ratio
Total asset turnover1 0.34 0.38 0.37 0.39 0.31 0.34
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Revenues 57,399 52,961 49,954 42,440 40,479 39,068
Adjusted total assets 168,361 140,976 134,384 109,297 131,107 115,438
Activity Ratio
Adjusted total asset turnover2 0.34 0.38 0.37 0.39 0.31 0.34

Based on: 10-K (reporting date: 2025-05-31), 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).

2025 Calculations

1 Total asset turnover = Revenues ÷ Total assets
= 57,399 ÷ 168,361 = 0.34

2 Adjusted total asset turnover = Revenues ÷ Adjusted total assets
= 57,399 ÷ 168,361 = 0.34

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 improved from 2023 to 2024 but then deteriorated significantly from 2024 to 2025.

Adjusted Debt to Equity

Microsoft Excel
May 31, 2025 May 31, 2024 May 31, 2023 May 31, 2022 May 31, 2021 May 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Total debt 95,502 86,869 90,481 75,859 84,245 71,597
Total Oracle Corporation stockholders’ equity (deficit) 20,451 8,704 1,073 (6,220) 5,238 12,074
Solvency Ratio
Debt to equity1 4.67 9.98 84.33 16.08 5.93
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Adjusted total debt 108,952 94,414 95,330 79,517 87,027 73,695
Total Oracle Corporation stockholders’ equity (deficit) 20,451 8,704 1,073 (6,220) 5,238 12,074
Solvency Ratio
Adjusted debt to equity2 5.33 10.85 88.84 16.61 6.10

Based on: 10-K (reporting date: 2025-05-31), 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).

2025 Calculations

1 Debt to equity = Total debt ÷ Total Oracle Corporation stockholders’ equity (deficit)
= 95,502 ÷ 20,451 = 4.67

2 Adjusted debt to equity = Adjusted total debt ÷ Total Oracle Corporation stockholders’ equity (deficit)
= 108,952 ÷ 20,451 = 5.33

Solvency ratio Description The company
Adjusted debt-to-equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. Oracle Corp. adjusted debt-to-equity ratio improved from 2023 to 2024 and from 2024 to 2025.

Adjusted Return on Assets (ROA)

Microsoft Excel
May 31, 2025 May 31, 2024 May 31, 2023 May 31, 2022 May 31, 2021 May 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Net income 12,443 10,467 8,503 6,717 13,746 10,135
Total assets 168,361 140,976 134,384 109,297 131,107 115,438
Profitability Ratio
ROA1 7.39% 7.42% 6.33% 6.15% 10.48% 8.78%
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Net income 12,443 10,467 8,503 6,717 13,746 10,135
Adjusted total assets 168,361 140,976 134,384 109,297 131,107 115,438
Profitability Ratio
Adjusted ROA2 7.39% 7.42% 6.33% 6.15% 10.48% 8.78%

Based on: 10-K (reporting date: 2025-05-31), 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).

2025 Calculations

1 ROA = 100 × Net income ÷ Total assets
= 100 × 12,443 ÷ 168,361 = 7.39%

2 Adjusted ROA = 100 × Net income ÷ Adjusted total assets
= 100 × 12,443 ÷ 168,361 = 7.39%

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 2023 to 2024 but then slightly deteriorated from 2024 to 2025.