Owner Scorecard


← All companies ← ORC Manual ORI → ← OKTA Software OSPN →

ORCL, Oracle Corp.

Software asset-light Capital build-out

Oracle sells software that large organizations use to run the core of their operations — databases that store and manage their data, and applications for functions such as finance, human resources, and supply chains. It delivers this software both as licenses customers install and as cloud services Oracle hosts and runs for them, and it earns the rest from support, consulting, and a smaller hardware line. The buyers depend on these systems to keep the business running day to day.

Our products and services include enterprise applications and infrastructure offerings that incorporate and are enhanced by artificial intelligence (AI) technologies, including embedded AI-driven automation and analytics and generative AI capabilities.

We provide choice and flexibility to our customers as to when and how they deploy Oracle applications and infrastructure technologies.

Latest annual: FY2026 10-K
ORCL · Oracle Corp.
I

The business

What it sells, where the money comes from, the kind of company it is.

Revenue · FY2026
$67.4B
+17.3% YoY · 11% 5-yr CAGR
Vital signs · TTM, with 5-yr average
Revenue $67.4B 5-yr avg $54.0B
Operating margin 30.6% 5-yr avg 28.5%
ROIC 13% 5-yr avg 16%
Owner-earnings margin 36% 5-yr avg 28%
Free cash flow margin −35% 5-yr avg 3%

Next report Est. 9/7–9/14 · the 10-Q for the quarter ended late August · due within 40 days of period end · has filed ~11 days after · the wire records it on arrival

The business in brief

read the 10-K →

What this business is and what moves its needle, from its own SEC filings.

Situation
Capital build-out. Capital spending has surged to 83% of sales, today's earnings are charged less depreciation than tomorrow's will be.
What moves the needle
The question that governs this business is switching costs: once a customer builds its mission-critical records and applications on Oracle, moving off is costly and risky, and that reluctance is what would let a software company charge well and renew — look to the gross margin and the durability of the support stream below for whether the lock-in is real. Set against it, the filing names its own warning: low barriers to entry and new competitors that keep appearing, so any pricing power here is never owed. The cloud ambition also tests an asset-light history against the heavier spending and the debt that hosting at scale demands — watch the operating margin, the returns on capital, and the balance between cash earnings and what is borrowed, all set out in the record below.
Is it a good business?
Return on capital has run in the teens (median 16%, above 15% in 6 of 10 years), though buybacks and expensed R&D and brands shrink the capital base, so the figure overstates the underlying economics. The steadier read is owner earnings: roughly 32% of revenue reaches owners as cash, consistently. Returns like these are solid but short of clear franchise economics; whether they hold is what the 10-K settles, not the multiple.

Drafted from the company's filings and reviewed by hand; every number is shown in full in the sections below.

Where the money comes from

read the 10-K →

41% of revenue comes from outside the United States.

Revenue by geography, FY2026
  • United States59%$39.8B
  • Other Countries31%$20.8B
  • United Kingdom4%$2.8B
  • Germany3%$2.0B
  • Japan3%$1.9B

From the segment footnote of the company's own 10-K. Shares are of total revenue; the profit bar shows each segment's share of segment operating profit, before unallocated corporate costs.

II

The record

Ten years of arithmetic, read across the cycle.

The record, 2017–2026

realized figures from each filing · older years to the left
2017’172018’182019’192020’202021’212022’222023’232024’242025’252026’26TTMTTMMay 2026
Income statement
$37.8B$39.4B$39.5B$39.1B$40.5B$42.4B$50.0B$53.0B$57.4B$67.4B$67.4BRevenueRevenue
$23.0B$24.3B$65.3BGross profitGross prof.
61%62%97%Gross marginGross mgn
24%25%25%24%22%22%21%19%18%15%15%SG&A / revenueSG&A/rev
16%15%15%16%16%17%17%17%17%15%15%R&D / revenueR&D/rev
$12.9B$13.3B$13.5B$13.9B$15.2B$10.9B$13.1B$15.4B$17.7B$20.6B$20.6BOperating incomeOp. inc.
34.2%33.7%34.3%35.6%37.6%25.7%26.2%29.0%30.8%30.6%30.6%Operating marginOp. mgn
$9.5B$3.6B$11.1B$10.1B$13.7B$6.7B$8.5B$10.5B$12.4B$17.1B$17.1BNet incomeNet inc.
19%10%16%-6%12%7%11%12%13%13%Effective tax rateTax rate
Cash flow & returns
$14.1B$15.4B$14.6B$13.1B$15.9B$9.5B$17.2B$18.7B$20.8B$32.0B$32.0BOperating cash flowOp. cash
$1.0B$1.2B$1.2B$1.4B$1.5B$2.0B$2.5B$3.1B$3.9B$7.6B$7.6BDepreciationDeprec.
$2.3B$9.0B$585M$32M($1.2B)($1.8B)$2.6B$1.1B($163M)$2.5B$2.5BWorking capital & otherWC & other
$2.0B$1.7B$1.7B$1.6B$2.1B$4.5B$8.7B$6.9B$21.2B$55.7B$55.7BCapexCapex
5.3%4.4%4.2%4.0%5.3%10.6%17.4%13.0%37.0%82.6%82.6%Capex / revenueCapex/rev
$13.1B$14.2B$13.3B$11.6B$14.3B$7.6B$14.6B$15.5B$17.0B$24.4B$24.4BOwner earningsOwner earn.
34.7%36.1%33.7%29.6%35.5%17.8%29.3%29.3%29.5%36.2%36.2%Owner earnings marginOE mgn
$12.1B$13.7B$12.9B$11.6B$13.8B$5.0B$8.5B$11.8B($394M)($23.7B)($23.7B)Free cash flowFCF
32.0%34.7%32.6%29.6%34.0%11.8%17.0%22.3%−0.7%−35.2%−35.2%Free cash flow marginFCF mgn
$11.2B$1.7B$363M$124M$41M$148M$27.7B$63M$0$0AcquisitionsAcquis.
$2.6B$3.1B$2.9B$3.1B$3.1B$3.5B$3.7B$4.4B$4.7B$5.8B$5.8BDividends paidDiv. paid
$3.6B$11.3B$36.1B$19.2B$20.9B$16.2B$1.3B$1.2B$600M$95MBuybacksBuybacks
($21.5B)($5.6B)$26.6B$9.8B($13.1B)$11.2B($36.5B)($7.4B)($21.7B)($51.9B)Investing cash flowInv. cash
$9.1B($10.0B)($42.1B)($6.1B)($10.4B)($29.1B)$7.9B($10.6B)$1.1B$40.3BFinancing cash flowFin. cash
($86M)$57M($158M)($125M)$448M($348M)($209M)($70M)$124M$96MExchange-rate effectFX
$1.6B($164M)($1.1B)$16.7B($7.1B)($8.7B)($11.6B)$689M$332M$20.5BChange in cashΔ cash
12%8%21%25%26%20%15%16%15%13%13%ROICROIC
18%8%51%84%262%792%120%61%40%40%Return on equityROE
13%1%37%59%204%451%70%38%27%27%Retained to equityRetained/eq
Balance sheet
$66.1B$67.3B$20.5B$37.2B$30.1B$21.4B$9.8B$10.5B$10.8B$31.3B$72.9BCash & investmentsCash+inv
$5.3B$5.1B$5.1B$5.6B$5.4B$6.0B$6.9B$7.9B$8.6B$10.4B$10.4BReceivablesReceiv.
$300M$398M$320M$211M$142M$314M$298M$334M$303M$303MInventoryInvent.
$599M$529M$580M$637M$745M$1.3B$1.2B$2.4B$5.1B$11.0B$11.0BAccounts payablePayables
$5.0B$5.0B$4.9B$5.1B$4.8B$5.0B$6.0B$5.9B$3.7B($592M)($289M)Operating working capitalOper. WC
$74.5B$76.2B$46.4B$52.1B$55.6B$31.6B$21.0B$22.6B$24.6B$46.6B$46.6BCurrent assetsCur. assets
$24.2B$19.1B$18.6B$17.2B$24.2B$19.5B$23.1B$31.5B$32.6B$41.8B$41.8BCurrent liabilitiesCur. liab.
3.1×4.0×2.5×3.0×2.3×1.6×0.9×0.7×0.8×1.1×1.1×Current ratioCurr. ratio
$5.3B$5.9B$6.3B$6.2B$7.0B$9.7B$17.1B$21.5B$43.5B$100.0BNet PP&ENet PP&E
$43.0B$43.8B$43.8B$43.8B$43.9B$43.8B$62.3B$62.2B$62.2B$62.3B$62.3BGoodwillGoodwill
$135.0B$137.9B$108.7B$115.4B$131.1B$109.3B$134.4B$141.0B$168.4B$261.8B$261.8BTotal assetsAssets
$57.9B$60.6B$56.2B$71.6B$84.2B$75.9B$90.5B$86.9B$92.6B$129.5B$129.5BTotal debtDebt
($8.2B)($6.6B)$35.7B$34.4B$54.1B$54.5B$80.7B$76.4B$81.8B$98.3B$56.6BNet debt / (cash)Net debt
7.2×6.6×6.5×7.0×6.1×4.0×3.7×4.4×4.9×4.5×4.5×Interest coverageInt. cov.
$386M$501M$578M$643M$714M$452M$483M$535M$518M$548MNoncontrolling interestsNCI
$53.9B$46.4B$21.8B$12.1B$5.2B($6.2B)$1.1B$8.7B$20.5B$42.5B$42.5BShareholders’ equityEquity
3.6%4.1%4.2%4.1%4.5%6.2%7.1%7.5%8.1%7.1%7.1%Stock comp / revenueSBC/rev
Per share
4.22B4.24B3.73B3.29B3.02B2.79B2.77B2.82B2.87B2.91B2.91BShares out (diluted)Shares
$8.96$9.29$10.59$11.86$13.39$15.23$18.06$18.76$20.03$23.11$23.11Revenue / shareRev/sh
$2.24$0.85$2.97$3.08$4.55$2.41$3.07$3.71$4.34$5.86$5.86EPS (diluted)EPS
$3.11$3.36$3.57$3.51$4.75$2.72$5.29$5.51$5.92$8.36$8.36Owner earnings / shareOE/sh
$2.87$3.22$3.45$3.51$4.55$1.80$3.06$4.18$-0.14$-8.13$-8.13Free cash flow / shareFCF/sh
$0.62$0.74$0.79$0.93$1.01$1.24$1.33$1.56$1.65$1.99$1.99Dividends / shareDiv/sh
$0.48$0.41$0.44$0.47$0.71$1.62$3.14$2.43$7.40$19.10$19.10Cap. spending / shareCapex/sh
$12.77$10.94$5.84$3.67$1.73$-2.23$0.39$3.08$7.14$14.59$14.59Book value / shareBVPS
Per-share growththe realized rate an owner's share compounded
9-yr5-yr
Revenue / share+11.1%/yr+11.5%/yr
Owner earnings / share+11.6%/yr+12.0%/yr
EPS+11.3%/yr+5.2%/yr
Dividends / share+13.7%/yr+14.4%/yr
Capital spending / share+50.6%/yr+93.4%/yr
Book value / share+1.5%/yr+53.1%/yr

Where the cash went

ReinvestBuybacksDividendsAcquisitionsRetainedBeyond op. cash

Each year's outlays against its operating cash: the mix, and how it drifts. The hatched cap is spending beyond that year's operating cash — financed from the balance sheet or borrowing, not operations.

FY2017FY2026

Net income is the accountant's number; owner earnings is the cash an owner could take out. The walk between them, off the cash-flow statement, and whether the gap is widening or holding.

In fiscal 2026 the business earned $24.4B of owner earnings, the operating cash left after the $7.6B it takes just to hold its position. It put $48.0B more into growth; free cash flow, after that spending, was ($23.7B).

Reported net income$17.1B
Owner earnings$24.4B · 36% of revenue
FY2026FY2025FY2024FY2023FY2022
Reported net income$17.1B$12.4B$10.5B$8.5B$6.7B
Depreciation & amortizationnon-cash charge added back+$7.6B+$3.9B+$3.1B+$2.5B+$2.0B
Stock-based compensationreal costnon-cash, but a real cost+$4.8B+$4.7B+$4.0B+$3.5B+$2.6B
Working capital & othertiming of cash in and out, other non-cash items+$2.5B−$163M+$1.1B+$2.6B−$1.8B
Cash from operations$32.0B$20.8B$18.7B$17.2B$9.5B
Maintenance capital expenditurethe spending needed just to hold position and volume−$7.6B−$3.9B−$3.1B−$2.5B−$2.0B
Owner earnings$24.4B$17.0B$15.5B$14.6B$7.6B
Growth capital expenditurediscretionary; spent to get bigger, not to stand still−$48.0B−$17.3B−$3.7B−$6.2B−$2.5B
Free cash flow($23.7B)($394M)$11.8B$8.5B$5.0B
Owner-earnings marginowner earnings ÷ revenue36%30%29%29%18%

Owner earnings is the cash an owner could pull out without starving the business: operating cash less the maintenance capital it must spend to hold its position (here about $7.6B, roughly its depreciation, the rate its assets wear out). The other $48.0B of its capital spending is growth it chose, not upkeep it owed; charged only with the maintenance it must do, the business earns well more than the year's free cash flow shows. The cash-flow statement also adds stock comp back as non-cash, but it is a real cost paid in shares; counted as the expense it is (less $4.8B), owner earnings is nearer $19.5B.

Maintenance capex is estimated as depreciation where a growing business invests above it; free cash flow is the figure the scorecard's free-cash margin reads.

III

Quality & stewardship

Returns, the balance sheet, capital allocation, and pay.

Owner’s Scorecard

FY2026 10-K · source on SEC EDGAR →

Will it survive?

  • Adequate
    Operating income $20.6B ÷ interest expense $4.6B
    What this means

    Comfortable in a normal year, but below the margin of safety Graham looked for. Worth checking how stable the coverage has been across a full cycle.

  • How heavy is the debt, net of cash? $98.3B · 4.8× operating profit
    Heavy net debt
    Cash $31.3B − debt $129.5B
    What this means

    Netting $31.3B of cash and short-term investments against $129.5B of debt leaves $98.3B owed, about 4.8× a year's operating profit (6.3× on the gross debt, before the cash). Net debt is the leverage figure that matters: the cash is already set against the debt. Strategic or illiquid investments aren't counted here.

  • Not enough data
    What this means

    The filing data didn't include the inputs for this check.

Is it a good business?

  • High through the cycle
    10-yr median, range 8%–26%; 13% latest = NOPAT $18.0B ÷ invested capital $140.8B
    Industry peers: median 13%
    What this means

    The rate the business earns on the money tied up in it, Buffett's north star, because over time a stock tracks the ROIC beneath it. Above ~15% sustained hints at a moat; a return below the cost of capital (~8%) erodes value as a business grows rather than building it — the test Buffett weighs most. The headline is the median of the last 10 years (it ran 13% most recently), so one peak or trough year doesn't set the verdict. Asset-light businesses (R&D expensed, little capital) read artificially high, pair this with Owner Earnings.

  • High through the cycle
    10-yr median margin, range 18%–36%; latest $24.4B = operating cash $32.0B − maintenance capex $7.6B
    Industry peers: median 30%
    What this means

    What an owner could take out without starving the business: operating cash less the maintenance capital it must spend to hold its position — Buffett's owner earnings. That's 36% of revenue this year, a 32% median across 10 years. It chose to put $48.0B more into growth, so free cash flow this year was ($23.7B) — the gap is investment, not weakness. Treating stock comp as the real expense it is (less $4.8B of SBC) leaves $19.5B.

  • Cash-backed
    Cash from ops $32.0B ÷ net income $17.1B
    What this means

    How much of reported profit showed up as operating cash. Above 1× is reassuring; well below suggests earnings lean on accruals. One year is noisy, growth and working-capital swings distort it, and this is operating cash, not free cash. Watch the multi-year trend.

How is the cash used?

  • Reinvests most of it
    Dividends + buybacks $5.9B ÷ Owner Earnings $24.4B — this fiscal year
    What this means

    Of $24.4B Owner Earnings, $5.9B (24%) went back to shareholders, $5.8B dividends, $95M buybacks. But the buybacks barely exceed stock issued to employees ($4.8B SBC), net of dilution, little was truly returned. Returning most of it is the mark of a mature business with little left to reinvest at a high return; reinvesting most could mean a long runway, or empire-building. The split doesn't say which; the return earned on it (see ROIC) does. This year's proportion is 24%; across the record (2017–2026) it is 101%, the capital-allocation section below.

  • Investing or harvesting? 7.30×
    Expanding
    Capex $55.7B ÷ depreciation $7.6B
    What this means

    Descriptive, not a grade. Above ~1× means investing faster than assets wear out (growth, or, sustained for years, today's earnings carrying less depreciation than tomorrow's will). Below means spending less than it's wearing out (efficiency, or a melting asset base). The ratio won't tell you which; the filings will.

The promise and the pay packet

  • Sells itself
    Selling and marketing $8.3B ÷ revenue $67.4B
    What this means

    Sales and marketing as a share of revenue, kept apart from administrative overhead because it answers a different question: how much a business must spend to win the next customer. A company whose product pulls customers in spends little here and keeps the difference; one that must buy its growth is running to stand still, and the spending has to keep rising for revenue to keep rising. Read it beside the growth rate, not alone.

  • Is the buyback buying ownership, or mopping up? 7.1%
    The count is rising
    Stock compensation $4.8B (fiscal 2026), 7.1% of revenue · repurchases $95M · diluted shares +5.4% since 2023
    What this means

    Stock handed to employees is a real cost paid in the owner's own currency: it is charged against profit, but the shares it creates are permanent. Many companies repurchase stock at the same time, which looks like a return of capital and often is not — if the count barely moves, the cash merely cancelled the pay packet and bought the owner nothing. The three states worth telling apart are a count genuinely shrinking, a count standing still despite large repurchases, and a count rising because the issuance was never offset at all.

Graham’s defensive tests · 4 of 6 met

Graham’s numerical criteria for the defensive investor (The Intelligent Investor, ch. 14), run on the filings. A floor of safety, not a buy signal; many fine modern businesses fail his strictest liquidity rules by design.

  • Adequate size Pass
    Revenue ≥ $2B · $67.4B
    What this means

    Big enough to weather a storm. Graham's 1972 floor was ~$100M of sales (≈ $700M today); we use a $2B revenue line as a conservative modern stand-in.

  • Strong liquidity Miss
    Current ratio ≥ 2× · 1.12×
    What this means

    Current assets at least twice current liabilities, near-term bills covered without touching the business. Strict by design: many cash-rich modern firms run leaner and miss it, holding their cushion in longer-dated securities.

  • Conservative debt Miss
    Debt ≤ working capital · $129.5B vs $4.8B WC
    What this means

    Graham's rule that borrowings not exceed net current assets. Capital-heavy and buyback-heavy firms routinely fail it, read it next to interest coverage, not alone.

  • Earnings stability Pass
    A profit every year (10-yr record) · no losses
    What this means

    Graham wanted earnings in each of the past ten years, the stability a defensive owner leans on.

  • Dividend record Pass
    Uninterrupted dividends · paid every year (10)
    What this means

    An unbroken dividend was Graham's mark of durability. He wanted twenty years; the filings show about ten, and a single suspension breaks the streak. Non-payers, many fine modern compounders, fall outside his defensive net by design.

  • Earnings growth Pass
    Earnings +33% over the record · +66%
    What this means

    At least a third more earnings than a decade ago, averaging three years at each end. Net income (not per-share), so stock splits don't distort it, buybacks and dilution show up in the share-count line instead.

  • Moderate price
    P/E ≤ 15 and P/E × P/B ≤ 22.5 · decided by the price
    What this means

    Graham's valuation gate, the wall he kept between a sound business and a sound investment. Three-year average earnings are $4.63/share (latest year $5.93), the averaged base the calculator's gate runs on, and book value is $14.76/share. Enter a price in “What the price implies” just below for the P/E, P/B, and whether it clears. But this is the rule Buffett outgrew: there's no hard P/E law, and a wonderful business can deserve a far richer multiple if the thesis holds, treat it as the bargain-hunter's floor, not a verdict on the price.

Durability & moat, 2017–2026

Whether the record’s returns held, and what the capital reinvested earned.

  • Profitable years 10 of 10
    What this means

    Never lost money over the record, the earnings stability Graham insisted on.

  • Return on capital ≥ 15% 6 of 10 yrs
    What this means

    A moat shows up as a high return on invested capital that holds year after year, not one good vintage.

  • Operating margin 34% → 30% (3-yr avg ends)
    What this means

    Through the cycle the operating margin slipped — about 34% early to 30% lately, median 31% — competition or costs are biting in.

  • Reinvestment, incremental ROIC 19%
    What this means

    Every extra dollar the business reinvested came back at a high incremental return — the lens GBM read for a moat that reinvests rather than merely harvests. The record and the 10-K are where you check whether the rate holds.

  • Owner earnings growth +5%/yr
    What this means

    Owner earnings grew about 5% a year over the record.

  • Worst year 2022 · 25.7% op. margin
    What this means

    Stayed profitable even in its hardest year, the resilience that survives recessions.

  • Share count −4.0%/yr
    What this means

    The share count is shrinking, buybacks are quietly growing your slice of the business.

  • Dividend record rising
    What this means

    Paid and raised the dividend across the record, the continuity Graham prized.

  • How management talks about it Promotional
    What this means

    The record is compounding, but the filing leans on a promoter’s vocabulary rather than the per-share, return-on-capital terms an owner uses. The results back the talk here; the register is still worth noting.

All figures as filed; the source filing is linked above.

Current Position

as of fiscal year-end, May 31, 2026

Can the business pay what it owes this year, off the freshest balance sheet: the quality of the assets, the debt actually coming due, and what a low ratio means here.

Current assets$46.6B
  • Cash & short-term investments$72.9B
  • Receivables$10.4B
  • Inventory$303M
Current liabilities$41.8B
  • Debt due within a year$7.2B
  • Accounts payable$11.0B
  • Other current liabilities$23.6B
Current ratio1.12×all current assets ÷ what's due · Graham looked for 2×
Quick ratio1.11×stricter: inventory excluded
Cash ratio1.75×strictest: cash alone against what's due
Working capital$4.8Bthe cushion left after near-term bills
Debt due this year vs. cash$7.2B due · $72.9B cash covered by cash on hand, no refinancing forced · both figures from the May 31, 2026 balance sheet
Revenue, latest quarter vs. a year ago+21.7%the freshest read on whether the business is still growing
Current ratio, recent quarters0.7× → 1.1×
Deeper floors
Tangible book value($23.0B)equity stripped of goodwill & intangibles
Debt incl. operating leases$37.4B$30.2B of it operating leases; with finance leases, “total fixed claims” below reaches $167.4B (annual-report basis)
Deferred revenue$15.4Bcustomer cash collected before delivery; operating float

From the company's latest filing.

Not how much it owes, but when it falls due, and against what. The ladder the company files, beside cash on hand and a year's owner earnings.

'27$7.2B
'28$10.1B
'29$5.5B
'30$7.3B
'31$9.8B
later$90.3B

Bars scaled to the largest single year; “later” is everything due after 2031, shown apart since it dwarfs the years.

Due in the next 12 months$7.2Bthe first rung: what must be repaid or rolled over within the year
Within two years$17.4Bthe near wall, the part most exposed to today’s credit conditions
Biggest single year$10.1Bin 2028the lumpiest maturity, where a refinancing, if needed, is largest
Total scheduled principal$130.1Bevery year plus what lies beyond, as the footnote totals it

Against what the business has and earns

Cash & short-term investments, May 31, 2026$72.9B
One year of owner earnings (FY2026)$24.4B
Together, against $7.2B due next year13.5×

Cash on hand as of May 31, 2026 plus a year’s owner earnings comes to $97.3B against the $7.2B due in the twelve months after the May 31, 2026 schedule: 13 times it.

Maturity schedule extracted from the company’s May 31, 2026 annual report and reconciled to the total the table states.

Debt by another name. What the business owes on the property, aircraft, stores and equipment it rents rather than owns is a fixed claim due on a schedule; added back to the debt, it is the true leverage. That ladder, operating and finance leases together, and what it adds to the debt on the page above.

Operating leasesFinance leases
'27$4.4B
'28$4.3B
'29$4.2B
'30$4.3B
'31$4.3B
later$31.9B

Lease payments by year, scaled to the largest; “later” is everything beyond year five, shown apart. These are the contractual cash payments, before the interest the filing imputes back out to the balance-sheet liability.

Due in the next 12 months$4.4Ba fixed cash payment, owed whether or not the business has a good year
Total lease payments$53.3Bevery year plus the tail, undiscounted: the full cash the leases will take
On the balance sheet$37.9Bthe present value of those payments, the recognised lease liability

True leverage: debt plus leases

On-balance-sheet debt$129.5B
Lease obligations (present value)$37.9B
Total fixed claims on the business$167.4B

Counting the leases the way Buffett does, the fixed claims on this business come to $167.4B, of which the leases are 23%. The lease wall above and the debt schedule together are the calendar of what must be paid, and when.

Lease ladder read from the ASC 842 tags in the company’s May 31, 2026 annual report and reconciled: the yearly buckets sum to the undiscounted total, which less the imputed interest equals the balance-sheet liability; a ladder that doesn’t tie out is withheld.

How the cash was used, 2017–2026

Over the record, the business generated $171.3B of operating cash; how management split it reads as a cash returner, paying most of what it earns straight back to owners.

  • Reinvested$106.1B · 62%
  • Dividends$36.9B · 22%
  • Buybacks$110.7B · 65%
  • Returned to owners$147.5B

    101% of the owner earnings the business produced over the span, $36.9B as dividends and $110.7B as buybacks.

  • Source of funding−$82.4B

    Reinvestment and shareholder returns ran $82.4B beyond the operating cash the business generated, so the gap was financed off the balance sheet: debt rose from $57.9B to $129.5B.

  • Average price paid for buybacks$56.27

    Across the years where the filing reports a share count, 1965M shares were bought for $110.6B, about $56.27 each. Year to year the price paid ranged from $41.60 (2017) to $153.85 (2025); its heaviest year, 2019, paid $49.25 ($36.1B).

  • Net change in share count−30.9%

    The diluted count fell from 4217M to 2914M, so the buybacks outran the stock issued to staff.

  • Dividend record$1.99/sh

    Paid in 10 of the years on record, the per-share dividend growing about 14% a year. It was never cut over the span.

Buybacks are gross of stock issued to staff; the share-count line above is the net of that, the figure that decides whether owners gained. The average price paid blends a year of purchases (and any accelerated repurchase), so it is close, not exact. The record of where the cash went and on what terms.

Acquisitions & goodwill

from the balance sheet & the 10-year cash-flow record

Goodwill grows only when a company acquires and falls only when it concedes it overpaid. The size of that bet, the cash put into buying rather than building, and how much has already been written off.

Goodwill & intangibles$65.5B25% of all assets; the premium carried on the balance sheet for businesses acquired
Against book equityexceeds itgoodwill alone is larger than the company’s entire book equity; stripped of the acquisition premium, there is no net book worth
Cash spent acquiring$41.4Bover 10 years buying other businesses, against $106.1B of capital spent building

None written down over the record; the goodwill is still carried at full cost. That is the deals holding their value on the books so far; whether they keep doing so is the test an owner watches, since the write-down, when it comes, is the admission the price was too high.

Goodwill, acquired intangibles and equity from the latest balance sheet; acquisition spend and write-downs summed across the 10-year record, from the company's own filings.

Management, ownership & pay

read the proxy →

From the proxy: how much of the business the people running it own, and how they are paid, beside what the business earned for its owners in the same years.

Fiscal yearChief executivePay, as filed“Actually paid”Owner earnings
2021Safra A. Catz$10.6M$40.4M$14.3B
2022Safra A. Catz$138.2M$139.2M$7.6B
2023Safra A. Catz$5.3M$304.1M$14.6B
2024Safra A. Catz$6.5M$94.3M$15.5B
2025Safra A. Catz$1.1M$461.8M$17.0B

Both pay figures are the company’s own, from the pay-versus-performance table its proxy statement files. “As filed” is the Summary Compensation Table total: salary, bonus, and equity awards at their value on the day of grant. “Actually paid” is the SEC’s prescribed recalculation, which re-marks those equity awards to what they became as they vested; it can swing far above or below the filed figure in either direction, and negative years occur. Owner earnings are the whole business's, from the record above, for the same fiscal years.

  • Insider ownership40.9%

    The stake all directors and executive officers hold together, per the 2025 proxy: skin in the game, the first thing Munger reads.

  • Stock-based compensation$4.8B

    The slice of the business handed to employees in shares in fiscal 2026, 7.1% of revenue, equal to 23.3% of operating profit. Buffett's oldest accounting fight: this is compensation, compensation is an expense, real whether or not the headline earnings admit it. One trap: the cash-flow statement adds SBC back, so the operating cash, and the owner earnings drawn from it, are flattered by exactly this amount; counted as the cost it is, what an owner keeps is lower.

What an owner would ask, FY2026

read the 10-K →
  • Which reported numbers are a judgment call?
    Management names Income taxes, Acquisitions, Stock compensation as critical estimates

    each rests partly on management's judgment; the filing's note sets out the assumptionsverify →

The questions the record and the charts do not answer on their own; each carries the figure and the place to look.

Peers, Software

The same industry, side by side on owner economics and what the growth costs. Each column names the period it is read over, and a median resting on fewer than three years carries that count beside it; the group median at the foot is the line to read each figure against.

CompanyRevenuelatest FY, USDGross marginmedian over the recordOp. marginmedian over the recordROICmedian over the recordOwner earn. marginmedian over the recordSales & marketinglatest FYStock paylatest FY
MSFTMicrosoft Corp.$331.8B68%41.7%28%37%8.0%3.7%
ORCLOracle Corp.$67.4B61%2y32.2%16%32%12.4%7.1%
SAPSAP SE ADS$42.4B72%21.9%13%16%
CRMSalesforce Inc.$41.5B74%3.7%3%22%34.5%8.5%
ADBEAdobe Inc.$23.8B87%32.2%33%39%27.3%8.2%
INTUIntuit Inc.$18.8B97%2y26.0%35%32%26.7%10.5%
NOWServiceNow Inc.$13.3B77%4.4%6%30%33.0%14.7%
TWLOTwilio Inc.$5.1B52%-19.4%-7%-1%17.2%11.8%
Group median73%24.0%14%31%26.7%8.5%
IV

The price

What a price has to assume.

What the price implies

reverse-DCF

Type today's close and see the owner-earnings growth you'd have to believe to justify it, beside what Oracle Corp. has delivered.

Oracle Corp.’s latest year shows negative owner earnings, the mark of a build-out: total capital spending outruns the cash the business throws off today. So the tool opens on the steady-state base (maintenance capex in place of the build-out spend), the cash it would earn at rest; clear the toggle below to read the latest year exactly as reported.

$

Through the cycle, Oracle Corp. earns about $21.3B on its 31.7% median owner-earnings margin. This year’s 36.2% margin runs in line with that. Normalize, below, values the price on that through-cycle figure rather than the latest year.

Base

The assumptions

9.0% = the 4.68% 10-year Treasury (Jul 30, 2026) + 4.32 points of equity premium. The rate you require is yours to set.

Enter a price above to run it.

Implied by the price
Owner-earnings growth · ’22→’26+17%/yr
Owner-earnings growth · ’17→’26+5%/yr
Owner-earnings yield
P/E (3-yr earnings ’24–’26)
P/B
Graham’s price gate

Graham capped the multiple at 15×; Buffett and Munger let that rule go: a wonderful business can deserve 50× if the thesis holds. The gate marks the bargain-hunter's floor.

Against a high-grade bond: Graham’s yardstick bond yield%

Prefilled with the 10-year Treasury (4.68%, as of Jul 30, 2026). Edit it for today’s exact figure, or a AAA corporate yield.

Graham measured a stock against the bond you could own instead, the heart of his margin of safety. Enter a price above to weigh the owner-earnings yield against this bond.

Free cash flow ($23.7B) on 2880M shares outstanding, per the 10-K cover, as of 2026-06-12; net debt $56.6B. The base opens on the steady-state figure (the latest year is negative on total capex mid-build-out); clear Steady-state to use the year as filed. Net of stock comp treats option pay as the expense it is. Capex ($55.7B) runs well above depreciation ($7.6B), so this is a build-out; Steady-state swaps total capex for maintenance (≈ depreciation), lifting the base to about $24.4B, the cash it would throw off if it stopped expanding. The dials set the multiple a growth belief justifies; the price, and every dollar on this page, is yours.

Cite: Owner Scorecard, "Oracle Corp. (ORCL), the owner's record," https://ownerscorecard.com/c/ORCL, data as of 2026-07-18.

Manual order: ← ORC its page in the Manual ORI →

Industry order: ← OKTA the Software chapter OSPN →