Professional Documents
Culture Documents
Income Statement
Period End: May 31st
Values in this worksheet are in thousands, except where noted.
Data Input
Assumption
Output
1994
1995
1996
1997
1998
1999
2000
2,001,147.0
499,213.0
1,501,934.0
75.1%
2,966,878.0
779,012.0
2,187,866.0
73.7%
4,223,300.0
1,096,013.0
3,127,287.0
74.0%
5,684,336.0
1,550,466.0
4,133,870.0
72.7%
7,143,866.0
2,273,607.0
4,870,259.0
68.2%
8,827,252.0
3,064,148.0
5,763,104.0
65.3%
10,130,128.0
2,942,679.0
7,187,449.0
71.0%
749,796.0
197,086.0
135,099.0
1,103,345.0
260,597.0
174,203.0
1,549,231.0
389,093.0
233,141.0
1,970,394.0
555,476.0
308,215.0
2,371,306.0
719,143.0
368,556.0
2,622,379.0
841,406.0
426,438.0
2,616,749.0
1,009,882.0
480,658.0
1,081,981.0
1,538,145.0
2,171,465.0
2,834,085.0
3,459,005.0
3,890,223.0
4,107,289.0
419,953.0
21.0%
649,721.0
21.9%
955,822.0
22.6%
1,299,785.0
22.9%
1,411,254.0
19.8%
1,872,881.0
21.2%
3,080,160.0
30.4%
0.0
0.0
0.0
0.0
0.0
0.0
0.0
50,931.0
0.0
0.0
36,800.0
0.0
0.0
167,054.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
17,943.0
-7,562.0
6,871.0
423,463.0
139,743.0
21,095.0
-4,864.0
6,970.0
658,982.0
217,464.0
30,235.0
-8,984.0
6,632.0
919,510.0
316,231.0
47,381.0
-20,033.0
6,806.0
1,283,527.0
462,070.0
85,986.0
14,291.0
16,658.0
1,327,819.0
514,124.0
118,486.0
12,135.0
21,424.0
1,982,078.0
692,320.0
6,936,955.0
125,213.0
18,894.0
10,123,434.0
3,826,631.0
283,720.0
283,720.0
14.2%
441,518.0
441,518.0
14.9%
603,279.0
654,210.0
15.5%
821,457.0
858,257.0
15.1%
813,695.0
980,749.0
13.7%
1,289,758.0
1,289,758.0
14.6%
6,296,803.0
6,296,803.0
62.2%
283,720.0
197,086.0
749,796.0
3,425.7
6,871.0
0.0
0.0
0.0
39,417.2
249,932.0
10,381.0
2,267.4
0.0
938,901.1
46.92%
NOPAT
441,518.0
603,279.0
260,597.0
440,024.0
1,103,345.0
1,549,231.0
5,356.2
7,308.5
6,970.0
6,632.0
(11,426.0)
(18,283.0)
0.0
0.0
0.0
0.0
91,536.6
179,541.4
617,713.7
1,134,124.0
16,231.0
21,251.0
2,300.1
2,280.8
0.0
0.0
1,078,578.9
1,250,994.3
36.35%
29.62%
821,457.0
592,276.0
1,970,394.0
9,845.3
6,806.0
(1,805.0)
0.0
0.0
297,996.6
1,540,990.0
27,348.0
2,450.2
0.0
1,530,188.5
26.92%
813,695.0
886,197.0
2,371,306.0
38,826.7
16,658.0
8,454.0
0.0
0.0
475,236.0
1,963,643.7
100,277.0
6,449.9
0.0
1,589,530.1
22.25%
1,289,758.0
841,406.0
2,622,379.0
45,624.6
21,424.0
120,031.0
0.0
0.0
604,100.0
2,321,359.7
130,621.0
7,483.2
0.0
1,877,058.8
21.26%
6,296,803.0
1,009,882.0
2,616,749.0
2,669,480.6
18,894.0
130,243.0
0.0
0.0
753,957.0
2,536,811.3
7,062,168.0
7,141.9
0.0
2,381,973.4
23.51%
1997
36.0%
1998
38.7%
1999
34.9%
2000
37.8%
Net revenues
Cost of revenues
Gross profit
Gross margins
Operating expenses:
Sales and marketing
R&D
General and administrative
Other
Total operating expenses
Income (loss) from operations
Operating margin
Non-recurring costs
Acquired in-process R&D
Amortization of goodwill
1994
33.0%
1995
33.0%
1996
34.4%
Oracle
Balance Sheet
Data Input
1994
1995
1996
1997
1998
1999
Current assets:
Cash and cash equivalents
Short-term investments in marketable securities
Accounts receivable
Prepaid and refundable income taxes
Prepaid expenses and other current assets
Total current assets
404,810.0
59,948.0
515,669.0
53,765.0
41,420.0
1,075,612.0
480,158.0
105,660.0
846,342.0
135,491.0
49,543.0
1,617,194.0
715,742.0
125,166.0
1,203,976.0
171,560.0
68,021.0
2,284,465.0
890,162.0
323,028.0
1,708,939.0
274,366.0
74,601.0
3,271,096.0
1,273,681.0
645,518.0
2,065,024.0
260,624.0
78,203.0
4,323,050.0
1,785,715.0
777,049.0
2,478,996.0
299,670.0
105,844.0
5,447,274.0
7,429,206.0
332,792.0
2,790,167.0
212,829.0
118,340.0
10,883,334.0
378,483.0
100,329.0
40,560.0
157,668.8
499,864.0
535,034.0
99,855.0
172,434.0
326,729.2
985,495.3
41,963.0
685,754.0
99,072.0
245,989.0
587,211.8
1,400,602.3
116,337.0
868,948.0
98,981.0
268,953.0
881,491.2
1,830,006.3
186,511.0
934,350.0
99,012.0
276,088.0
1,292,452.2
2,237,668.7
249,547.0
987,482.0
98,870.0
476,481.0
1,529,758.2
2,538,688.0
110,000.0
934,455.0
94,609.0
1,054,381.0
1,785,683.2
2,618,625.7
1,176,904.8
2,252,516.8
2,119,547.5
3,736,741.5
3,060,592.1
5,345,057.1
4,064,716.5
7,335,812.5
5,026,081.9
9,349,131.9
5,880,826.2
11,328,100.2
6,597,753.9
17,481,087.9
Current liabilities:
Notes payable and current maturities of long-term debt
Accounts payable
Income taxes payable
Accrued compensation and related benefits
Customer advances and unearned revenues
Value added tax and sales tax payable
Other accrued liabilities
Total current liabilities
6,898.0
95,799.0
62,591.0
136,488.0
227,118.0
44,781.0
108,426.0
682,101.0
9,599.0
124,773.0
134,121.0
211,643.0
316,273.0
67,449.0
191,291.0
1,055,149.0
5,623.0
169,895.0
181,999.0
295,048.0
434,435.0
99,409.0
268,555.0
1,454,964.0
3,361.0
185,444.0
203,646.0
394,153.0
602,862.0
121,914.0
410,759.0
1,922,139.0
2,924.0
239,698.0
181,354.0
541,809.0
877,087.0
119,600.0
521,693.0
2,484,165.0
3,638.0
283,896.0
277,700.0
693,525.0
1,007,149.0
128,774.0
651,741.0
3,046,423.0
2,691.0
287,495.0
2,821,776.0
725,860.0
1,133,482.0
165,304.0
725,630.0
5,862,238.0
Non-current liabilities
Long term debt
Other
Deferred income taxes
Total non-current liabilities
Total Liabilities
82,845.0
12,139.0
38,916.0
133,900.0
816,001.0
81,721.0
10,361.0
27,490.0
119,572.0
1,174,721.0
897.0
21,726.0
9,207.0
31,830.0
1,486,794.0
300,836.0
24,226.0
7,402.0
332,464.0
2,254,603.0
304,337.0
57,095.0
15,856.0
377,288.0
2,861,453.0
304,140.0
77,937.0
135,887.0
517,964.0
3,564,387.0
300,770.0
186,178.0
266,130.0
753,078.0
6,615,316.0
38,430.0
38,438.0
657,532.8
1,312,224.5
1,987,814.1
2,711,497.5
3,530,120.9
4,068,446.2
4,404,308.9
740,553.0
2,252,516.8
1,211,358.0
3,736,741.5
1,870,449.0
5,345,057.1
2,369,712.0
7,335,812.5
2,957,558.0
9,349,131.9
3,695,267.0
11,328,100.2
6,461,463.0
17,481,087.9
139,128.0
868,948.0
367,934.0
2,711,497.5
17,803.2
4,105,310.8
3,566,235.4
3,027,160.0
1,078,150.8
(77,390.0)
934,350.0
375,100.0
3,530,120.9
25,473.6
4,787,654.5
4,446,482.6
4,105,310.8
682,343.7
(158,275.0)
987,482.0
575,351.0
4,068,446.2
35,714.3
5,508,718.5
5,148,186.5
4,787,654.5
721,064.0
(2,738,211.0)
934,455.0
1,148,990.0
4,404,308.9
148,584.1
3,898,127.0
4,703,422.7
5,508,718.5
(1,610,591.5)
Fixed assets:
Long-term investments in marketable securities
Property and equipment, net
Computer software development costs, net
Intangibles and other assets
R&D expenditures, net
Marketing expenditures, net
Cumulative non-recurring costs
Total fixed assets
Total assets
2000
Put warrants
Postretirement and other postemployment benefits
Minority interest
Equity equivalents
Shareholders' equity:
Total shareholders' equity
Total liabilities and shareholders' equity
Invested Capital
Net working capital
Net property plant & equipment
Other assets
Equity equivalents
Operating cash (2% of cash and cash equivalents)
Total invested capital
Average capital
Beginning capital
Increase in capital
(64,349.0)
378,483.0
140,889.0
657,532.8
8,096.2
1,120,652.0
(14,174.0)
535,034.0
272,289.0
1,312,224.5
9,603.2
2,114,976.7
1,617,814.3
1,120,652.0
994,324.7
(5,784.0)
685,754.0
345,061.0
1,987,814.1
14,314.8
3,027,160.0
2,571,068.3
2,114,976.7
912,183.3
1994
1995
1996
1997
1998
1999
2000
197,086.0
39,417.2
260,597.0
39,417.2
52,119.4
440,024.0
39,417.2
52,119.4
88,004.8
592,276.0
39,417.2
52,119.4
88,004.8
118,455.2
886,197.0
39,417.2
52,119.4
88,004.8
118,455.2
177,239.4
841,406.0
1,009,882.0
88,004.8
118,455.2
177,239.4
168,281.2
201,976.4
118,455.2
177,239.4
168,281.2
201,976.4
177,239.4
168,281.2
201,976.4
168,281.2
201,976.4
201,976.4
52,119.4
88,004.8
118,455.2
177,239.4
168,281.2
2001
2002
2003
2004
2005
2006
2007
39,417.2
157,668.8
91,536.6
326,729.2
179,541.4
587,211.8
297,996.6
881,491.2
475,236.0
1,292,452.2
604,100.0
1,529,758.2
753,957.0
1,785,683.2
665,952.2
1,119,731.0
547,497.0
572,234.0
370,257.6
201,976.4
201,976.4
-
1994
1995
1996
1997
1998
1999
2000
2001
2002
2003
2004
749,796.0
249,932.0
1,103,345.0
249,932.0
367,781.7
1,549,231.0
249,932.0
367,781.7
516,410.3
1,970,394.0
2,371,306.0
2,622,379.0
2,616,749.0
790,435.3
874,126.3
872,249.7
874,126.3
872,249.7
872,249.7
367,781.7
516,410.3
656,798.0
516,410.3
656,798.0
790,435.3
656,798.0
790,435.3
874,126.3
2005
2006
2007
249,932.0
499,864.0
617,713.7
985,495.3
1,134,124.0
1,400,602.3
1,540,990.0
1,830,006.3
1,963,643.7
2,237,668.7
2,321,359.7
2,538,688.0
2,536,811.3
2,618,625.7
1,746,376.0
872,249.7
872,249.7
872,249.7
872,249.7
872,249.7
872,249.7
872,249.7
1994
1995
1996
1997
1998
1999
2000
2001
2002
2003
2004
2005
2006
2007
50,931
50,931.0
36,800
87,731.0
167,054
254,785.0
254,785.0
254,785.0
254,785.0
254,785.0
254,785.0
254,785.0
254,785.0
254,785.0
254,785.0
1996
1997
1998
1999
2000
2001
2002
2003
2004
2005
2006
2007
1994
-
1995
-
AVG capital
NOPAT
ROIC
EVA
1998
1999
2000
4,446,482.6 5,148,186.5 4,703,422.7
1,589,530.1 1,877,058.8 2,381,973.4
35.7%
36.5%
50.6%
925,127.8 1,107,806.4 1,679,178.6
1999
701,703.9
287,528.6
41.0%
Incremental capital
Incremental NOPAT
Return on incremental capital
Beginning capital
NOPAT
ROIC
EVA
2000
-444,763.8
504,914.7
-113.5%
1998
1999
2000
4,105,310.8 4,787,654.5 5,508,718.5
1,589,530.1 1,877,058.8 2,381,973.4
38.7%
39.2%
43.2%
976,106.4 1,161,677.8 1,558,849.7
1999
682,343.7
287,528.6
42.1%
Incremental capital
Incremental NOPAT
Return on incremental capital
ROIC-WACC Spread
ROIC-to-WACC Ratio
35.70%
3.39
EV (minus cash)
IC
EV/IC Ratio
222,838,002 15-Aug-00
3,898,127
57.17
2000
721,064.0
504,914.7
70.0%
Inventory turnover
Days in inventory
1995
0.0
0.0
1996
0.0
0.0
1997
0.0
0.0
A/R turnover
Days in receivables
4.4
83.8
4.1
88.6
3.9
93.5
A/P turnover
Days in payables
7.1
51.7
7.4
49.1
8.7
41.8
CCC
32.1
39.5
51.7
Flow ratio
0.99
1.00
1.07
1998
1,416,227.0
198,352.0
-328,358.0
1,614,579.0
22.6%
1,286,221.0
18.0%
1999
1,737,674.0
69,425.0
-346,592.0
1,807,099.0
20.5%
1,460,507.0
16.5%
Cash earnings
Cash from change in NWC
CAPEX
CFO
Operating CF margin
Free cash flow
Cash king margin
1997
1,215,665.0
-185,161.0
-390,741.0
1,030,504.0
18.1%
639,763.0
11.3%
1998
0.0
0.0
1999
0.0
0.0
2000
0.0
0.0
3.8
96.4
3.9
93.9
3.8
94.9
10.7
34.1
11.7
31.2
10.3
35.4
62.3
62.8
59.5
0.97
0.95
0.53
2000
-113,915.0
3,037,479.0
-263,443.0
2,923,564.0
28.9%
2,660,121.0
26.3%
2,381,973.4
-1,610,591.5
3,992,564.9
39.4%
1.46
5.72%
6.32%
14.94%
Cost of Debt
Average interest rate
Effective tax rate
After-tax cost of debt
Capital Structure (Market Values)
Total debt-to-equity & debt
Total equity to (equity + debt)
WACC
6.90%
37.80%
4.29%
0.00
1.00
14.94%
rket Guide)