Q2 FY18 GAAP EPS UP 8% TO $0.52 and NON-GAAP EPS UP 14% TO $0.70

REDWOOD SHORES, Calif., Dec. 14, 2017 /PRNewswire/ -- Oracle Corporation (NYSE: ORCL) today announced fiscal 2018 Q2 results. Total Revenues were up 6% to $9.6 billion, compared to Q2 last year. Cloud plus On-Premise Software Revenues were up 9% to $7.8 billion. Cloud Software as a Service (SaaS) revenues were up 55% to $1.1 billion. Cloud Platform as a Service (PaaS) plus Infrastructure as a Service (IaaS) revenues were up 21% to $396 million. Total Cloud Revenues were up 44% to $1.5 billion.

GAAP Operating Income was up 1% to $3.1 billion and GAAP Operating Margin was 32%. Non-GAAP Operating Income was up 10% to $4.2 billion and non-GAAP Operating Margin was 44%. GAAP Net Income was up 10% to $2.2 billion, while non-GAAP Net Income was up 16% to $3.0 billion. GAAP Earnings Per Share was up 8% to $0.52, while non-GAAP Earnings Per Share was up 14% to $0.70.

Short-term deferred revenues were up 9% to $8.1 billion. Operating cash flow on a trailing twelve-month basis was up 2% to $14.6 billion.

"Overall cloud revenue growth of 44% drove our quarterly revenue and earnings higher," said Oracle CEO, Safra Catz. "With non-GAAP Cloud SaaS Applications growth of 49% leading the way, Oracle delivered 14% non-GAAP earnings per share growth and 6% overall revenue growth. Our success in the quarter was based on the increasing scale and the gathering momentum in our cloud business. I expect the business to continue to grow and strengthen over the coming quarters."

"Our Fusion ERP and Fusion HCM SaaS applications suite revenues grew 65% in the quarter," said Oracle CEO, Mark Hurd. "We are now the clear market leader in enterprise back-office SaaS applications with over 5,000 Fusion customers. And we expect to extend our lead by selling around $2 billion in new enterprise SaaS application cloud subscriptions over the coming four quarters. That's more new SaaS sales than any of our competitors."

"Oracle will soon deliver the world's first autonomous "self-driving" database," said Oracle CTO, Larry Ellison. "The new artificially intelligent Oracle database is fully automated and requires no human labor for administration. If a security vulnerability is detected, the database immediately patches itself while running. No other system can do anything like this. Best of all, we guarantee the price of running the Oracle Autonomous Database in the Oracle Cloud is less than half the cost of running a database in the Amazon Cloud."

The Board of Directors increased the authorization for share repurchases by $12 billion. The Board of Directors also declared a quarterly cash dividend of $0.19 per share of outstanding common stock. This dividend will be paid to stockholders of record as of the close of business on January 10, 2018, with a payment date of January 24, 2018.

Q2 Fiscal 2018 Earnings Conference Call and Webcast

Oracle will hold a conference call and webcast today to discuss these results at 2:00 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 Q2 results and Fiscal 2018 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: 9396959.

About Oracle

Oracle offers a comprehensive and fully integrated stack of cloud applications and platform services. For more information about Oracle (NYSE: ORCL), visit www.oracle.com/investor 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 cloud business, extension of our market position and sales in enterprise SaaS applications, and delivery of our new autonomous database, are all "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 cloud computing strategy, including our Oracle Cloud SaaS, PaaS, IaaS and data as a service offerings, may not be successful. (2) If we are unable to develop new or sufficiently differentiated products and services, or to enhance and improve our products and support services in a timely manner or to position and/or price our products and services to meet market demand, customers may not buy new software licenses, cloud software subscriptions or hardware systems products or purchase or renew support contracts. (3) If the security measures for our products and services are compromised or if our products and services contain significant coding, manufacturing or configuration errors, we may experience reputational harm, legal claims and reduced sales. (4) We may fail to achieve our financial forecasts due to such factors as delays or size reductions in transactions, fewer large transactions in a particular quarter, fluctuations in currency exchange rates, delays in delivery of new products or releases or a decline in our renewal rates for support contracts. (5) Our international sales and operations subject us to additional risks that can adversely affect our operating results, including risks relating to foreign currency gains and losses. (6) Economic, geopolitical 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) We have an active acquisition program and our acquisitions may not be successful, may involve unanticipated costs or other integration issues or may disrupt our existing operations. A detailed discussion of these factors and other risks that affect our business is contained in our U.S. Securities and Exchange Commission (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 December 14, 2017. Oracle undertakes no duty to update any statement in light of new information or future events.


                                       ORACLE  CORPORATION


                                 Q2 FISCAL 2018 FINANCIAL RESULTS

                         CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

                              ($ in millions, except per share data)


                                                                 Three Months Ended November 30,            % Increase         % Increase

                                                                                                                               (Decrease)



                                                                                                               % of                                % of             (Decrease)        in Constant

                                                                                            2017              Revenues                      2016   Revenues             in US $         Currency (1)
                                                                                            ----              --------                      ----   --------             -------         -----------

     REVENUES

                           Cloud software as a service                                    $1,123                          12%               $725                8%                55%                  53%

                            Cloud platform as a service and
                            infrastructure as a service                                      396                           4%                328                4%                21%                  19%
                                                                                             ---                          ---                                  ---

                           Total cloud revenues                                            1,519                          16%              1,053               12%                44%                  43%
                                                                                           -----                          ---               -----               ---

                           New software licenses                                           1,353                          14%              1,347               15%                 0%                 (2%)

                            Software license updates and
                            product support                                                4,953                          51%              4,777               53%                 4%                   2%
                                                                                                                                                             ---

                           Total on-premise software revenues                              6,306                          65%              6,124               68%                 3%                   1%
                                                                                           -----                          ---               -----               ---

                            Total cloud and on-premise
                            software revenues                                              7,825                          81%              7,177               80%                 9%                   7%
                                                                                           -----                          ---               -----               ---

                           Hardware revenues                                                 940                          10%              1,014               11%               (7%)                 (9%)

                           Services revenues                                                 856                           9%                844                9%                 1%                   0%
                                                                                                                         ---                                  ---

                                 Total revenues                                            9,621                         100%              9,035              100%                 6%                   5%
                                                                                           -----                          ---               -----               ---

     OPERATING EXPENSES

                           Cloud software as a service                                       396                           4%                316                3%                25%                  23%

                            Cloud platform as a service and
                            infrastructure as a service                                      241                           3%                156                2%                55%                  53%

                            Software license updates and
                            product support                                                  257                           3%                242                3%                 6%                   5%

                           Hardware                                                          351                           4%                386                5%               (9%)                (11%)

                           Services                                                          720                           7%                697                8%                 3%                   1%

                           Sales and marketing                                             2,082                          22%              1,960               21%                 6%                   4%

                           Research and development                                        1,475                          15%              1,510               17%               (2%)                 (3%)

                           General and administrative                                        321                           3%                303                3%                 6%                   5%

                           Amortization of intangible assets                                 400                           4%                302                3%                33%                  33%

                           Acquisition related and other                                      17                           0%                 40                0%              (58%)                (59%)

                           Restructuring                                                     292                           3%                 86                1%               241%                 227%
                                                                                                                         ---                                  ---

                                 Total operating expenses                                  6,552                          68%              5,998               66%                 9%                   8%
                                                                                           -----                          ---               -----               ---

     OPERATING INCOME                                    3,069                                32%                       3,037                 34%               1%               (1%)
                                                         -----                                ---                        -----                 ---

                           Interest expense                                                (475)                        (5%)              (451)             (5%)                 5%                   5%

                           Non-operating income, net                                         273                           3%                 99                1%               176%                 178%
                                                                                                                         ---                                  ---

      INCOME BEFORE
      PROVISION FOR
      INCOME TAXES                                       2,867                                30%                       2,685                 30%               7%                 4%
                                                         -----                                                          -----

                           Provision for income taxes                                        634                           7%                653                7%               (3%)                 (3%)
                                                                                             ---                          ---                 ---               ---

     NET INCOME                                         $2,233                                23%                      $2,032                 23%              10%                 7%
                                                        ======                                ===                       ======                 ===


     EARNINGS PER SHARE:

                           Basic                                                           $0.54                                           $0.50

                           Diluted                                                         $0.52                                           $0.48

      WEIGHTED AVERAGE
      COMMON SHARES
      OUTSTANDING:

                           Basic                                                           4,160                                           4,104

                           Diluted                                                         4,283                                           4,195






                    (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, 2017, 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 November 30, 2017 compared with the corresponding prior year
                            period increased our revenues by 1 percentage point, operating expenses by 1
                            percentage point and operating income by 2 percentage points.




                                                                                                        ORACLE  CORPORATION


                                                                                                  Q2 FISCAL 2018 FINANCIAL RESULTS

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

                                                                                              ($ in millions, except per share data)


                                                                                                                                   Three Months Ended November 30,                                           % Increase (Decrease)    % Increase (Decrease) in
                                                                                                                                                                                                                    in US $             Constant Currency (2)
                                                                                                                                                                                                                    -------              --------------------

                                                                                                       2017                                                                                2017                                   2016                                                                    2016                         GAAP                 Non-GAAP                GAAP               Non-GAAP
                                                                                                                                                                                                                                                                                                                                   ----                 --------                ----               --------

                                                                                                 GAAP                                  Adj.                                    Non-GAAP                                      GAAP                              Adj.                         Non-GAAP
                                                                                                 ----                                  ----                                    --------                                      ----                              ----                         --------


     TOTAL REVENUES                                                             $9,621                                 $9                                       $9,630                                             $9,035                         $35                           $9,070                                     6%                      6%                   5%                      4%

      TOTAL CLOUD AND ON-
      PREMISE SOFTWARE
      REVENUES                                                                   7,825                                  9                                        7,834                                              7,177                          35                            7,212                                     9%                      9%                   7%                      7%

     TOTAL CLOUD REVENUES                                                        1,519                                  9                                        1,528                                              1,053                          34                            1,087                                    44%                     41%                  43%                     39%

                               Cloud software as a service                                            1,123                                            7                                   1,130                                    725                                   34                                 759                                  55%                  49%                     53%                47%

                                Cloud platform as a service and infrastructure
                                as a service                                                            396                                            2                                     398                                    328                                    -                                328                                  21%                  22%                     19%                20%

                               Software license updates and product support                           4,953                                            -                                  4,953                                  4,777                                    1                               4,778                                   4%                   4%                      2%                 2%


     TOTAL OPERATING EXPENSES                                                   $6,552                           $(1,122)                                      $5,430                                             $5,998                      $(735)                          $5,263                                     9%                      3%                   8%                      2%

                               Cloud software as a service (4)                                          396                                         (11)                                    385                                    316                                  (6)                                310                                  25%                  24%                     23%                22%

                                Cloud platform as a service and infrastructure
                                as a service (4)                                                        241                                          (2)                                    239                                    156                                  (1)                                155                                  55%                  54%                     53%                52%

                               Sales and marketing (3)                                                2,082                                         (93)                                  1,989                                  1,960                                 (59)                              1,901                                   6%                   5%                      4%                 3%

                               Stock-based compensation (4)                                             307                                        (307)                                      -                                   241                                (241)                                  -                                 27%             *                            27%           *

                               Amortization of intangible assets (5)                                    400                                        (400)                                      -                                   302                                (302)                                  -                                 33%             *                            33%           *

                               Acquisition related and other                                             17                                         (17)                                      -                                    40                                 (40)                                  -                               (58%)             *                          (59%)           *

                               Restructuring                                                            292                                        (292)                                      -                                    86                                 (86)                                  -                                241%             *                           227%           *

           CLOUD SOFTWARE AS A
              SERVICE MARGIN %                                                    65%                                                                           66%                                               56%                                                        59%                               841 bp.          682 bp.                 857 bp.              699 bp.

           CLOUD PLATFORM AS A
                   SERVICE AND
           INFRASTRUCTURE AS A
              SERVICE MARGIN %                                                    39%                                                                           40%                                               52%                                                        53%                             (1,332) bp.      (1,274) bp.             (1,340) bp.          (1,282) bp.

     OPERATING INCOME                                                           $3,069                             $1,131                                       $4,200                                             $3,037                        $770                           $3,807                                     1%                     10%                 (1%)                      8%

            OPERATING MARGIN %                                                    32%                                                                           44%                                               34%                                                        42%                             (172) bp.          164 bp.                (189) bp.             155 bp.

     INCOME TAX EFFECTS (6)                                                       $634                               $374                                       $1,008                                               $653                        $228                             $881                                   (3%)                     14%                 (3%)                     12%

     NET INCOME                                                                 $2,233                               $757                                       $2,990                                             $2,032                        $542                           $2,574                                    10%                     16%                   7%                     14%

      DILUTED EARNINGS PER
      SHARE                                                                      $0.52                                                                          $0.70                                              $0.48                                                       $0.61                                     8%                     14%                   4%                     12%

      DILUTED WEIGHTED AVERAGE
      COMMON 

    SHARES
      OUTSTANDING                                                                4,283                                  -                                       4,283                                              4,195                           -                           4,195                                     2%                      2%                   2%                      2%





                           (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, 2017, which was the last day of our prior fiscal year, rather than the actual exchange rates in effect during the respective periods.


                           (3) Non-GAAP adjustments to sales and marketing expenses were as follows:

                                                                                         Three Months Ended

                                                                                            November 30,
                                                                                            ------------

                                                                                                       2017                                         2016
                                                                                                       ----                                         ----

                                    Stock-based compensation (4)                                      $(98)                                       $(68)

                                    Acquired deferred sales commissions amortization                      5                                            9

                                        Total non-GAAP sales and marketing adjustments                $(93)                                       $(59)
                                                                                                       ====                                         ====


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


                                                                                               Three Months Ended                                                                  Three Months Ended

                                                                                               November 30, 2017                                                                    November 30, 2016
                                                                                               -----------------                                                                    -----------------

                                                                                                 GAAP                                  Adj.                                    Non-GAAP                                      GAAP                              Adj.                         Non-GAAP
                                                                                                 ----                                  ----                                    --------                                      ----                              ----                         --------

                                    Software license updates and product support                         $7                                         $(7)                $                     -                                    $6                                 $(6)            $                     -

                                    Hardware                                                              3                                          (3)                                      -                                     3                                  (3)                                  -

                                    Services                                                             14                                         (14)                                      -                                     9                                  (9)                                  -

                                    Research and development                                            237                                        (237)                                      -                                   188                                (188)                                  -

                                    General and administrative                                           46                                         (46)                                      -                                    35                                 (35)                                  -
                                                                                                        ---                                          ---                                     ---                                                                       ---                                 ---

                                          Subtotal                                                      307                                        (307)                                      -                                   241                                (241)                                  -
                                                                                                        ---                                         ----                                     ---                                   ---                                 ----                                 ---

                                    Cloud software as a service                                          11                                         (11)                                      -                                     6                                  (6)                                  -

                                    Cloud platform as a service and infrastructure
                                     as a service                                                         2                                          (2)                                      -                                     1                                  (1)                                  -

                                    Sales and marketing                                                  98                                         (98)                                      -                                    68                                 (68)                                  -

                                    Acquisition related and other                                         -                                           -                                      -                                    11                                 (11)                                  -
                                                                                                        ---                                         ---                                    ---                                   ---                                  ---                                 ---

                                          Total stock-based compensation                               $418                                       $(418)                $                     -                                  $327                               $(327)            $                     -
                                                                                                       ====                                        =====                 =======================                                  ====                                =====             =======================


                           (5) Estimated future annual amortization expense related to intangible assets as of November 30, 2017 was as follows:

                               Remainder of fiscal 2018                                                $781

                               Fiscal 2019                                                            1,411

                               Fiscal 2020                                                            1,210

                               Fiscal 2021                                                            1,023

                               Fiscal 2022                                                              918

                               Fiscal 2023                                                              567

                               Thereafter                                                               884
                                                                                                        ---

                               Total intangible assets, net                                          $6,794
                                                                                                     ======


                           (6)  Income tax effects were calculated reflecting an effective GAAP tax rate of 22.1% and 24.3% in the second quarter of fiscal 2018 and 2017, respectively, and an effective
                                non-GAAP tax rate of 25.2% and 25.5% in the second quarter of fiscal 2018 and 2017, respectively. The difference between our GAAP and non-GAAP tax rates in the second
                                quarters of fiscal 2018 and 2017 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.


     *                         Not meaningful



                                      ORACLE  CORPORATION


                         Q2 FISCAL 2018 YEAR TO DATE FINANCIAL RESULTS

                        CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

                             ($ in millions, except per share data)


                                                                 Six Months Ended November 30,                               % Increase
                                                                 -----------------------------

                                                                           % Increase                     (Decrease)

                                                                                                             % of                                % of             (Decrease)        in Constant

                                                                                          2017              Revenues                      2016   Revenues             in US $         Currency (1)
                                                                                          ----              --------                      ----   --------             -------         -----------

     REVENUES

                           Cloud software as a service                                  $2,189                          12%             $1,382                8%                58%                  57%

                            Cloud platform as a service and
                            infrastructure as a service                                    797                           4%                639                3%                25%                  23%
                                                                                           ---                          ---                                  ---

                           Total cloud revenues                                          2,986                          16%              2,021               11%                48%                  47%
                                                                                         -----                          ---               -----               ---

                           New software licenses                                         2,319                          12%              2,377               13%               (2%)                 (4%)

                            Software license updates and
                            product support                                              9,904                          53%              9,570               55%                 3%                   2%
                                                                                                                                                           ---

                           Total on-premise software revenues                           12,223                          65%             11,947               68%                 2%                   1%
                                                                                        ------                          ---              ------               ---

                            Total cloud and on-premise
                            software revenues                                           15,209                          81%             13,968               79%                 9%                   7%
                                                                                        ------                          ---              ------               ---

                           Hardware revenues                                             1,884                          10%              2,010               12%               (6%)                 (8%)

                           Services revenues                                             1,716                           9%              1,652                9%                 4%                   2%
                                                                                                                       ---                                  ---

                                 Total revenues                                         18,809                         100%             17,630              100%                 7%                   5%
                                                                                        ------                          ---              ------               ---

     OPERATING EXPENSES

                           Cloud software as a service                                     770                           4%                600                3%                29%                  27%

                            Cloud platform as a service and
                            infrastructure as a service                                    468                           3%                288                2%                62%                  60%

                            Software license updates and
                            product support                                                515                           3%                516                3%                 0%                 (1%)

                           Hardware                                                        724                           4%                776                5%               (7%)                 (8%)

                           Services                                                      1,422                           8%              1,393                8%                 2%                   0%

                           Sales and marketing                                           4,074                          22%              3,879               22%                 5%                   4%

                           Research and development                                      3,049                          16%              3,030               17%                 1%                   0%

                           General and administrative                                      642                           3%                618                4%                 4%                   3%

                           Amortization of intangible assets                               811                           4%                613                3%                32%                  32%

                           Acquisition related and other                                    28                           0%                 54                0%              (48%)                (48%)

                           Restructuring                                                   416                           2%                185                1%               125%                 118%
                                                                                                                       ---                                  ---

                                 Total operating expenses                               12,919                          69%             11,952               68%                 8%                   7%
                                                                                        ------                          ---              ------               ---

     OPERATING INCOME                                    5,890                              31%                       5,678                 32%               4%                 2%
                                                         -----                              ---                        -----                 ---

                           Interest expense                                              (944)                        (5%)              (867)             (5%)                 9%                   9%

                           Non-operating income, net                                       505                           3%                247                2%               104%                 105%
                                                                                                                       ---                                  ---

      INCOME BEFORE
      PROVISION FOR
      INCOME TAXES                                       5,451                              29%                       5,058                 29%               8%                 6%
                                                         -----                                                        -----

                           Provision for income taxes                                    1,009                           5%              1,194                7%              (15%)                (16%)
                                                                                         -----                          ---               -----               ---

     NET INCOME                                         $4,442                              24%                      $3,864                 22%              15%                13%
                                                        ======                              ===                       ======                 ===


     EARNINGS PER SHARE:

                           Basic                                                         $1.07                                           $0.94

                           Diluted                                                       $1.04                                           $0.92

      WEIGHTED AVERAGE
      COMMON SHARES
      OUTSTANDING:

                           Basic                                                         4,158                                           4,112

                           Diluted                                                       4,283                                           4,208






                    (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, 2017, 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 six months ended November 30, 2017 compared with the corresponding prior year
                            period increased our revenues by 2 percentage points, operating expenses by 1
                            percentage point and operating income by 2 percentage points.




                                                                                                   ORACLE  CORPORATION


                                                                                      Q2 FISCAL 2018 YEAR TO DATE FINANCIAL RESULTS

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

                                                                                         ($ in millions, except per share data)


                                                                                                                       Six Months Ended November 30,                                        % Increase (Decrease)             % Increase (Decrease) in
                                                                                                                                                                                                   in US $                    Constant Currency (2)
                                                                                                                                                                                                   -------                    --------------------

                                                                                                                      2017                                                                                                    2017                                   2016                                                            2016                          GAAP                 Non-GAAP                GAAP               Non-GAAP
                                                                                                                                                                                                                                                                                                                                                               ----                 --------                ----               --------

                                                                                                         GAAP                                          Adj.                                              Non-GAAP                                              GAAP                  Adj.                    Non-GAAP
                                                                                                         ----                                          ----                                              --------                                              ----                  ----                    --------


     TOTAL REVENUES                                                              $18,809                                             $34                                        $18,843                                                                $17,630                   $53                 $17,683                                           7%                      7%                   5%                      5%

      TOTAL CLOUD AND ON-
      PREMISE SOFTWARE
      REVENUES                                                                    15,209                                              34                                         15,243                                                                 13,968                    53                  14,021                                           9%                      9%                   7%                      7%

     TOTAL CLOUD REVENUES                                                          2,986                                              34                                          3,020                                                                  2,021                    52                   2,073                                          48%                     46%                  47%                     45%

                               Cloud software as a service                                                           2,189                                             30                                                     2,219                                  1,382                      52                                    1,434                                   58%                  55%                     57%                54%

                                Cloud platform as a service and infrastructure
                                as a service                                                                           797                                              4                                                       801                                    639                       -                                     639                                   25%                  25%                     23%                24%

                               Software license updates and product support                                          9,904                                              -                                                    9,904                                  9,570                       1                                    9,571                                    3%                   3%                      2%                 2%


     TOTAL OPERATING EXPENSES                                                    $12,919                                        $(2,060)                                       $10,859                                                                $11,952              $(1,478)                $10,474                                           8%                      4%                   7%                      2%

                               Cloud software as a service (4)                                                         770                                           (20)                                                      750                                    600                    (11)                                     589                                   29%                  28%                     27%                26%

                                Cloud platform as a service and infrastructure
                                as a service (4)                                                                       468                                            (4)                                                      464                                    288                     (2)                                     286                                   62%                  62%                     60%                60%

                               Sales and marketing (3)                                                               4,074                                          (171)                                                    3,903                                  3,879                   (124)                                   3,755                                    5%                   4%                      4%                 2%

                               Stock-based compensation (4)                                                            610                                          (610)                                                        -                                   489                   (489)                                       -                                  25%             *                            25%           *

                               Amortization of intangible assets (5)                                                   811                                          (811)                                                        -                                   613                   (613)                                       -                                  32%             *                            32%           *

                               Acquisition related and other                                                            28                                           (28)                                                        -                                    54                    (54)                                       -                                (48%)             *                          (48%)           *

                               Restructuring                                                                           416                                          (416)                                                        -                                   185                   (185)                                       -                                 125%             *                           118%           *

           CLOUD SOFTWARE AS A
              SERVICE MARGIN %                                                      65%                                                                                          66%                                                                   57%                                         59%                                    812 bp.           718 bp.                 825 bp.              732 bp.

           CLOUD PLATFORM AS A
                   SERVICE AND
           INFRASTRUCTURE AS A
              SERVICE MARGIN %                                                      41%                                                                                          42%                                                                   55%                                         55%                                  (1,360) bp.       (1,302) bp.             (1,366) bp           (1,307) bp.

     OPERATING INCOME                                                             $5,890                                          $2,094                                         $7,984                                                                 $5,678                $1,531                  $7,209                                           4%                     11%                   2%                      9%

            OPERATING MARGIN %                                                      31%                                                                                          42%                                                                   32%                                         41%                                   (89) bp.           161 bp.                (100) bp.             157 bp.

     INCOME TAX EFFECTS (6)                                                       $1,009                                            $885                                         $1,894                                                                 $1,194                  $486                  $1,680                                        (15%)                     13%                (16%)                     11%

     NET INCOME                                                                   $4,442                                          $1,209                                         $5,651                                                                 $3,864                $1,045                  $4,909                                          15%                     15%                  13%                     13%

      DILUTED EARNINGS PER
      SHARE                                                                        $1.04                                                                                         $1.32                                                                  $0.92                                        $1.17                                          13%                     13%                  11%                     11%

      DILUTED WEIGHTED AVERAGE
      COMMON 

    SHARES
      OUTSTANDING                                                                  4,283                                               -                                         4,283                                                                  4,208                     -                  4,208                                           2%                      2%                   2%                      2%





                           (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,
                                2017, which was the last day of our prior fiscal year, rather than the actual exchange rates in effect during the respective periods.


                           (3) Non-GAAP adjustments to sales and marketing expenses were as follows:


                                                                                                   Six Months Ended

                                                                                                     November 30,
                                                                                                     ------------

                                                                                                                      2017                                           2016
                                                                                                                      ----                                           ----

                                    Stock-based compensation (4)                                                    $(187)                                        $(133)

                                    Acquired deferred sales commissions amortization                                    16                                              9

                                          Total non-GAAP sales and marketing adjustments                            $(171)                                        $(124)
                                                                                                                     =====                                          =====


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


                                                                                                        Six Months Ended                                                                           Six Months Ended

                                                                                                       November 30, 2017                                                                          November 30, 2016
                                                                                                       -----------------                                                                          -----------------

                                                                                                         GAAP                                          Adj.                                              Non-GAAP                                              GAAP                  Adj.                    Non-GAAP
                                                                                                         ----                                          ----                                              --------                                              ----                  ----                    --------

                                    Software license updates and product support                                       $14                                          $(14)                                  $                     -                                   $12                   $(12)                 $                     -

                                    Hardware                                                                             6                                            (6)                                                        -                                     6                     (6)                                       -

                                    Services                                                                            28                                           (28)                                                        -                                    17                    (17)                                       -

                                    Research and development                                                           472                                          (472)                                                        -                                   382                   (382)                                       -

                                    General and administrative                                                          90                                           (90)                                                        -                                    72                    (72)                                       -
                                                                                                                       ---                                            ---                                                       ---                                   ---                     ---                                      ---

                                          Subtotal                                                                     610                                          (610)                                                        -                                   489                   (489)                                       -
                                                                                                                       ---                                           ----                                                       ---                                   ---                    ----                                      ---

                                    Cloud software as a service                                                         20                                           (20)                                                        -                                    11                    (11)                                       -

                                    Cloud platform as a service and infrastructure
                                     as a service                                                                        4                                            (4)                                                        -                                     2                     (2)                                       -

                                    Sales and marketing                                                                187                                          (187)                                                        -                                   133                   (133)                                       -

                                    Acquisition related and other                                                        1                                            (1)                                                        -                                    11                    (11)                                       -

                                          Total stock-based compensation                                              $822                                         $(822)                                  $                     -                                  $646                  $(646)                 $                     -
                                                                                                                      ====                                          =====                                   =======================                                  ====                   =====                  =======================


                           (5) Estimated future annual amortization expense related to intangible assets as of November 30, 2017 was as follows:

                               Remainder of fiscal 2018                                                               $781

                               Fiscal 2019                                                                           1,411

                               Fiscal 2020                                                                           1,210

                               Fiscal 2021                                                                           1,023

                               Fiscal 2022                                                                             918

                               Fiscal 2023                                                                             567

                               Thereafter                                                                              884
                                                                                                                       ---

                               Total intangible assets, net                                                         $6,794
                                                                                                                    ======


                          (6)  Income tax effects were calculated reflecting an effective GAAP tax rate of 18.5% and 23.6% in the first half of fiscal 2018 and 2017, respectively, and an effective non-GAAP
                                tax rate of 25.1% and 25.5% in the first half of fiscal 2018 and 2017, respectively. The difference between our GAAP and non-GAAP tax rate in fiscal 2018 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 between
                                our GAAP and non-GAAP tax rate in the first half of fiscal 2018 and 2017 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.


     *                         Not meaningful



                      ORACLE  CORPORATION


               Q2 FISCAL 2018 FINANCIAL RESULTS

             CONDENSED CONSOLIDATED BALANCE SHEETS

                        ($ in millions)


                                                                                                     November 30,         May 31,

                                                                                                                    2017       2017
                                                                                                                    ----       ----

     ASSETS

     Current Assets:

                Cash and cash equivalents                                                    $21,310                        $21,784

                Marketable securities                                                         50,270                         44,294

                Trade receivables, net                                                         3,798                          5,300

                Inventories                                                                      436                            300

                Prepaid expenses and other current assets                                      2,731                          2,837
                                                                                               -----                          -----

                                                            Total Current Assets                                  78,545            74,515

     Non-Current Assets:

                   Property, plant and equipment, net                                          5,868                          5,315

                   Intangible assets, net                                                      6,794                          7,679

                   Goodwill, net                                                              42,964                         43,045

                   Deferred tax assets                                                         1,222                          1,143

                   Other assets                                                                3,369                          3,294
                                                                                               -----                          -----

                                                            Total Non-Current Assets                              60,217            60,476
                                                                                                                  ------            ------

     TOTAL ASSETS                                                                         $138,762                       $134,991
                                                                                          ========                       ========

     LIABILITIES AND EQUITY

     Current Liabilities:

                Notes payable and other borrowings, current                                   $2,499                         $9,797

                Accounts payable                                                                 554                            599

                Accrued compensation and related benefits                                      1,500                          1,966

                Deferred revenues                                                              8,076                          8,233

                Other current liabilities                                                      2,865                          3,583
                                                                                               -----                          -----

                                                            Total Current Liabilities                             15,494            24,178

     Non-Current Liabilities:

                 Notes payable and other borrowings, non-
                 current                                                                      58,170                         48,112

                Income taxes payable                                                           6,082                          5,681

                Other non-current liabilities                                                  2,716                          2,774
                                                                                               -----                          -----

                                                            Total Non-Current Liabilities                         66,968            56,567

     Equity                                                                                 56,300                         54,246
                                                                                            ------                         ------

     TOTAL LIABILITIES AND EQUITY                                                         $138,762                       $134,991
                                                                                          ========                       ========



                          ORACLE  CORPORATION


                 Q2 FISCAL 2018 FINANCIAL RESULTS

         CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

                         ($ in millions)


                                                                  Six Months Ended November 30,
                                                                  -----------------------------

                                                                                                2017      2016
                                                                                                ----      ----

     Cash Flows From Operating Activities:

     Net income                                            $4,442                                       $3,864

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

     Depreciation                                             573                                          463

     Amortization of intangible assets                        811                                          613

     Deferred income taxes                                     95                                          103

     Stock-based compensation                                 822                                          646

     Other, net                                                81                                           85

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

     Decrease in trade receivables, net                     1,529                                        1,680

     Increase in inventories                                (135)                                       (116)

      Decrease in prepaid expenses and other
      assets                                                  138                                          321

      Decrease in accounts payable and other
      liabilities                                           (618)                                       (499)

     Increase in income taxes payable                          22                                            9

     Decrease in deferred revenues                          (344)                                       (208)

      Net cash provided by operating
      activities                                            7,416                                        6,961
                                                            -----                                        -----

     Cash Flows From Investing Activities:

      Purchases of marketable securities and
      other investments                                  (18,022)                                    (10,090)

      Proceeds from maturities and sales of
      marketable securities and other
      investments                                          11,566                                        6,080

     Acquisitions, net of cash acquired                         -                                     (9,854)

     Capital expenditures                                 (1,072)                                     (1,056)

     Net cash used for investing activities               (7,528)                                    (14,920)
                                                           ------                                      -------

     Cash Flows From Financing Activities:

     Payments for repurchases of common stock             (2,454)                                     (2,569)

     Proceeds from issuances of common stock                1,353                                          746

      Shares repurchased for tax withholdings
      upon vesting of restricted stock-based
      awards                                                (434)                                       (188)

     Payments of dividends to stockholders                (1,579)                                     (1,232)

      Proceeds from borrowings, net of
      issuance costs                                        9,945                                       13,932

     Repayments of borrowings                             (7,300)                                     (3,750)

      Distributions to noncontrolling
      interests                                              (34)                                       (200)

      Net cash (used for) provided by
      financing activities                                  (503)                                       6,739
                                                             ----                                        -----

      Effect of exchange rate changes on cash
      and cash equivalents                                    141                                        (340)
                                                              ---                                         ----

      Net decrease in cash and cash
      equivalents                                           (474)                                     (1,560)

      Cash and cash equivalents at beginning
      of period                                            21,784                                       20,152
                                                           ------                                       ------

      Cash and cash equivalents at end of
      period                                              $21,310                                      $18,592
                                                          =======                                      =======




                                          ORACLE  CORPORATION

                                   Q2 FISCAL 2018 FINANCIAL RESULTS

                               FREE CASH FLOW - TRAILING 4-QUARTERS (1)

                                            ($ in millions)


                                                    Fiscal 2017                    Fiscal 2018
                                                    -----------                   -----------

                                                         Q1                Q2                                Q3            Q4              Q1               Q2  Q3  Q4
                                                                                                                                          ---              --- --- ---


      GAAP Operating
      Cash Flow                  $13,679                         $14,249                        $13,453            $14,126        $14,817          $14,581


      Capital
      Expenditures               (1,042)                        (1,604)                       (1,676)           (2,021)       (2,195)         (2,037)
                                  ------                          ------                         ------             ------         ------           ------


     Free Cash Flow              $12,637                         $12,645                        $11,777            $12,105        $12,622          $12,544
                                 =======                         =======                        =======            =======        =======          =======


      % Growth over
      prior year                      5%                            10%                          (7%)              (3%)            0%            (1%)



     GAAP Net Income              $8,986                          $8,820                         $8,917             $9,335         $9,713           $9,914


      Free Cash Flow
      as a % of Net
      Income                        141%                           143%                          132%              130%          130%            127%



                     (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.




                                          ORACLE  CORPORATION

                                   Q2 FISCAL 2018 FINANCIAL RESULTS

                              SUPPLEMENTAL ANALYSIS OF GAAP REVENUES (1)

                                            ($ in millions)


                            Fiscal 2017                               Fiscal 2018
                           -----------                               -----------

        Q1                                Q2                              Q3                          Q4                              TOTAL             Q1            Q2             Q3             Q4            TOTAL
       ---                               ---                             ---                         ---                              -----            ---           ---            ---            ---           -----

     REVENUES
     --------

      Cloud software as a
       service                                           $657                         $725                         $865                           $964        $3,211         $1,067         $1,123                           $2,189

      Cloud platform as a
       service and
       infrastructure as
       a service                                          312                          328                          324                            397         1,360            400            396                              797
                                                          ---                          ---                          ---                            ---         -----            ---            ---                              ---

                            Total cloud revenues                                      969                        1,053                          1,189         1,361          4,571          1,467           1,519                         2,986
                                                                                      ---                        -----                          -----         -----          -----          -----           -----                         -----

      New software
       licenses                                         1,030                        1,347                        1,414                          2,626         6,418            966          1,353                            2,319

      Software license
       updates and
       product support                                  4,792                        4,777                        4,762                          4,897        19,229          4,951          4,953                            9,904
                                                        -----                        -----                        -----                          -----        ------          -----          -----                            -----

                             Total on-premise software
                             revenues                                               5,822                        6,124                          6,176         7,523         25,647          5,917           6,306                        12,223
                                                                                    -----                        -----                          -----         -----         ------          -----           -----                        ------

                             Total cloud and on-premise
                              software revenues                                     6,791                        7,177                          7,365         8,884         30,218          7,384           7,825                        15,209
                                                                                    -----                        -----                          -----         -----         ------          -----           -----                        ------


                             Total hardware revenues                                  996                        1,014                          1,028         1,114          4,152            943             940                         1,884


                             Total services revenues                                  808                          844                            812           894          3,358            860             856                         1,716


                             Total revenues                                        $8,595                       $9,035                         $9,205       $10,892        $37,728         $9,187          $9,621                       $18,809
                                                                                   ======                       ======                         ======       =======        =======         ======          ======                       =======


      AS REPORTED REVENUE
      GROWTH RATES

      Cloud software as a
       service                                            50%                         57%                         64%                           67%          61%           62%           55%                             58%

      Cloud platform as a
       service and
       infrastructure as
       a service                                          80%                         75%                         55%                           40%          60%           28%           21%                             25%

                            Total cloud revenues                                      59%                         62%                           62%          58%           60%           51%            44%                          48%

      New software
       licenses                                         (11%)                       (20%)                       (16%)                          (5%)        (12%)          (6%)            0%                            (2%)

      Software license
       updates and
       product support                                     2%                          2%                          2%                            2%           2%            3%            4%                              3%

                             Total on-premise software
                             revenues                                                  0%                        (4%)                          (3%)         (1%)          (2%)            2%             3%                           2%

                             Total cloud and on-premise
                              software revenues                                        5%                          2%                            4%           5%            4%            9%             9%                           9%


                             Total hardware revenues                                (12%)                       (10%)                          (9%)        (13%)         (11%)          (5%)           (7%)                         (6%)


                             Total services revenues                                 (6%)                        (2%)                            2%           3%          (1%)            6%             1%                           4%


                             Total revenues                                            2%                          0%                            2%           3%            2%            7%             6%                           7%


      CONSTANT CURRENCY
      GROWTH RATES (2)

      Cloud software as a
       service                                            52%                         59%                         65%                           69%          62%           62%           53%                             57%

      Cloud platform as a
       service and
       infrastructure as
       a service                                          84%                         78%                         57%                           42%          62%           27%           19%                             23%

                            Total cloud revenues                                      61%                         64%                           63%          60%           62%           51%            43%                          47%

      New software
       licenses                                         (10%)                       (19%)                       (15%)                          (4%)        (11%)          (7%)          (2%)                            (4%)

      Software license
       updates and
       product support                                     3%                          3%                          3%                            3%           3%            2%            2%                              2%

                             Total on-premise software
                             revenues                                                  1%                        (3%)                          (2%)           0%          (1%)            1%             1%                           1%

                             Total cloud and on-premise
                              software revenues                                        6%                          3%                            5%           6%            5%            8%             7%                           7%


                             Total hardware revenues                                (11%)                        (9%)                          (9%)        (12%)         (10%)          (6%)           (9%)                         (8%)


                             Total services revenues                                 (5%)                          0%                            3%           4%            1%            5%             0%                           2%


                             Total revenues                                            3%                          1%                            3%           4%            3%            6%             5%                           5%



                      (1)    The sum of the quarterly information presented may vary from the year-to-date information presented due to
                             rounding.

         (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, 2017 and 2016 for the fiscal 2018
                             and fiscal 2017 constant currency growth rate calculations presented, respectively, rather than the actual
                             exchange rates in effect during the respective periods.



                                               ORACLE  CORPORATION

                                         Q2 FISCAL 2018 FINANCIAL RESULTS

                                SUPPLEMENTAL GEOGRAPHIC GAAP REVENUES ANALYSIS (1)

                                                 ($ in millions)


                                                                            Fiscal 2017                                Fiscal 2018
                                                                            -----------                                -----------

                                                                    Q1               Q2                                       Q3                  Q4           TOTAL            Q1              Q2  Q3  Q4              TOTAL
                                                                   ---              ---                                      ---                 ---           -----           ---             --- --- ---             -----


                 AMERICAS
                 --------

     Total cloud
                   and on-
                   premise
                   software
                   revenues                   $3,876                        $4,000                        $4,280                        $5,076         $17,231          $4,256          $4,414                  $8,670
                                              ======                        ======                        ======                        ======         =======          ======          ======                  ======

                  Total
                   hardware
                   revenues                     $526                          $510                          $511                          $542          $2,089            $485            $482                    $968
                                                ====                          ====                          ====                          ====          ======            ====            ====                    ====


                  AS REPORTED
                  GROWTH RATES

     Total cloud
                   and on-
                   premise
                   software
                   revenues                       5%                           2%                           8%                           6%             5%            10%            10%                    10%

                  Total
                   hardware
                   revenues                    (11%)                        (14%)                        (11%)                        (17%)          (13%)           (8%)           (5%)                   (7%)


                  CONSTANT
                  CURRENCY
                  GROWTH RATES
                  (2)

     Total cloud
                   and on-
                   premise
                   software
                   revenues                       6%                           2%                           7%                           6%             5%             9%            10%                    10%

                  Total
                   hardware
                   revenues                    (10%)                        (14%)                        (11%)                        (17%)          (13%)           (8%)           (6%)                   (7%)



                  EUROPE /
                  MIDDLE EAST
                  /AFRICA
                 ------------

     Total cloud
                   and on-
                   premise
                   software
                   revenues                   $1,903                        $2,008                        $2,019                        $2,489          $8,419          $2,019          $2,259                  $4,278
                                              ======                        ======                        ======                        ======          ======          ======          ======                  ======

                  Total
                   hardware
                   revenues                     $275                          $294                          $300                          $352          $1,221            $271            $272                    $543
                                                ====                          ====                          ====                          ====          ======            ====            ====                    ====


                  AS REPORTED
                  GROWTH RATES

     Total cloud
                   and on-
                   premise
                   software
                   revenues                       2%                         (3%)                         (2%)                           1%           (1%)             6%            12%                     9%

                  Total
                   hardware
                   revenues                    (17%)                         (7%)                        (14%)                         (8%)          (11%)           (1%)           (8%)                   (5%)


                  CONSTANT
                  CURRENCY
                  GROWTH RATES
                  (2)

     Total cloud
                   and on-
                   premise
                   software
                   revenues                       7%                           2%                           2%                           5%             4%             3%             7%                     5%

                  Total
                   hardware
                   revenues                    (13%)                         (2%)                        (10%)                         (4%)           (7%)           (4%)          (12%)                   (8%)



                 ASIA PACIFIC
                 ------------

     Total cloud
                   and on-
                   premise
                   software
                   revenues                   $1,012                        $1,169                        $1,066                        $1,319          $4,568          $1,109          $1,152                  $2,261
                                              ======                        ======                        ======                        ======          ======          ======          ======                  ======

                  Total
                   hardware
                   revenues                     $195                          $210                          $217                          $220            $842            $187            $186                    $373
                                                ====                          ====                          ====                          ====            ====            ====            ====                    ====


                  AS REPORTED
                  GROWTH RATES

     Total cloud
                   and on-
                   premise
                   software
                   revenues                      12%                          15%                           2%                           9%             9%            10%           (1%)                     4%

                  Total
                   hardware
                   revenues                     (7%)                         (1%)                           1%                        (12%)           (5%)           (4%)          (11%)                   (8%)


                  CONSTANT
                  CURRENCY
                  GROWTH RATES
                  (2)

     Total cloud
                   and on-
                   premise
                   software
                   revenues                       8%                          11%                           0%                           9%             7%            10%           (2%)                     4%

                  Total
                   hardware
                   revenues                     (9%)                         (3%)                           0%                        (12%)           (6%)           (4%)          (12%)                   (8%)



                 TOTAL COMPANY
                 -------------

     Total cloud
                   and on-
                   premise
                   software
                   revenues                   $6,791                        $7,177                        $7,365                        $8,884         $30,218          $7,384          $7,825                 $15,209
                                              ======                        ======                        ======                        ======         =======          ======          ======                 =======

                  Total
                   hardware
                   revenues                     $996                        $1,014                        $1,028                        $1,114          $4,152            $943            $940                  $1,884
                                                ====                        ======                        ======                        ======          ======            ====            ====                  ======


                  AS REPORTED
                  GROWTH RATES

     Total cloud
                   and on-
                   premise
                   software
                   revenues                       5%                           2%                           4%                           5%             4%             9%             9%                     9%

                  Total
                   hardware
                   revenues                    (12%)                        (10%)                         (9%)                        (13%)          (11%)           (5%)           (7%)                   (6%)


                  CONSTANT
                  CURRENCY
                  GROWTH RATES
                  (2)

     Total cloud
                   and on-
                   premise
                   software
                   revenues                       6%                           3%                           5%                           6%             5%             8%             7%                     7%

                  Total
                   hardware
                   revenues                    (11%)                         (9%)                         (9%)                        (12%)          (10%)           (6%)           (9%)                   (8%)



                               (1)    The sum of the quarterly information presented may vary from the year-to-date information presented due
                                      to rounding.


                  (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, 2017 and 2016 for the fiscal 2018 and fiscal 2017 constant currency growth rate calculations
                                      presented, respectively, rather than the actual exchange rates in effect during the respective periods.



                                          ORACLE  CORPORATION

                                    Q2 FISCAL 2018 FINANCIAL RESULTS

              SUPPLEMENTAL TOTAL CLOUD AND ON-PREMISE SOFTWARE GAAP REVENUES ANALYSIS (1)

                                            ($ in millions)


                                                                               Fiscal 2017                               Fiscal 2018
                                                                               -----------                              -----------

                                                                       Q1               Q2                                     Q3                Q4           TOTAL            Q1             Q2  Q3  Q4              TOTAL
                                                                      ---              ---                                    ---               ---          -----            ---            --- --- ---             -----


      APPLICATIONS
      REVENUES
     -------------

      Cloud software as a
       service                                      $657                         $725                         $865                         $964       $3,211           $1,067         $1,123                  $2,189

      On-premise
       software revenues                           1,584                        1,610                        1,632                        1,898        6,724            1,579          1,554                   3,134
                                                   -----                        -----                        -----                        -----        -----            -----          -----                   -----

         Total cloud and on-
          premise software
          revenues                                $2,241                       $2,335                       $2,497                       $2,862       $9,935           $2,646         $2,677                  $5,323
                                                  ======                       ======                       ======                       ======       ======           ======         ======                  ======


      AS REPORTED GROWTH
      RATES

      Cloud software as a
       service                                       50%                         57%                         64%                         67%         61%             62%           55%                    58%

      On-premise
       software revenues                            (5%)                       (11%)                        (8%)                       (10%)        (8%)              0%          (3%)                   (2%)

         Total cloud and on-
          premise software
          revenues                                    6%                          3%                          9%                          7%          6%             18%           15%                    16%


      CONSTANT CURRENCY
      GROWTH RATES (2)

      Cloud software as a
       service                                       52%                         59%                         65%                         69%         62%             62%           53%                    57%

      On-premise
       software revenues                            (4%)                        (9%)                        (7%)                        (9%)        (7%)            (1%)          (5%)                   (3%)

         Total cloud and on-
          premise software
          revenues                                    8%                          5%                          9%                          8%          8%             17%           13%                    15%



      PLATFORM AND
      INFRASTRUCTURE
      REVENUES
     ---------------

      Cloud platform as a
       service and
       infrastructure as
       a service                                    $312                         $328                         $324                         $397       $1,360             $400           $396                    $797

      On-premise
       software revenues                           4,238                        4,514                        4,544                        5,625       18,923            4,338          4,752                   9,089
                                                   -----                        -----                        -----                        -----       ------            -----          -----                   -----

         Total cloud and on-
          premise software
          revenues                                $4,550                       $4,842                       $4,868                       $6,022      $20,283           $4,738         $5,148                  $9,886
                                                  ======                       ======                       ======                       ======      =======           ======         ======                  ======


      AS REPORTED GROWTH
      RATES

      Cloud platform as a
       service and
       infrastructure as
       a service                                     80%                         75%                         55%                         40%         60%             28%           21%                    25%

      On-premise
       software revenues                              1%                        (1%)                        (1%)                          3%          1%              2%            5%                     4%

         Total cloud and on-
          premise software
          revenues                                    5%                          2%                          2%                          5%          3%              4%            6%                     5%


      CONSTANT CURRENCY
      GROWTH RATES (2)

      Cloud platform as a
       service and
       infrastructure as
       a service                                     84%                         78%                         57%                         42%         62%             27%           19%                    23%

      On-premise
       software revenues                              2%                        (1%)                          0%                          4%          1%              1%            3%                     2%

         Total cloud and on-
          premise software
          revenues                                    5%                          2%                          2%                          6%          4%              3%            4%                     4%



                            (1)    The sum of the quarterly information presented may vary from the year-to-date information presented
                                   due to rounding.


               (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, 2017 and 2016 for the fiscal 2018 and fiscal 2017 constant currency growth rate
                                   calculations presented, respectively, rather than the actual exchange rates in effect during the
                                   respective periods.


APPENDIX A

ORACLE CORPORATION
Q2 FISCAL 2018 FINANCIAL RESULTS
EXPLANATION OF NON-GAAP MEASURES

To supplement our financial results presented on a GAAP basis, we use the non-GAAP measures indicated in the tables, which exclude certain business combination accounting entries and expenses related to acquisitions, as well as other significant expenses including stock-based compensation, that we believe are helpful in understanding our past financial performance and our future results. Our non-GAAP financial 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. Our management regularly uses our supplemental non-GAAP financial measures internally to understand, manage and evaluate our business and make operating decisions. These non-GAAP measures are among the primary factors management uses in planning for and forecasting future periods. Compensation of our executives is based in part on the performance of our business based on these non-GAAP measures. Our non-GAAP financial measures reflect adjustments based on the following items, as well as the related income tax effects:

-- Cloud software as a service, cloud platform as a service and infrastructure as a service, and software license updates and product support deferred revenues: Business combination accounting rules require us to account for the fair values of cloud-based service contracts and software license updates and product support contracts assumed in connection with our acquisitions. Because these contracts are generally one year in duration, our GAAP revenues generally for the one year period subsequent to our acquisition of a business do not reflect the full amount of revenues on these assumed cloud and support contracts that would have otherwise been recorded by the acquired entity. The non-GAAP adjustment to our cloud software as a service revenues, cloud platform as a service and infrastructure as a service revenues, and software license updates and product support revenues is intended to include, and thus reflect, the full amount of such revenues. We believe the adjustments to these revenues are useful to investors as a measure of the ongoing performance of our business. We have historically experienced high renewal rates on our software license updates and product support contracts and our objective is to increase the renewal rates on acquired and new cloud-based service contracts; however, we cannot be certain that our customers will renew our cloud-based contracts or software license updates and product support contracts.

-- Deferred sales commissions amortization: Certain acquired companies capitalized sales commissions associated with subscription agreements and amortized these amounts over the related contractual terms. Business combination accounting rules generally require us to eliminate these capitalized sales commissions balances as of the acquisition date and our post-combination GAAP sales and marketing expenses generally do not reflect the amortization of these deferred sales commissions balances. The non-GAAP adjustment to increase our sales and marketing expenses is intended to include, and thus reflect, the full amount of amortization related to such balances as though the acquired companies operated independently in the periods presented. We believe this adjustment to sales and marketing expenses is useful to investors as a measure of the ongoing performance of our business. The presentation of this non-GAAP adjustment commenced in the second fiscal quarter of fiscal 2017 as a result of our acquisition of NetSuite. Such adjustment was not material in prior periods.

-- Stock-based compensation expenses: We have excluded the effect of stock-based compensation expenses from our non-GAAP operating expenses and net income measures. Although stock-based compensation is a key incentive offered to our employees, and we believe such compensation contributed to the revenues earned during the periods presented and also believe it will contribute to the generation of future period revenues, we continue to evaluate our business performance excluding stock-based compensation expenses. Stock-based compensation expenses will recur in future periods.

-- Amortization of intangible assets: We have excluded the effect of amortization of intangible assets from our non-GAAP operating expenses and net income measures. Amortization of intangible assets is inconsistent in amount and frequency and is significantly affected by the timing and size of our acquisitions. Investors should note that the use of intangible assets contributed to our revenues earned during the periods presented and will contribute to our future period revenues as well. Amortization of intangible assets will recur in future periods.

-- Acquisition related and other expenses; and restructuring expenses: We have excluded the effect of acquisition related and other expenses and the effect of restructuring expenses from our non-GAAP operating expenses and net income measures. We incurred significant expenses in connection with our acquisitions and also incurred certain other operating expenses or income, which we generally would not have otherwise incurred in the periods presented as a part of our continuing operations. Acquisition related and other expenses consist of personnel related costs for transitional employees, other acquired employee related costs, stock-based compensation expenses (in addition to the stock-based compensation expenses described above), integration related professional services, certain business combination adjustments including adjustments after the measurement period has ended and certain other operating items, net. Substantially all of the stock-based compensation expenses included in acquisition related and other expenses resulted from unvested stock awards assumed in acquisitions whose vesting was fully accelerated upon termination of the employees pursuant to the original terms of those stock awards. Restructuring expenses consist of employee severance and other exit costs. We believe it is useful for investors to understand the effects of these items on our total operating expenses. Although acquisition related expenses and restructuring expenses generally diminish over time with respect to past acquisitions and/or strategic initiatives, we generally will incur these expenses in connection with any future acquisitions and/or strategic initiatives.

View original content:http://www.prnewswire.com/news-releases/q2-fy18-gaap-eps-up-8-to-052-and-non-gaap-eps-up-14-to-070-300571692.html

SOURCE Oracle Corporation