Exhibit 99.1

ORACLE CORPORATION

Q1 FISCAL 2006 FINANCIAL RESULTS

ESTIMATED NON-GAAP TOTAL PRODUCT REVENUE ANALYSIS (1) (2)

($ in millions)

	Fiscal 2005															Fiscal 2006
	Q1			Q2			Q3			Q4			Total			Q1			Q2	Q3	Q4	Total
NON-GAAP APPLICATIONS REVENUES
New software licenses	$	69		$	215		$	152		$	350		$	785		$	127					$	127
Software license updates and product support (3)		238			254			494			622			1,608			605						605
Software Revenues		307			469			646			972			2,393			732						732
Services		190			216			348			435			1,189			379						379
Total Application Related Revenues	$	497		$	685		$	994		$	1,407		$	3,582		$	1,111					$	1,111
AS REPORTED REVENUE GROWTH RATES
New software licenses		(36%	)		57%			9%			52%			28%			84%						84%
Software license updates and product support (3)		8%			7%			108%			160%			72%			154%						154%
Software Revenues		(6%	)		25%			71%			107%			54%			138%						138%
Services		(12%	)		2%			71%			87%			38%			99%						99%
Total Application Related Revenues		(9%	)		17%			71%			100%			48%			124%						125%
CONSTANT CURRENCY GROWTH RATES
New software licenses		(38%	)		51%			7%			49%			25%			82%						82%
Software license updates and product support (3)		4%			3%			104%			155%			67%			150%						151%
Software Revenues		(9%	)		21%			68%			103%			50%			135%						135%
Services		(15%	)		(1%	)		67%			83%			33%			96%						96%
Total Application Related Revenues		(11%	)		13%			68%			96%			44%			120%						120%
NON-GAAP DATABASE & MIDDLEWARE REVENUES (3)
New software licenses	$	494		$	756		$	795		$	1,259		$	3,306		$	502					$	502
Software license updates and product support		938			998			1,038			1,070			4,042			1,036						1,036
Software Revenues		1,432			1,754			1,833			2,329			7,349			1,538						1,538
Services		286			317			266			320			1,189			258						258
Total Database and Middleware Related Revenues	$	1,718		$	2,071		$	2,099		$	2,649		$	8,539		$	1,796					$	1,796
AS REPORTED REVENUE GROWTH RATES
New software licenses		18%			5%			12%			16%			13%			2%						2%
Software license updates and product support		15%			14%			11%			11%			12%			10%						10%
Software Revenues		16%			10%			11%			14%			13%			7%						7%
Services		(4%	)		0%			(6%	)		(2%	)		(3%	)		(10%	)					(10%	)
Total Database and Middleware Related Revenues		12%			8%			9%			12%			10%			5%						5%
CONSTANT CURRENCY GROWTH RATES
New software licenses		14%			1%			9%			13%			9%			0%						0%
Software license updates and product support		11%			10%			7%			7%			9%			9%						9%
Software Revenues		12%			6%			8%			10%			9%			6%						6%
Services		(7%	)		(5%	)		(8%	)		(5%	)		(6%	)		(11%	)					(11%	)
Total Database and Middleware Related Revenues		8%			4%			5%			8%			7%			4%						3%

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

(2) Oracle tracks new software license revenues by product. Software license updates and product support revenues, along with the services revenues shown here, represent Oracle's estimate of revenues that relate to database and middleware products, as well as application products.

(3) In connection with our purchase price allocation, we estimated the fair value of support obligations assumed in connection with business acquisitions made during fiscal 2005 and the first quarter of fiscal 2006, resulting in a reduction in software license updates and product support revenues in fiscal 2005 in the amount of $320 million and in Q1 fiscal 2006 in the amount of $139 million in our GAAP financial statements. The software license updates and product support revenues shown here, include support revenues in the amount of $142 million and $178 million, in the third and fourth quarters of fiscal 2005, respectively, and $139 million in the first quarter of fiscal 2006 that would have been recognized as revenue by the acquired entities.