MERCURY INTERACTIVE CORP

EDGAR

49 filing records in this dataset, filed from 1996-05-15 to 2006-10-05. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

199 million USD

2005-03-31 · USD

Exact inputs and evidence

Operating margin

14.24%

2005-03-31 · %

Exact inputs and evidence
  • Operating Income: 28344000 USD Source
  • Revenue: 199099000 USD Source

Operating cash flow

71.8 million USD

2005-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 71818000 USD Source

Free cash flow

64.1 million USD

2005-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 71818000 USD Source
  • Capital Expenditure: 7687000 USD Source
Cash and cash equivalents
873 million USD Source
Exact value

873138000 USD

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Revenue

728 million USD

2004-04-01 – 2005-03-31

Exact inputs and evidence
  • Revenue: 159047000 USD · 2004-04-01 – 2004-06-30 Source
  • Revenue: 165411000 USD · 2004-07-01 – 2004-09-30 Source
  • Revenue: 686071000 USD · 2004-01-01 – 2004-12-31 Source
  • Revenue: 481264000 USD · 2004-01-01 – 2004-09-30 Source
  • Revenue: 199099000 USD · 2005-01-01 – 2005-03-31 Source

Net income

61.1 million USD

2004-04-01 – 2005-03-31

Exact inputs and evidence
  • Net income: 11611000 USD · 2004-04-01 – 2004-06-30 Source
  • Net income: 19043000 USD · 2004-07-01 – 2004-09-30 Source
  • Net income: 53776000 USD · 2004-01-01 – 2004-12-31 Source
  • Net income: 49562000 USD · 2004-01-01 – 2004-09-30 Source
  • Net income: 26215000 USD · 2005-01-01 – 2005-03-31 Source

Capital expenditure

29.8 million USD

2004-04-01 – 2005-03-31

Exact inputs and evidence
  • Capital expenditure: 19280000 USD · 2004-01-01 – 2004-06-30 Source
  • Capital expenditure: 10532000 USD · 2004-01-01 – 2004-03-31 Source
  • Capital expenditure: 25231000 USD · 2004-01-01 – 2004-09-30 Source
  • Capital expenditure: 19280000 USD · 2004-01-01 – 2004-06-30 Source
  • Capital expenditure: 32684000 USD · 2004-01-01 – 2004-12-31 Source
  • Capital expenditure: 25231000 USD · 2004-01-01 – 2004-09-30 Source
  • Capital expenditure: 7687000 USD · 2005-01-01 – 2005-03-31 Source

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2006-10-05.

Financial data available through: 2005-12-31.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2005-12-31
  • Operating income: 11 of 11 periods available· newest 2005-12-31
  • Net income: 11 of 11 periods available· newest 2005-12-31
  • Operating cash flow: 11 of 11 periods available· newest 2005-12-31
  • Capital expenditure: 10 of 11 periods available· newest 2004-12-31
  • Total assets: 11 of 11 periods available· newest 2005-12-31
  • Total liabilities: 7 of 11 periods available· newest 2005-12-31
  • Current assets: 11 of 11 periods available· newest 2005-12-31
  • Current liabilities: 11 of 11 periods available· newest 2005-12-31
  • Cash and cash equivalents: 11 of 11 periods available· newest 2005-12-31
  • long term debt: No compatible figures in this window
  • shares outstanding: No compatible figures in this window

Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.

What changed year over year

Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.

  • Revenue

    +22.9%

    Prior period

    USD 686.07 million

    –

    Current period

    USD 843.15 million

    –

    Exact inputs and evidence

    843147000 − 686071000 = 157076000 USD

    686071000 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    843147000 USD · 2005-01-01 – 2005-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Net income

    -285.8%

    Prior period

    USD 53.78 million

    –

    Current period

    −USD 99.93 million

    –

    Exact inputs and evidence

    -99929000 − 53776000 = -153705000 USD

    53776000 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    -99929000 USD · 2005-01-01 – 2005-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Operating cash flow

    -8%

    Prior period

    USD 212.43 million

    –

    Current period

    USD 195.45 million

    –

    Exact inputs and evidence

    195452000 − 212427000 = -16975000 USD

    212427000 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    195452000 USD · 2005-01-01 – 2005-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

Comparable inputs unavailable for: Capital expenditure.

Where revenue goes

How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.

2005 2005-01-01 – 2005-12-31

  • Revenue USD 843.15 million 100% of revenue
  • Operating costs Derived USD 772.33 million 92% of revenue
  • Operating income USD 70.82 million 8.4% of revenue
  • Tax, interest and other Derived USD 170.75 million 20% of revenue
  • Net income −USD 99.93 million −12% of revenue

Cash

  • Operating cash flow USD 195.45 million 23% of revenue
  • Capital expenditure Unavailable An input is unavailable.
  • Free cash flow Derived Unavailable An input is unavailable.

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1996 Net income was higher than operating income, so the split is not drawn.
  • 1997 Net income was higher than operating income, so the split is not drawn.
  • 1998 16%83%
  • 1999 18%81%
  • 2000 Net income was higher than operating income, so the split is not drawn.
  • 2001 Net income was higher than operating income, so the split is not drawn.
  • 2002 Net income was higher than operating income, so the split is not drawn.
  • 2003 Operating loss: operating costs were 112% of revenue.
  • 2004 Net income was higher than operating income, so the split is not drawn.
  • 2005 Net loss: net income was −12% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1996 1996-01-01 – 1996-12-3154550000 52128000 Derived 2422000 -2204000 Derived 4626000 -6154000 Derived
Source
1997 1997-01-01 – 1997-12-3176700000 71124000 Derived 5576000 -156000 Derived 5732000 5222000 Derived
Source
1998 1998-01-01 – 1998-12-31121000000 100664000 Derived 20336000 811000 Derived 19525000 24464000 Derived
Source
1999 1999-01-01 – 1999-12-31187700000 151713000 Derived 35987000 2843000 Derived 33144000 37221000 Derived
Source
2000 2000-01-01 – 2000-12-31307000000 243587000 Derived 63413000 -1287000 Derived 64700000 84549000 Derived
Source
2001 2001-01-01 – 2001-12-31361000000 340722000 Derived 20278000 -13876000 Derived 34154000 60608000 Derived
Source
2002 2002-01-01 – 2002-12-31399953000 367929000 Derived 32024000 -5036000 Derived 37060000 123561000 Derived
Source
2003 2003-01-01 – 2003-12-31506205000 565058000 Derived -58853000 3733000 Derived -62586000 163778000 Derived
Source
2004 2004-01-01 – 2004-12-31686071000 633719000 Derived 52352000 -1424000 Derived 53776000 179743000 Derived
Source
2005 2005-01-01 – 2005-12-31843147000 772330000 Derived 70817000 170746000 Derived -99929000 Unavailable
Source

Amounts are exact, in USD.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

USD 843.1M 2005
Revenue historyRevenue reported for each complete financial period. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.910.6M682.9M455.3M227.6M0.0199620012005
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Revenue54550000
1997Revenue76700000
1998Revenue121000000
1999Revenue187700000
2000Revenue307000000
2001Revenue361000000
2002Revenue399953000
2003Revenue506205000
2004Revenue686071000
2005Revenue843147000

Revenue growth

Change in revenue from the same financial period one year earlier.

22.9% 2005
Revenue growth historyChange in revenue from the same financial period one year earlier. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.69%51%34%17%0%199620012005
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1996Year over year38.3%
1997Year over year40.6%
1998Year over year57.8%
1999Year over year55.1%
2000Year over year63.6%
2001Year over year17.6%
2002Year over year10.8%
2003Year over year26.6%
2004Year over year35.5%
2005Year over year22.9%

Profit and cash

How much revenue becomes profit, and how much cash operations generate.

Profit margins

Operating income, net income and free cash flow as a share of revenue.

Operating margin 8.4% 2005
Net margin -11.9% 2005
Free cash flow margin 26.2% 2004
Profit margins historyOperating income, net income and free cash flow as a share of revenue. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.36%23%10%-3%-16%199620012005
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1996Operating margin4.4%
1997Operating margin7.3%
1998Operating margin16.8%
1999Operating margin19.2%
2000Operating margin20.7%
2001Operating margin5.6%
2002Operating margin8%
2003Operating margin-11.6%
2004Operating margin7.6%
2005Operating margin8.4%
1996Net margin8.5%
1997Net margin7.5%
1998Net margin16.1%
1999Net margin17.7%
2000Net margin21.1%
2001Net margin9.5%
2002Net margin9.3%
2003Net margin-12.4%
2004Net margin7.8%
2005Net margin-11.9%
1996Free cash flow margin-11.3%
1997Free cash flow margin6.8%
1998Free cash flow margin20.2%
1999Free cash flow margin19.8%
2000Free cash flow margin27.5%
2001Free cash flow margin16.8%
2002Free cash flow margin30.9%
2003Free cash flow margin32.4%
2004Free cash flow margin26.2%
2005Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD 195.5M 2005
Operating cash flow historyCash generated by the company’s normal business operations. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.229.5M167.5M105.4M43.4M-18.7M199620012005
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Operating cash flow-1558000
1997Operating cash flow17149000
1998Operating cash flow39504000
1999Operating cash flow60997000
2000Operating cash flow129780000
2001Operating cash flow82699000
2002Operating cash flow131725000
2003Operating cash flow180871000
2004Operating cash flow212427000
2005Operating cash flow195452000

Free cash flow

Operating cash flow minus capital expenditure for the same period and unit.

USD 179.7M 2004
Free cash flow historyOperating cash flow minus capital expenditure for the same period and unit. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.194.6M140.7M86.8M32.9M-21.0M199620012005
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Free cash flow-6154000
1997Free cash flow5222000
1998Free cash flow24464000
1999Free cash flow37221000
2000Free cash flow84549000
2001Free cash flow60608000
2002Free cash flow123561000
2003Free cash flow163778000
2004Free cash flow179743000
2005Free cash flowUnavailable

Balance sheet

Liabilities and short-term ability to meet obligations at each period end.

Liabilities to assets

Total liabilities as a share of total assets.

75.4% 2005
Liabilities to assets historyTotal liabilities as a share of total assets. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.81%61%41%20%0%1996-12-3120012005
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1996-12-31Liabilities / assetsNot reported
1997-12-31Liabilities / assetsNot reported
1998-12-31Liabilities / assetsNot reported
1999Liabilities / assets32.9%
2000Liabilities / assets69%
2001Liabilities / assets61.8%
2002Liabilities / assets58.6%
2003Liabilities / assets64.8%
2004Liabilities / assets72%
2005Liabilities / assets75.4%

Current assets to current liabilities

Current assets divided by current liabilities.

1.09× 2005
Current assets to current liabilities historyCurrent assets divided by current liabilities. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.5.65×4.24×2.83×1.41×0.00×199620012005
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1996Current assets / current liabilities5.23×
1997Current assets / current liabilities3.92×
1998Current assets / current liabilities2.67×
1999Current assets / current liabilities2.4×
2000Current assets / current liabilities4.19×
2001Current assets / current liabilities2.88×
2002Current assets / current liabilities2.31×
2003Current assets / current liabilities2.27×
2004Current assets / current liabilities1.72×
2005Current assets / current liabilities1.09×

Cash generation

Compare reported profit with operating cash and capital spending. Free cash flow is calculated as operating cash flow minus capital expenditure when both exact, consolidated amounts match the same period and unit.

Cash generation by annual reporting period
PeriodNet incomeOperating cash flowCapital expenditureFree cash flow
1996 1996-01-01 – 1996-12-31
USD 4.63 million
Exact value

Exact value: 4626000 USD

1996-01-01 – 1996-12-31: 4626000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 1.56 million
Exact value

Exact value: -1558000 USD

1996-01-01 – 1996-12-31: -1558000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 4.6 million
Exact value

Exact value: 4596000 USD

1996-01-01 – 1996-12-31: 4596000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 6.15 million
Calculation and evidence

-1558000 − 4596000 USD

Exact free cash flow: -6154000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

1997 1997-01-01 – 1997-12-31
USD 5.73 million
Exact value

Exact value: 5732000 USD

1997-01-01 – 1997-12-31: 5732000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 17.15 million
Exact value

Exact value: 17149000 USD

1997-01-01 – 1997-12-31: 17149000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 11.93 million
Exact value

Exact value: 11927000 USD

1997-01-01 – 1997-12-31: 11927000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 5.22 million
Calculation and evidence

17149000 − 11927000 USD

Exact free cash flow: 5222000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

1998 1998-01-01 – 1998-12-31
USD 19.53 million
Exact value

Exact value: 19525000 USD

1998-01-01 – 1998-12-31: 19525000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 39.5 million
Exact value

Exact value: 39504000 USD

1998-01-01 – 1998-12-31: 39504000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 15.04 million
Exact value

Exact value: 15040000 USD

1998-01-01 – 1998-12-31: 15040000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 24.46 million
Calculation and evidence

39504000 − 15040000 USD

Exact free cash flow: 24464000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

1999 1999-01-01 – 1999-12-31
USD 33.14 million
Exact value

Exact value: 33144000 USD

1999-01-01 – 1999-12-31: 33144000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 61 million
Exact value

Exact value: 60997000 USD

1999-01-01 – 1999-12-31: 60997000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 23.78 million
Exact value

Exact value: 23776000 USD

1999-01-01 – 1999-12-31: 23776000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 37.22 million
Calculation and evidence

60997000 − 23776000 USD

Exact free cash flow: 37221000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2000 2000-01-01 – 2000-12-31
USD 64.7 million
Exact value

Exact value: 64700000 USD

2000-01-01 – 2000-12-31: 64700000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 129.78 million
Exact value

Exact value: 129780000 USD

2000-01-01 – 2000-12-31: 129780000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 45.23 million
Exact value

Exact value: 45231000 USD

2000-01-01 – 2000-12-31: 45231000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 84.55 million
Calculation and evidence

129780000 − 45231000 USD

Exact free cash flow: 84549000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2001 2001-01-01 – 2001-12-31
USD 34.15 million
Exact value

Exact value: 34154000 USD

2001-01-01 – 2001-12-31: 34154000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 82.7 million
Exact value

Exact value: 82699000 USD

2001-01-01 – 2001-12-31: 82699000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 22.09 million
Exact value

Exact value: 22091000 USD

2001-01-01 – 2001-12-31: 22091000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 60.61 million
Calculation and evidence

82699000 − 22091000 USD

Exact free cash flow: 60608000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2002 2002-01-01 – 2002-12-31
USD 37.06 million
Exact value

Exact value: 37060000 USD

2002-01-01 – 2002-12-31: 37060000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 131.73 million
Exact value

Exact value: 131725000 USD

2002-01-01 – 2002-12-31: 131725000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 8.16 million
Exact value

Exact value: 8164000 USD

2002-01-01 – 2002-12-31: 8164000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 123.56 million
Calculation and evidence

131725000 − 8164000 USD

Exact free cash flow: 123561000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2003 2003-01-01 – 2003-12-31
−USD 62.59 million
Exact value

Exact value: -62586000 USD

2003-01-01 – 2003-12-31: -62586000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 180.87 million
Exact value

Exact value: 180871000 USD

2003-01-01 – 2003-12-31: 180871000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 17.09 million
Exact value

Exact value: 17093000 USD

2003-01-01 – 2003-12-31: 17093000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 163.78 million
Calculation and evidence

180871000 − 17093000 USD

Exact free cash flow: 163778000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2004 2004-01-01 – 2004-12-31
USD 53.78 million
Exact value

Exact value: 53776000 USD

2004-01-01 – 2004-12-31: 53776000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 212.43 million
Exact value

Exact value: 212427000 USD

2004-01-01 – 2004-12-31: 212427000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 32.68 million
Exact value

Exact value: 32684000 USD

2004-01-01 – 2004-12-31: 32684000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 179.74 million
Calculation and evidence

212427000 − 32684000 USD

Exact free cash flow: 179743000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2005 2005-01-01 – 2005-12-31
−USD 99.93 million
Exact value

Exact value: -99929000 USD

2005-01-01 – 2005-12-31: -99929000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 195.45 million
Exact value

Exact value: 195452000 USD

2005-01-01 – 2005-12-31: 195452000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

Capital expenditure uses the canonical mapped positive-spending convention. A missing, ambiguous, incompatible, or negative-sign input is left blank. Values use the latest reported version.

Dataset coverage and company identifiers

Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.

49 filings · 0 latest values · 0 originally reported values

Dataset published . Source filing dates and reporting periods are shown separately.

Identifiers: 0000867058, 867058, edgar:867058

Also known as MERCURY INTERACTIVE CORPORATION