ON MARINE SERVICES CO

EDGAR

23 filing records in this dataset, filed from 1994-03-29 to 1998-11-16. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

32.5 million USD

1998-09-30 · USD

Exact inputs and evidence

Operating margin

48.35%

1998-09-30 · %

Exact inputs and evidence
  • Operating Income: 15736968 USD Source
  • Revenue: 32546220 USD Source

Operating cash flow

17.3 million USD

1998-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 11970530 USD Source
  • Operating Cash Flow: -5356158 USD Source

Free cash flow

11.6 million USD

1998-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 11970530 USD Source
  • Operating Cash Flow: -5356158 USD Source
  • Capital Expenditure: 13115134 USD Source
  • Capital Expenditure: 7391580 USD Source
Cash and cash equivalents
2.91 million USD Source
Exact value

2910660 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.

Net income

14.7 million USD

1997-10-01 – 1998-09-30

Exact inputs and evidence
  • Net income: 16251550 USD · 1997-01-01 – 1997-12-31 Source
  • Net income: 12437700 USD · 1997-01-01 – 1997-09-30 Source
  • Net income: -220214 USD · 1998-01-01 – 1998-03-31 Source
  • Net income: 5449195 USD · 1998-04-01 – 1998-06-30 Source
  • Net income: 5679483 USD · 1998-07-01 – 1998-09-30 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: 1998-11-16.

Financial data available through: 1996-12-31.

Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 1996-12-31
  • Operating income: 5 of 11 periods available· newest 1996-12-31
  • Net income: 6 of 11 periods available· newest 1996-12-31
  • Operating cash flow: 6 of 11 periods available· newest 1996-12-31
  • Capital expenditure: 3 of 11 periods available· newest 1996-12-31
  • Total assets: 5 of 11 periods available· newest 1996-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 5 of 11 periods available· newest 1996-12-31
  • Current liabilities: 5 of 11 periods available· newest 1996-12-31
  • Cash and cash equivalents: 6 of 11 periods available· newest 1996-12-31
  • 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

    -1.5%

    Prior period

    USD 163.15 million

    –

    Current period

    USD 160.66 million

    –

    Exact inputs and evidence

    160661047 − 163151703 = -2490656 USD

    163151703 USD · 1995-01-01 – 1995-12-31

    Inspect prior input Prior source

    160661047 USD · 1996-01-01 – 1996-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +1.3%

    Prior period

    USD 15.36 million

    –

    Current period

    USD 15.56 million

    –

    Exact inputs and evidence

    15556985 − 15360990 = 195995 USD

    15360990 USD · 1995-01-01 – 1995-12-31

    Inspect prior input Prior source

    15556985 USD · 1996-01-01 – 1996-12-31

    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

    -22.3%

    Prior period

    USD 25.94 million

    –

    Current period

    USD 20.17 million

    –

    Exact inputs and evidence

    20166235 − 25939608 = -5773373 USD

    25939608 USD · 1995-01-01 – 1995-12-31

    Inspect prior input Prior source

    20166235 USD · 1996-01-01 – 1996-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -6.6%

    Prior period

    USD 5.97 million

    –

    Current period

    USD 5.57 million

    –

    Exact inputs and evidence

    5573238 − 5968234 = -394996 USD

    5968234 USD · 1995-01-01 – 1995-12-31

    Inspect prior input Prior source

    5573238 USD · 1996-01-01 – 1996-12-31

    Inspect current input Current source
    Share or cite

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

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.

1996 1996-01-01 – 1996-12-31

  • Revenue USD 160.66 million 100% of revenue
  • Operating costs Derived USD 148.74 million 93% of revenue
  • Operating income USD 11.92 million 7.4% of revenue
  • Tax, interest and other Derived −USD 3.63 million −2.3% of revenue
  • Net income USD 15.56 million 9.7% of revenue

Cash

  • Operating cash flow USD 20.17 million 13% of revenue
  • Capital expenditure USD 5.57 million 3.5% of revenue
  • Free cash flow Derived USD 14.59 million 9.1% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1991 Not shown: operating income or net income is not reported.
  • 1992 Operating loss: operating costs were 129% of revenue.
  • 1993 92%
  • 1994 Net income was higher than operating income, so the split is not drawn.
  • 1995 Net income was higher than operating income, so the split is not drawn.
  • 1996 Net income was higher than operating income, so the split is not drawn.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1991 1991-01-01 – 1991-12-31159204848 UnavailableUnavailableUnavailable5127372 Unavailable
Source
1992 1992-01-01 – 1992-12-31154011289 198943058 Derived -44931769 11760908 Derived -56692677 Unavailable
Source
1993 1993-01-01 – 1993-12-31163446158 151082240 Derived 12363918 5101883 Derived 7262035 Unavailable
Source
1994 1994-01-01 – 1994-12-31152696486 142228526 Derived 10467960 -4422875 Derived 14890835 15171897 Derived
Source
1995 1995-01-01 – 1995-12-31163151703 149392955 Derived 13758748 -1602242 Derived 15360990 19971374 Derived
Source
1996 1996-01-01 – 1996-12-31160661047 148736242 Derived 11924805 -3632180 Derived 15556985 14592997 Derived
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 160.7M 1996
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.176.5M132.4M88.3M44.1M0.0199119941996
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1991Revenue159204848
1992Revenue154011289
1993Revenue163446158
1994Revenue152696486
1995Revenue163151703
1996Revenue160661047

Revenue growth

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

-1.5% 1996
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.7.9%4.0%0.1%-3.8%-7.7%199119941996
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1991Year over yearNo prior comparable period
1992Year over year-3.3%
1993Year over year6.1%
1994Year over year-6.6%
1995Year over year6.8%
1996Year over year-1.5%

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 7.4% 1996
Net margin 9.7% 1996
Free cash flow margin 9.1% 1996
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.16%2%-12%-27%-41%1991-12-3119941996
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1991-12-31Operating marginNot reported
1992Operating margin-29.2%
1993Operating margin7.6%
1994Operating margin6.9%
1995Operating margin8.4%
1996Operating margin7.4%
1991Net margin3.2%
1992Net margin-36.8%
1993Net margin4.4%
1994Net margin9.8%
1995Net margin9.4%
1996Net margin9.7%
1991Free cash flow marginNot reported
1992Free cash flow marginNot reported
1993Free cash flow marginNot reported
1994Free cash flow margin9.9%
1995Free cash flow margin12.2%
1996Free cash flow margin9.1%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 20.2M 1996
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.30.2M22.6M15.1M7.5M0.0199119941996
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1991Operating cash flow24890931
1992Operating cash flow27957598
1993Operating cash flow5356874
1994Operating cash flow19589250
1995Operating cash flow25939608
1996Operating cash flow20166235

Free cash flow

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

USD 14.6M 1996
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.21.6M16.2M10.8M5.4M0.0199119941996
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1991Free cash flowUnavailable
1992Free cash flowUnavailable
1993Free cash flowUnavailable
1994Free cash flow15171897
1995Free cash flow19971374
1996Free cash flow14592997

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.

Not enough comparable data to show this history.
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1991-12-31Liabilities / assetsNot reportedNo source recorded
1992-12-31Liabilities / assetsNot reported
1993-12-31Liabilities / assetsNot reported
1994-12-31Liabilities / assetsNot reported
1995-12-31Liabilities / assetsNot reported
1996-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

1.85× 1996
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.2.00×1.50×1.00×0.50×0.00×1991-12-3119941996
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1991-12-31Current assets / current liabilitiesNot reportedNo source recorded
1992Current assets / current liabilities1.6×
1993Current assets / current liabilities1.56×
1994Current assets / current liabilities1.48×
1995Current assets / current liabilities1.61×
1996Current assets / current liabilities1.85×

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
1991 1991-01-01 – 1991-12-31
USD 5.13 million
Exact value

Exact value: 5127372 USD

1991-01-01 – 1991-12-31: 5127372 USD Inspect Net Income Open source
Share or cite

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

USD 24.89 million
Exact value

Exact value: 24890931 USD

1991-01-01 – 1991-12-31: 24890931 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.

1992 1992-01-01 – 1992-12-31
−USD 56.69 million
Exact value

Exact value: -56692677 USD

1992-01-01 – 1992-12-31: -56692677 USD Inspect Net Income Open source
Share or cite

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

USD 27.96 million
Exact value

Exact value: 27957598 USD

1992-01-01 – 1992-12-31: 27957598 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.

1993 1993-01-01 – 1993-12-31
USD 7.26 million
Exact value

Exact value: 7262035 USD

1993-01-01 – 1993-12-31: 7262035 USD Inspect Net Income Open source
Share or cite

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

USD 5.36 million
Exact value

Exact value: 5356874 USD

1993-01-01 – 1993-12-31: 5356874 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.

1994 1994-01-01 – 1994-12-31
USD 14.89 million
Exact value

Exact value: 14890835 USD

1994-01-01 – 1994-12-31: 14890835 USD Inspect Net Income Open source
Share or cite

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

USD 19.59 million
Exact value

Exact value: 19589250 USD

1994-01-01 – 1994-12-31: 19589250 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 4.42 million
Exact value

Exact value: 4417353 USD

1994-01-01 – 1994-12-31: 4417353 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 15.17 million
Calculation and evidence

19589250 − 4417353 USD

Exact free cash flow: 15171897 USD

Share or cite

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

1995 1995-01-01 – 1995-12-31
USD 15.36 million
Exact value

Exact value: 15360990 USD

1995-01-01 – 1995-12-31: 15360990 USD Inspect Net Income Open source
Share or cite

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

USD 25.94 million
Exact value

Exact value: 25939608 USD

1995-01-01 – 1995-12-31: 25939608 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 5.97 million
Exact value

Exact value: 5968234 USD

1995-01-01 – 1995-12-31: 5968234 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 19.97 million
Calculation and evidence

25939608 − 5968234 USD

Exact free cash flow: 19971374 USD

Share or cite

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

1996 1996-01-01 – 1996-12-31
USD 15.56 million
Exact value

Exact value: 15556985 USD

1996-01-01 – 1996-12-31: 15556985 USD Inspect Net Income Open source
Share or cite

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

USD 20.17 million
Exact value

Exact value: 20166235 USD

1996-01-01 – 1996-12-31: 20166235 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 5.57 million
Exact value

Exact value: 5573238 USD

1996-01-01 – 1996-12-31: 5573238 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 14.59 million
Calculation and evidence

20166235 − 5573238 USD

Exact free cash flow: 14592997 USD

Share or cite

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

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.

23 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000073918, 73918, edgar:73918

Also known as OGLEBAY NORTON CO