Diana Shipping Inc. (DSX) is a global provider of shipping transportation services, specializing in the ownership of dry bulk vessels. Source: Diana Shipping Inc. website
Diana Balance Sheet
Diana Shipping Inc is financially stable, with extremely high current asset and quick asset ratio of average 671 percent and 892 percent respectively and its working capital is tremendously increasing per period.
- Working capital was $1, 49, 265, 322 and $385. Average of $204. The company’s working capital was consistently increasing with a high gap each year. This further means that the company is indeed making progress.
- The current ratio was 1.05, 3.45, 9.28, 10.76 and 9.02. Average of 6.71, which means the company has $1.05, 3.45, 9.28, 10.76 and $9.02 of current assets for every $1 of current liabilities.
- Quick ratio was .95, 3.30, 9.19, 10.64, and 8.92. Average of 6.60. It tells us that, the quick assets had $0.95, 3.30, 9.19, 10.64 and 8.92 for every $1 of current liabilities.
Working capital showed that the yearly balance is increasing. It tells us that, the company was able to meet its current obligations such as payment of salaries to its staffs, utility bills and make loan payments. Current ratios indicate that current asset is greater than the current liabilities at the ratio of 6.71 average, while quick ratios increase from year to year at 8.92 average.
Based on the analysis and balance sheet statement, its current asset was mainly cash and cash equivalents of about 96 percent. The company is running its business hassle-free on almost purely cash basis. This is possible considering that the line of business is a shipping company.
Cash Conversion Cycle
Cash conversion cycle (CCC) is a metric used to measure the length of time the company is able to turn resources inputs into cash flows. To measure this, we use the following related ratios.
- Inventory turnover ratio was 19, 18, 18, 16 and 13. Average of 17. The company’s inventory has an average of 17 times turn each period.
- Inventory conversion period was 19, 20, 21, 22 and 28. Average of 22. The average days to convert its inventory to sales were 22 days.
- Receivable turnover ratio was 95, 168,0, 0 and 43. Average of 61, which means the company’s receivable turns 61 times average.
- Receivable conversion period was 4, 2, 0, 0, and 9. Average of 3. The company’s average days to collect its receivable are 3 days.
- The payable turnover ratio was 47,0, 0, 0 and 37. Average of 17. The company has recorded accounts payable in 2007 and 2011 only with an average turn of 17 times.
- Payable conversion period was 38, 0, 0, 0 and 39. Average of 15. The company’s payable is 15 days average to pay.
- Cash conversion cycle was -15, 22, 21, 22 and -3. Average of 9. This tells us that DSX has an average of 9 days CCC.
Further interpretation of the cash conversion cycle:
|Inventory Conversion Period||19||20||21||22||28||22|
|Receivable Conversion Period||4||2||0||0||9||3|
|Payable Conversion Period||38||0||0||0||39||15|
|Cash Conversion Cycle||-15||22||21||22||-3||9|
Based on the analysis of the company’s debt obligations, Diana Shipping is less indebted, and 143 percent able of paying all its debt obligations, so it’s an ideal company to invest in. In addition, the owners of the company have the majority control on total assets with 76 percent claims.
Leverage is the relationship between debt financing and equity financing, also known as the debt-to-equity ratio. Equity is created by the personal funds of the business owner(s), and/or by the stockholders of shares in a corporation. As these funds have no claim on any of the assets of the business, the assets are available to be used as collateral for debt financing. For DSX, debt ratio, debt to equity ratio and solvency ratio from 2007 to 2011 were computed for the leverage. The results are as follows:
- Debt ratio was .13, .25, .22, .27 and .22. Average of .22, which means that the company’s debt capital was only 22 percent of total assets.
- And the debt to equity ratio was .16, .34, .29, .37 and .29. Average of .29. The company’s debt has an average of 29 percent against shareholders’ equity.
- While solvency ratio was 134.19, 222.16, 121.16, 129.13 and 107.16. Average of 142.76, or 143 percent solvent. Solvency is the ability to pay all debt obligations as they became due.
- On the other hand, current liabilities to total assets was .02, .02, .02, .02 and .03. Average of .02. The company’s current liabilities was 2 percent average to total assets, so the creditors have 2 percent claims on the total.
- Likewise, stockholders’ equity to total assets was .85, .73, .76, .71 and .75. Average of .76. The owners’ equity was 76 percent average of total assets; therefore, the shareholders have 76 percent claims on the total assets of the company.
The only ratio that measures the company’s effectiveness in generating sales from its investments in plant, property, and equipment is the fixed asset turnover ratio. It is especially important for a manufacturing firm that uses a lot of plant and equipment in its operations to calculate this ratio. To get this is to divide the company’s revenue by its property, plant, and equipment. For DSX, fixed asset turnover ratio was .21, .34, .22, .23 and .23 with an average of .24. It is good enough considering the value of its investment on property, plant, and equipment.
Diana Income Statement
This section of our report gives an overview of the company’s financial performance over a specific period. Nelly, part of Numbers team, shared the profitability ratios of DSX from 2007 – 2011. Let us take a look at the data below.
- Net margin in percent was 70.46, 65.71, 50.76, 46.75 and 41.86. This simply is the after-tax profit a company generated for each dollar of revenue.
- While asset turnover was 0.26, 0.34, 0.20, 0.19 and 0.16. This measures the efficiency of the company to convert its assets into revenues.
- And the return on asset was 18.45, 22.15, 10.22, 8.86 and 6.74. This tells us how much profit the company generated for each dollar on total assets.
- Moreover, financial leverage was 1.18, 1.36, 1.32, 1.40 and 1.33. This measures the financial structure ratio of the company base on total assets against total stockholders’ equity.
- Likewise, return on equity was 23.09, 28.15, 13.69, 12.09 and 9.19. This tells us how much the company could return for every dollar of equity.
- And the return on invested capital was 19.18, 23.19, 10.57, 9.21 and 6.94. This is a financial measure that quantifies how well a company generates cash flow relative to the capital it has invested in its business.
Diana Shipping Inc.’s profitability in terms of their net profit margins has been trending down for the last five years. This means that net income and revenues were slightly playful or unstable during the previous years. Despite that, they have a higher profit margin, generated for each dollar of revenue compared to their asset turnover. As the rule, the higher the profit or the net profit margin, the lower the volume of the asset turnover. This determines the attractiveness of the business. Meaning that in terms of revenue they generate more than converting assets into revenues.
Return on Asset
The return on assets was high in 2008 of 22.15 percent as compared to 2007 of 18.45 and the latest years 2009 to 2011 which slightly decreased yearly by 10.22, 8.86 and 6.74. This means the company’s earnings from total assets declined because of the increase in total assets of 944 million dollars, 1,057, 1,320, 1,585, 1,604 from 2007 to 2011.
With regards to their financial leverage, the portion of the return on equity as the result of debt measured by the equity multiplier showed an up and downtrend for the last five years. This was in relation to total assets and total stockholders’ equity. Return on equity increased in 2008 and declined through the following years. This means the return earned a higher percentage of internally generated revenues.
- Revenue in million dollars was 190, 337, 239, 275.45 and 257.
- Gross profit was 152, 282, 186, 210 and 257.
- Operating income was 138, 226, 124, 134 and 111.
- Net income was 134, 222, 121, 129 and 107
Diana’s revenues had been remarkable for the first two years 2007 and 2008 base on their growth ratio in percent of 64.06, 77.13, -29.06, 15.09, and -6.78 from 2007 to 2011. Likewise, gross profit was the same as their revenues, but gross profit margin has been decreasing of 80.0, 83.7, 77.7, 76.4 and 74.3 from 2007 to 2011. While operating income was in an up and down trend as a result of the operating expenses incurred during the year.
Net income, despite the decline, was good especially in 2008 when everything was financially affected by the crisis. They had the ability to achieve a solid financial and operating performance in spite of a difficult industry environment. Moreover, Diana retained long-term strategies with their quality charterers.
Their expenses cost revenues account for 21.33 percent of revenues. Operating expenses include sales, general and administrative expense accounts for 7.2, depreciation and amortization of 17. In addition, other operating expenses of -2. Likewise, its interest expense accounts 2 percent and other income and expense of -54.4 of revenue. So, an average of 54.9 percent was left for their net income. Base on this they have indeed a very favorable and high net profit margin.
The data stated below further explains the expenses incurred from 2007 to 2011:
- Cost of revenue was 38, 55, 53, 65 and 66 with an average of 55.4.
- In addition, sales were 12, 14, 17, 25 and 25 with an average of 18.6.
- And, depreciation and amortization were 24, 43, 45, 53 and 55 with an average of 44.
- Further, other operating expense was -22, 0, 0, -2, and -1. Average of -5.0.
- Furthermore, interest expense was 6, 6, 3, 5 and 5 with an average of 5.
- While other income and expense were -132, -220, -121, -129, and -106 with an average of -141.40.
Diana Cash Flow Statement
Cash Flow from Operating Activities
Cash flow is a statement wherein you can determine if the company has available funds. It also denotes the activity of cash where the company used it. Cash flow from operation of Diana Shipping Inc. using the indirect method of accounting was in slope. Which the growth represents in percentage at -43, 72, -15 and 16 results from 2007 to 2011. This was due to the net income which movement was also in sideways. Based on the total, for their five years of operation; in percentage, the net income contributes at 80, depreciation at 25. While the prepaid decrease at 1 and other working capital also decreased at 4.
- Net income of $ million was 134, 222, 121, 128 and 107
- While, depreciation & amortization was 24, 43, 45, 53 and 55
- And prepaid expense was 0, -1, -14, 2 and 2
- And also, other working capital was 0, -2, -5, -11 and -19
- In addition, net cash provided by operating activities was 149, 261, 152, 178 and 154.
- The total in five years was 894.
Using the direct method, the result of cash flow from operating activities in percentage was 44, -68, -8 and -21 from 2007 to 2011. Within their five years of operation only in 2008 grew by 44 percent due to the increase of cash collection by 44 percent. While in 2009 to 2011 was declining which the cash payment exceeds from their cash collection.
Cash flow from operating activities can be computed using the direct method of accounting. From the cash collection less all the cash payments made in purchases of goods and supplies, operating expenses were incurred including the interest.
- The cash collection was 189, 337, 239, 275 and 257
- Cash payment for purchases was 38, 55, 53, 65 and 67
- Payment for operating expenses was 17, 55, 48, 80 and 82
- Cash paid for interest was 6, 0, 3, 5 and 5
- Operating activities was 128, 227, 135, 125 and 103
Cash Flow from Investing Activities
Cash flow from investing was an activity of cash wherein the company invested. The following are results from DSX:
- An investment in property, plant, and equipment was -459, -110, -65, -260 and -28.
- And property, plant, and equipment reductions in 2007 was 79 and zero from 2008 to 2011
- Likewise, acquisitions, net was zero from 2007 to 2010 and -50, in 2011
- In addition, other investing activity was -29, 1, -8, 7 and -12.
- Net cash used for investing activities was -409, -109, -73, -252 and -90.
- The total for five years was -933.
Cash flow from investing in DSX was in sideways in percentage was 44, 12, 8, 27 and 10 results from 2007 to 2011. It tells us that from 2007 to 2009 they minimizing their investment but in 2010 grew by 19 percent due to the additional purchase of PPE. It indicates, the total PPE in five years of operation, contributes to investing was represent to 91 percent, 5 percent from acquisitions and 4 percent from other investing activities.
Cash Flow from Financing Activities
Cash flow from financing activities was a cash activity wherein the company raised and used its funds. In Diana Shipping Inc are as follows:
- Debt issued was 288, 237, 74, 139 and 15
- And debt repayment was -327, -98, -30, 0 and -6
- And also common stock issued was 433, 0, 98, 0 and 0
- In addition, repurchases of treasury stock were zero from 2007 to 2010 and -1 in 2011
- While cash dividends paid were -131, -247 in 2007 to 2008 and zero from 2009 to 2011
- Likewise other financing activity was 0, 0, 0, -2 and 0.
- On the other hand, net cash provided by (used for) financing activities was 262, -107, 142, 137 and 7
The net change in cash has a huge result in 2009 at 99 percent from 2007 data and the cash at end of the period was very impressive grew by 96 percent from 2007 to 2011. It tells us, the management was very efficient in managing their cash flow. Net change in cash was net cash available and ready to use for the next accounting cycle. Below are the results for Diana:
- Net change in cash was 2, 45, 220, 63 and 71
- Further, cash at beginning of the period was 15, 17, 62, 282 and 345
- In addition, cash at end of the period was 17, 62, 282, 345 and 417.
Free Cash Flow
The free cash flow of Diana in 2007 and 2010 was in negative which the capital expenditure had exceeded operating cash flow. In addition, free cash flow was to measures how much cash available after deducting the capital expenditure. Below are the results for Diana Shipping Inc:
- Operating cash flow was 149, 261, 152, 178 and 154
- While, capital expenditure was -459, -110, -65, -260 and -28
- Likewise, free cash flow was -310, 152, 87, -81 and 126.
Operating cash flow ratio measures the amount of cash from operation to pay its short-term obligation. In addition, the result of net cash provided by operating activities over total current liabilities was used in order to get the operating cash flow ratio.
- Net cash provided by operating activity was 149, 261, 152, 178 and 154
- While, total current liabilities was 21, 20, 32, 33 and 48
- In addition, the operating cash flow ratio in percentage was 710, 1305, 475, 539 and 321.
- Likewise, it’s averaging 670 percent or in every $1 of short-term debt.
- Meaning, Diana had the capacity to pay it in six times.
- Moreover, the company had excess cash over their liabilities.
Capital expenditure ratio measures the capital available for internal reinvestment. If the result was more than 1, it means the company funds would extend to pay its other obligation.
- Net cash provided by operating activities was 149, 261, 152, 178 and 154
- While, investments in property, plant, and equipment was 380, 110, 65, 260 was 28
- In addition, capital expenditure ratio in percentage was -39, 237, 234, -68 was 550, average in five years was 226.
The capital expenditure ratio of Diana Shipping Inc was very strong, an average of 226 percent. It tells us, the company has the capability to reinvest its cash and could be used to pay its debt which in every $1. Moreover, Diana had available funds of $2.26, the average for five years.
Total debt ratio measures the availability of cash to pay its total debt; through the result of cash from the operation over the total liabilities of the company. The total debt ratio of Diana Shipping Inc declined from 2007 to 2011. It indicates a 103 percent down to 39 percent. Moreover, it means the total liabilities were greater than the cash available from the operations which in every $1 of total debt. Diana have equivalent cash to pay at $1.03, .93, .47, .39 and .39 from 2007 to 2011, respectively.
- Net cash provided by operating activities was 149, 261, 152, 178 and 154
- While total liabilities was 145, 282, 321, 454 and 396
- Likewise total debt ratio in percentage was 103, 93, 47, 39 and 39
Written by Rio, Nelly, and Dyne
Edited by Cris