10-38. Below is Steve Frim Company's statement of cash flows for the year ended December 31,2005:
Steve Frim Company
Statement of Cash Flows
For the Year Ended December 31, 2005
Cash Flows from Operating Activities: $389
Net income Adjustments to reconcile net income
to net cash provided by opening activities:
Depreciation expense $131
Increase in accounts receivable (287)
Increase in merchandise inventory (104)
Increase in prepaid expense (70)
Decrease in accounts payable (4) (334)
Cash Flows from Investing Activities: $(1,255)
Purchase of building (304)
Net cash used by operating activities (1,559)
Cash Flows from Financing Activities:
Proceeds from long-term loan $800
Proceeds from sale of common stock 300
Payment of cash dividends (100)
Net cash provided by financing activities $1,000
Net decrease in cash during 2005 $(504)
Cash balance, January 1, 2005 1, 200
Cash balance, December 31, 2005 $ 696
Assume that average current liabilities total $338,000 and average total liabilities total $1,180,000.
a. Calculate operating cash flow to current debt ratio.
b. Calculate the opening cash flow coverage ratio.
Operating cash flow to current debt:
Net Cash Flow From Operations / Average Current Liabilities
= $55000/338000= 55/338 or .16
The purpose of this ratio is to evaluate the abilities of the company to repay its current ...
Steve Frim Company Statement of Cash Flows: Calculate operating cash flow to current debt ratio and coverage ratio