Perhitungan:
Analisis Rasio:
𝐶𝐹𝑂
1. 𝐶𝑎𝑠ℎ 𝐹𝑙𝑜𝑤 𝐴𝑑𝑒𝑞𝑢𝑒𝑛𝑐𝑦 𝑅𝑎𝑡𝑖𝑜 = 𝐶𝑎𝑝𝑖𝑡𝑎𝑙 𝐸𝑥𝑝𝑒𝑛𝑑𝑖𝑡𝑢𝑟𝑒+𝐼𝑛𝑣𝑒𝑛𝑡𝑜𝑟𝑦+𝐷𝑖𝑣𝑖𝑑𝑒𝑛
=
$ 146.200
$ 51.000+(−$3.200)+$ 101.700
= 0.9779 𝑎𝑡𝑎𝑢 97.79 %
𝐶𝐹𝑂 $ 146.200
3. 𝐶𝑎𝑠ℎ 𝐷𝑖𝑣𝑖𝑑𝑒𝑛𝑑 𝐶𝑜𝑣𝑒𝑟𝑎𝑔𝑒 = = = 1.437 𝑎𝑡𝑎𝑢 1.44 𝑘𝑎𝑙𝑖
𝐷𝑖𝑐𝑖𝑑𝑒𝑛 𝑦𝑎𝑛𝑔 𝑑𝑖𝑏𝑎𝑦𝑎𝑟 $ 101.700
𝐶𝐹𝑂 $ 146.200
4. 𝐶𝑎𝑠ℎ 𝐿𝑜𝑛𝑔 𝑇𝑒𝑟𝑚 𝐷𝑒𝑏𝑡 𝐶𝑜𝑣𝑒𝑟𝑎𝑔𝑒 = 𝐴𝑣𝑒𝑟𝑎𝑔𝑒 𝑇𝑜𝑡𝑎𝑙 𝐿𝑖𝑎𝑏𝑖𝑙𝑖𝑡𝑖𝑒𝑠
= ($ 162.700+$ 108.100)∶2 =
$ 146.200
$ 135.400
= 1.08
𝐶𝐹𝑂 $ 146.200
8. 𝐶𝑎𝑠ℎ 𝑅𝑒𝑢𝑟𝑛 𝑜𝑛 𝑆𝑎𝑙𝑒𝑠 𝑅𝑎𝑡𝑖𝑜 = 𝑃𝑒𝑛𝑗𝑢𝑎𝑙𝑎𝑛
= $ 1.150.000 = 0.1271𝑎𝑡𝑎𝑢 12.71%
𝐶𝐹𝑂 $ 146.200
9. 𝐶𝑎𝑠ℎ 𝐹𝑙𝑜𝑤 𝑡𝑜 𝑁𝑒𝑡 𝐼𝑛𝑐𝑜𝑚𝑒 𝑅𝑎𝑡𝑖𝑜 = = = 0.3249 𝑎𝑡𝑎𝑢 32.49%
𝐿𝑎𝑏𝑎 𝐵𝑒𝑟𝑠𝑖ℎ $ 450.000
𝐶𝐹𝑂 $ 146.200
10. 𝑄𝑢𝑎𝑙𝑖𝑡𝑦 𝑜𝑓 𝐼𝑛𝑐𝑜𝑚𝑒 𝑅𝑎𝑡𝑖𝑜 = 𝑂𝑝𝑒𝑟𝑎𝑡𝑖𝑛𝑔 𝐼𝑛𝑐𝑜𝑚𝑒
= $ 124.000 = 1.179 𝑎𝑡𝑎𝑢 1.18
𝐶𝐹𝑂
12. 𝐶𝑎𝑠ℎ 𝑅𝑒𝑡𝑢𝑟𝑛 𝑜𝑛 𝑆𝑡𝑜𝑐𝑘ℎ𝑜𝑙𝑑𝑒𝑠 ′ 𝐸𝑞𝑢𝑖𝑡𝑦 𝑅𝑎𝑡𝑖𝑜 = =
𝐴𝑣𝑒𝑟𝑎𝑔𝑒 𝑆𝑡𝑜𝑐𝑘ℎ𝑜𝑙𝑑𝑒𝑟𝑠′ 𝐸𝑞𝑢𝑖𝑡𝑦
$ 146.200 $ 146.200
= = 0.3622 𝑎𝑡𝑎𝑢 36.22 %
($ 487.300+$ 319.900):2 $403.600