COOPER-STANDARD HOLDINGS INC. CPS Income Statement

Cooper-standard holdings inc. (CPS)

Income statement / TTM

Mar'20	Dec'19	Sep'19	Jun'19	Mar'19	Dec'18	Sep'18	Jun'18	Mar'18	Dec'17	Sep'17	Jun'17	Mar'17	Dec'16	Sep'16	Jun'16	Mar'16	Dec'15	Sep'15	Jun'15	Mar'15	Dec'14	Sep'14	Jun'14	Mar'14	Dec'13	Sep'13	Jun'13	Mar'13	Dec'12	Sep'12	Jun'12	Mar'12	Dec'11	Sep'11	Jun'11	Mar'11	Dec'10	Sep'10
Revenue from Contract with Customer, Including Assessed Tax
2,885	3,108	3,238	3,371	3,534	3,624	3,694	3,702	3,683	3,617	3,555	3,542	3,512	3,472	3,451	3,423	3,405	3,342	3,256	3,209	3,206	3,243	3,270	3,253	3,180	3,090	2,993	2,913	2,863	2,880	2,879	2,904	2,930	2,853	2,761	2,854	0	0	0
Cost of products sold
2,598	2,749	2,848	2,931	3,041	3,075	3,074	3,051	3,011	2,946	2,894	2,867	2,837	2,808	2,801	2,789	2,789	2,755	2,705	2,695	2,700	2,734	2,773	2,752	2,693	2,617	2,526	2,458	2,425	2,442	2,442	2,461	2,478	2,402	2,311	2,377	0	0	0
Gross profit
286	359	389	439	492	548	619	651	671	671	661	675	674	664	650	634	616	587	551	513	506	509	496	500	486	472	467	455	437	438	436	442	451	450	449	477	0	0	0
Selling, administration & engineering expenses
286	302	300	319	321	314	319	325	334	340	348	353	360	356	358	345	337	329	312	300	298	301	301	307	297	293	295	288	284	281	273	272	268	257	258	286	0	0	0
Gain on sale of business
-	-	0	0	-	-	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Gain (Loss) on Disposition of Property Plant Equipment
-	-	0	-	-	-	0	-	-	-	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Amortization of intangibles
18	17	17	16	15	14	14	13	13	14	14	14	13	13	13	13	13	13	14	15	15	16	16	16	15	15	15	15	15	15	15	15	15	15	15	16	0	0	0
Restructuring charges
40	51	39	36	40	29	26	33	32	35	40	41	45	46	52	50	45	53	40	36	33	17	25	22	20	21	20	29	27	28	19	16	53	52	47	42	0	0	0
Impairment of assets held for sale
0	-	-	-	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other impairment charges
0	-	0	0	0	-	0	0	-	-	5	5	5	-	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	-	-	-	-	-	-
Other operating loss (profit)
-	-	-	-	-	-	-	-	-	-	-	-	-	-0	7	7	7	8	18	0	0	-	0	-	-	-	0	-	-	-	-	-	-	-	-	-	-	-	-
Operating (loss) profit
34	155	127	176	37	110	259	267	280	266	252	261	250	247	212	210	205	175	155	151	149	164	171	154	152	142	125	112	100	103	128	138	113	125	128	132	0	0	0
Interest expense, net of interest income
-42	-44	-45	-44	-43	-41	-40	-40	-40	-42	-43	-43	-42	-41	-77	-76	-57	-38	19	38	39	45	50	56	58	54	51	47	44	44	43	42	41	40	40	45	0	0	0
Equity in earnings of affiliates
5	6	8	8	7	6	6	5	5	5	5	6	7	7	7	6	5	5	6	6	6	6	6	7	9	11	11	11	10	8	7	6	4	5	4	6	0	0	0
Gain (Loss) on Extinguishment of Debt
-	-	0	0	-	-0	-0	-0	-1	-1	-1	-1	0	-	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Nonoperating Income (Expense)
-6	-4	-3	-5	-3	-4	-2	-7	-9	-9	-15	-9	-7	-13	-8	-11	-9	9	36	35	4	-6	-34	-29	-7	-7	-4	-4	-3	-0	0	-9	-4	7	5	19	0	0	0
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest
-24	98	86	133	-2	69	215	217	227	212	192	208	202	194	170	166	163	152	129	125	90	88	93	76	96	90	80	71	62	67	92	93	71	97	96	111	0	0	0
Income Tax Expense (Benefit)
19	36	-3	-4	-39	-29	51	60	71	71	51	55	51	54	40	40	41	41	51	57	45	42	56	41	49	45	25	26	-31	-31	-38	-36	16	20	26	23	0	0	0
Income before equity in income of subsidiaries
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	-	-	-	-	-	-
Equity in net income of subsidiaries
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	-	-	-	-	-	-
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest
-44	62	89	137	36	99	164	157	156	141	141	152	151	140	130	125	122	111	77	67	45	45	36	34	46	45	54	44	94	98	131	129	55	76	70	88	0	0	0
Net loss (income) attributable to noncontrolling interests
-7	-5	-9	-6	-5	-4	2	3	3	3	3	3	2	1	0	-0	-0	-0	0	0	1	2	1	2	-0	-2	-3	-4	-5	-3	-4	-10	-26	-26	-24	-16	0	0	0
Net loss attributable to Cooper-Standard Holdings Inc.
-37	67	98	144	41	103	161	154	153	137	137	149	149	138	129	125	122	111	77	67	44	42	34	32	46	47	58	49	99	102	135	139	81	102	94	104	0	0	0
Net income available to Cooper-Standard Holdings Inc. common stockholders
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	35	41	34	74	76	102	105	57	75	69	77	0	0	0
Earnings Per Share [Abstract]
Basic
-6.55	-3.32	-0.82	8.39	-0.31	-1.50	1.80	2.33	3.16	1.76	1.39	2.26	2.35	1.75	2.08	2.33	1.80	1.24	1.89	2.14	1.23	-0.73	1.33	0.78	1.18	-1.14	1.16	1.45	0.92	-0.52	0.46	3.49	0.97	0.89	0.63	0.78	1.97	0.59	1.05
Diluted
-6.55	-3.31	-0.82	8.36	-0.31	-1.46	1.77	2.28	3.07	1.69	1.32	2.14	2.20	1.65	1.94	2.16	1.67	1.17	1.78	1.98	1.15	-0.66	1.23	0.72	1.10	-1.04	1.08	1.34	0.86	-0.48	0.44	3.28	0.90	0.86	0.58	0.71	1.78	0.55	1.00
Comprehensive income (loss)
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	0	-	0	0	0	-	0	0	0	-	0	0	0	-	-
Comprehensive (income) loss attributable to noncontrolling interests
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	0	-	0	0	0	-	0	0	0	-	0	0	0	-	-
Comprehensive income (loss) attributable to Cooper-Standard Holdings Inc.
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	0	-	0	0	0	-	0	0	0	-	0	0	0	-	-