These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ý
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
Delaware
|
|
20-1945088
|
|
(State or other jurisdiction of
incorporation or organization)
|
|
(I.R.S. Employer
Identification No.)
|
|
Large accelerated filer
|
ý
|
Accelerated filer
|
¨
|
|
Non-accelerated filer
|
¨
|
Smaller reporting company
|
¨
|
|
|
|
Emerging growth company
|
¨
|
|
|
|
Page
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Item 1.
|
|
|
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
Item 2.
|
||
|
Item 3.
|
||
|
Item 4.
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
Item 2.
|
||
|
Item 5.
|
||
|
Item 6.
|
||
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Sales
|
$
|
861,653
|
|
|
$
|
869,016
|
|
|
$
|
2,757,306
|
|
|
$
|
2,680,212
|
|
|
Cost of products sold
|
741,998
|
|
|
718,207
|
|
|
2,315,406
|
|
|
2,187,213
|
|
||||
|
Gross profit
|
119,655
|
|
|
150,809
|
|
|
441,900
|
|
|
492,999
|
|
||||
|
Selling, administration & engineering expenses
|
82,134
|
|
|
87,791
|
|
|
238,913
|
|
|
260,360
|
|
||||
|
Amortization of intangibles
|
3,791
|
|
|
3,432
|
|
|
10,596
|
|
|
10,563
|
|
||||
|
Gain on sale of land
|
(10,714
|
)
|
|
—
|
|
|
(10,714
|
)
|
|
—
|
|
||||
|
Impairment charges
|
—
|
|
|
—
|
|
|
—
|
|
|
4,270
|
|
||||
|
Restructuring charges
|
2,703
|
|
|
9,909
|
|
|
19,841
|
|
|
28,220
|
|
||||
|
Operating profit
|
41,741
|
|
|
49,677
|
|
|
183,264
|
|
|
189,586
|
|
||||
|
Interest expense, net of interest income
|
(9,983
|
)
|
|
(10,256
|
)
|
|
(29,756
|
)
|
|
(31,788
|
)
|
||||
|
Equity in earnings of affiliates
|
1,413
|
|
|
660
|
|
|
4,348
|
|
|
3,735
|
|
||||
|
Loss on refinancing and extinguishment of debt
|
—
|
|
|
—
|
|
|
(770
|
)
|
|
(1,020
|
)
|
||||
|
Other expense, net
|
(1,697
|
)
|
|
(6,785
|
)
|
|
(3,973
|
)
|
|
(10,643
|
)
|
||||
|
Income before income taxes
|
31,474
|
|
|
33,296
|
|
|
153,113
|
|
|
149,870
|
|
||||
|
Income tax expense (benefit)
|
(1,190
|
)
|
|
7,838
|
|
|
19,831
|
|
|
40,258
|
|
||||
|
Net income
|
32,664
|
|
|
25,458
|
|
|
133,282
|
|
|
109,612
|
|
||||
|
Net income attributable to noncontrolling interests
|
(508
|
)
|
|
(818
|
)
|
|
(2,457
|
)
|
|
(2,810
|
)
|
||||
|
Net income attributable to Cooper-Standard Holdings Inc.
|
$
|
32,156
|
|
|
$
|
24,640
|
|
|
$
|
130,825
|
|
|
$
|
106,802
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Earnings per share:
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
$
|
1.80
|
|
|
$
|
1.39
|
|
|
$
|
7.29
|
|
|
$
|
6.01
|
|
|
Diluted
|
$
|
1.77
|
|
|
$
|
1.32
|
|
|
$
|
7.13
|
|
|
$
|
5.67
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Net income
|
$
|
32,664
|
|
|
$
|
25,458
|
|
|
$
|
133,282
|
|
|
$
|
109,612
|
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
|
|
||||||||
|
Currency translation adjustment
|
(15,715
|
)
|
|
16,535
|
|
|
(41,277
|
)
|
|
41,204
|
|
||||
|
Benefit plan liabilities adjustment, net of tax
|
656
|
|
|
3,963
|
|
|
4,914
|
|
|
1,235
|
|
||||
|
Fair value change of derivatives, net of tax
|
1,481
|
|
|
(966
|
)
|
|
1,871
|
|
|
617
|
|
||||
|
Other comprehensive income (loss), net of tax
|
(13,578
|
)
|
|
19,532
|
|
|
(34,492
|
)
|
|
43,056
|
|
||||
|
Comprehensive income
|
19,086
|
|
|
44,990
|
|
|
98,790
|
|
|
152,668
|
|
||||
|
Comprehensive (income) loss attributable to noncontrolling interests
|
584
|
|
|
(1,306
|
)
|
|
(704
|
)
|
|
(3,891
|
)
|
||||
|
Comprehensive income attributable to Cooper-Standard Holdings Inc.
|
$
|
19,670
|
|
|
$
|
43,684
|
|
|
$
|
98,086
|
|
|
$
|
148,777
|
|
|
|
September 30, 2018
|
|
December 31, 2017
|
||||
|
|
(unaudited)
|
|
|
||||
|
Assets
|
|
|
|
||||
|
Current assets:
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
282,357
|
|
|
$
|
515,952
|
|
|
Accounts receivable, net
|
462,619
|
|
|
494,049
|
|
||
|
Tooling receivable
|
134,072
|
|
|
112,561
|
|
||
|
Inventories
|
182,743
|
|
|
170,196
|
|
||
|
Prepaid expenses
|
37,221
|
|
|
33,205
|
|
||
|
Other current assets
|
86,547
|
|
|
100,778
|
|
||
|
Assets held for sale
|
120,940
|
|
|
—
|
|
||
|
Total current assets
|
1,306,499
|
|
|
1,426,741
|
|
||
|
Property, plant and equipment, net
|
966,581
|
|
|
952,178
|
|
||
|
Goodwill
|
183,698
|
|
|
171,852
|
|
||
|
Intangible assets, net
|
91,393
|
|
|
69,091
|
|
||
|
Other assets
|
111,753
|
|
|
105,786
|
|
||
|
Total assets
|
$
|
2,659,924
|
|
|
$
|
2,725,648
|
|
|
|
|
|
|
||||
|
Liabilities and Equity
|
|
|
|
||||
|
Current liabilities:
|
|
|
|
||||
|
Debt payable within one year
|
$
|
36,947
|
|
|
$
|
34,921
|
|
|
Accounts payable
|
452,197
|
|
|
523,296
|
|
||
|
Payroll liabilities
|
108,111
|
|
|
123,090
|
|
||
|
Accrued liabilities
|
109,915
|
|
|
145,650
|
|
||
|
Liabilities held for sale
|
75,044
|
|
|
—
|
|
||
|
Total current liabilities
|
782,214
|
|
|
826,957
|
|
||
|
Long-term debt
|
727,183
|
|
|
723,325
|
|
||
|
Pension benefits
|
130,646
|
|
|
180,173
|
|
||
|
Postretirement benefits other than pensions
|
53,030
|
|
|
61,921
|
|
||
|
Other liabilities
|
55,696
|
|
|
78,183
|
|
||
|
Total liabilities
|
1,748,769
|
|
|
1,870,559
|
|
||
|
7% Cumulative participating convertible preferred stock, $0.001 par value, 10,000,000 shares authorized; no shares issued and outstanding
|
—
|
|
|
—
|
|
||
|
Equity:
|
|
|
|
||||
|
Common stock, $0.001 par value, 190,000,000 shares authorized; 19,840,438 shares issued and 17,774,629 shares outstanding as of September 30, 2018, and 19,920,805 shares issued and 17,914,599 outstanding as of December 31, 2017
|
18
|
|
|
18
|
|
||
|
Additional paid-in capital
|
510,349
|
|
|
512,815
|
|
||
|
Retained earnings
|
609,962
|
|
|
511,367
|
|
||
|
Accumulated other comprehensive loss
|
(239,009
|
)
|
|
(197,631
|
)
|
||
|
Total Cooper-Standard Holdings Inc. equity
|
881,320
|
|
|
826,569
|
|
||
|
Noncontrolling interests
|
29,835
|
|
|
28,520
|
|
||
|
Total equity
|
911,155
|
|
|
855,089
|
|
||
|
Total liabilities and equity
|
$
|
2,659,924
|
|
|
$
|
2,725,648
|
|
|
|
Total Equity
|
|||||||||||||||||||||||||||||
|
|
Common Shares
|
|
Common Stock
|
|
Additional Paid-In Capital
|
|
Retained Earnings
|
|
Accumulated Other Comprehensive Loss
|
|
Cooper-Standard Holdings Inc. Equity
|
|
Noncontrolling Interests
|
|
Total Equity
|
|||||||||||||||
|
Balance as of December 31, 2017
|
17,914,599
|
|
|
$
|
18
|
|
|
$
|
512,815
|
|
|
$
|
511,367
|
|
|
$
|
(197,631
|
)
|
|
$
|
826,569
|
|
|
$
|
28,520
|
|
|
$
|
855,089
|
|
|
Repurchase of common stock
|
(327,788
|
)
|
|
—
|
|
|
(8,088
|
)
|
|
(35,437
|
)
|
|
—
|
|
|
(43,525
|
)
|
|
—
|
|
|
(43,525
|
)
|
|||||||
|
Cumulative effect of change in accounting principle
|
—
|
|
|
—
|
|
|
—
|
|
|
8,639
|
|
|
(8,639
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
|
Share-based compensation, net
|
187,818
|
|
|
—
|
|
|
8,304
|
|
|
(5,432
|
)
|
|
—
|
|
|
2,872
|
|
|
—
|
|
|
2,872
|
|
|||||||
|
Purchase of noncontrolling interest
|
—
|
|
|
—
|
|
|
(2,682
|
)
|
|
—
|
|
|
—
|
|
|
(2,682
|
)
|
|
312
|
|
|
(2,370
|
)
|
|||||||
|
Contribution from noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
299
|
|
|
299
|
|
|||||||
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
130,825
|
|
|
—
|
|
|
130,825
|
|
|
2,457
|
|
|
133,282
|
|
|||||||
|
Other comprehensive income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(32,739
|
)
|
|
(32,739
|
)
|
|
(1,753
|
)
|
|
(34,492
|
)
|
|||||||
|
Balance as of September 30, 2018
|
17,774,629
|
|
|
$
|
18
|
|
|
$
|
510,349
|
|
|
$
|
609,962
|
|
|
$
|
(239,009
|
)
|
|
$
|
881,320
|
|
|
$
|
29,835
|
|
|
$
|
911,155
|
|
|
|
Nine Months Ended September 30,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Operating Activities:
|
|
|
|
||||
|
Net income
|
$
|
133,282
|
|
|
$
|
109,612
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
|
Depreciation
|
98,675
|
|
|
88,850
|
|
||
|
Amortization of intangibles
|
10,596
|
|
|
10,563
|
|
||
|
Gain on sale of land
|
(10,714
|
)
|
|
—
|
|
||
|
Impairment charges
|
—
|
|
|
4,270
|
|
||
|
Share-based compensation expense
|
14,117
|
|
|
19,006
|
|
||
|
Equity in earnings of affiliates, net of dividends related to earnings
|
160
|
|
|
1,647
|
|
||
|
Loss on refinancing and extinguishment of debt
|
770
|
|
|
1,020
|
|
||
|
Other
|
8,666
|
|
|
14,706
|
|
||
|
Changes in operating assets and liabilities
|
(177,548
|
)
|
|
(144,584
|
)
|
||
|
Net cash provided by operating activities
|
78,004
|
|
|
105,090
|
|
||
|
Investing activities:
|
|
|
|
||||
|
Capital expenditures
|
(160,088
|
)
|
|
(137,446
|
)
|
||
|
Acquisition of businesses, net of cash acquired
|
(98,673
|
)
|
|
(478
|
)
|
||
|
Proceeds from sale of fixed assets and other
|
8,173
|
|
|
1,236
|
|
||
|
Net cash used in investing activities
|
(250,588
|
)
|
|
(136,688
|
)
|
||
|
Financing activities:
|
|
|
|
||||
|
Principal payments on long-term debt
|
(2,928
|
)
|
|
(15,616
|
)
|
||
|
Increase in short-term debt, net
|
3,554
|
|
|
6,070
|
|
||
|
Purchase of noncontrolling interests
|
(2,450
|
)
|
|
—
|
|
||
|
Repurchase of common stock
|
(43,525
|
)
|
|
(30,680
|
)
|
||
|
Proceeds from exercise of warrants
|
—
|
|
|
836
|
|
||
|
Taxes withheld and paid on employees' share-based payment awards
|
(11,571
|
)
|
|
(11,949
|
)
|
||
|
Other
|
(88
|
)
|
|
(795
|
)
|
||
|
Net cash used in financing activities
|
(57,008
|
)
|
|
(52,134
|
)
|
||
|
Effects of exchange rate changes on cash, cash equivalents and restricted cash
|
(3,045
|
)
|
|
(22,836
|
)
|
||
|
Changes in cash, cash equivalents and restricted cash
|
(232,637
|
)
|
|
(106,568
|
)
|
||
|
Cash, cash equivalents and restricted cash at beginning of period
|
518,461
|
|
|
482,979
|
|
||
|
Cash, cash equivalents and restricted cash at end of period
|
$
|
285,824
|
|
|
$
|
376,411
|
|
|
|
|
|
|
||||
|
Reconciliation of cash, cash equivalents and restricted cash to the condensed consolidated balance sheet:
|
|||||||
|
|
Balance as of
|
||||||
|
|
September 30, 2018
|
|
December 31, 2017
|
||||
|
Cash and cash equivalents
|
$
|
282,357
|
|
|
$
|
515,952
|
|
|
Restricted cash included in other current assets
|
614
|
|
|
88
|
|
||
|
Restricted cash included in other assets
|
2,853
|
|
|
2,421
|
|
||
|
Total cash, cash equivalents and restricted cash shown in the statement of cash flows
|
$
|
285,824
|
|
|
$
|
518,461
|
|
|
Standard
|
Description
|
Impact
|
Effective Date
|
|
ASU 2018-07,
Compensation-Stock Compensation (Topic 718): Improvements to Nonemployee Share-Based Payment Accounting
|
Simplifies the accounting for nonemployee share-based payments by aligning the measurement and classification guidance for share-based payments to nonemployees with the guidance for share-based payments to employees, with certain exceptions. A modified retrospective transition approach is required. Early adoption is permitted, but no earlier than an entity’s adoption of Topic 606.
|
No impact
|
January 1, 2019 (early adopted as of September 30, 2018)
|
|
|
Balance as of December 31, 2017
|
|
Adjustments due to adoption of ASC 606
|
|
Balance as of January 1, 2018
|
||||||
|
Assets
|
|
|
|
|
|
||||||
|
Current assets:
|
|
|
|
|
|
||||||
|
Accounts receivable, net
|
$
|
494,049
|
|
|
$
|
(4,604
|
)
|
|
$
|
489,445
|
|
|
Other current assets
|
$
|
100,778
|
|
|
$
|
4,604
|
|
|
$
|
105,382
|
|
|
|
As Reported
|
|
Balances Without Adoption of ASC 606
|
|
Effect of Change
Higher / (Lower)
|
||||||
|
Assets
|
|
|
|
|
|
||||||
|
Current assets:
|
|
|
|
|
|
||||||
|
Accounts receivable, net
|
$
|
462,619
|
|
|
$
|
465,468
|
|
|
$
|
(2,849
|
)
|
|
Other current assets
|
$
|
86,547
|
|
|
$
|
83,698
|
|
|
$
|
2,849
|
|
|
Standard
|
Description
|
Impact
|
Effective Date
|
|
ASU 2016-02,
Leases (Topic 842)
|
Requires lessees to recognize right-of-use assets and lease liabilities for all leases (except for short-term leases). The standard also requires additional disclosures to help financial statement users better understand the amount, timing and uncertainty of cash flows arising from lease transactions. Several ASUs have been issued since the issuance of ASU 2016-02. These ASUs are intended to promote a more consistent interpretation and application of the principles outlined in the standard and provide an additional transition method. A modified retrospective transition approach is required with certain practical expedients available.
|
The Company continues to perform a comprehensive evaluation on the impacts of adopting this standard and believes this standard will primarily result in a material increase in right-of-use assets and lease liabilities on its consolidated balance sheet and will not have a material impact on its consolidated income statement or statement of cash flows. The Company is progressing in its implementation of lease administration software and continues to assess the impact to our systems, processes, accounting policies and internal controls. While the Company's evaluation is ongoing, the impact on existing processes, controls, and information systems is expected to be significant. The Company will adopt the guidance effective January 1, 2019 using the modified retrospective method whereby the cumulative effect of adopting the standard is recognized in equity at the date of initial application. The Company continues to analyze all of the practical expedients and plans to elect the package of practical expedients on existing leases as of the effective date and not elect the hindsight practical expedient.
|
January 1, 2019
|
|
ASU 2018-13,
Fair Value Measurement (Topic 820): Disclosure Framework—Changes to the Disclosure Requirements for Fair Value Measurement
|
This amendment modifies the disclosure requirements for ASC Topic 820 by removing and modifying existing disclosure requirements as well as adding new disclosures.
|
The Company is undertaking a comprehensive evaluation of the impacts of adopting this standard and expects this standard will primarily result in additional quantitative disclosures for Level 3 fair value measurements.
|
January 1, 2020
|
|
ASU 2018-14,
Compensation—Retirement Benefits—Defined Benefit Plans—General (Subtopic 715-20): Disclosure Framework—Changes to the Disclosure Requirements for Defined Benefit Plans
|
This amendment modifies the disclosure requirements for ASC Topic 815 by removing and modifying existing disclosure requirements as well as adding new disclosures.
|
The Company is undertaking a comprehensive evaluation of the impacts of adopting this standard and expects this standard will primarily result in additional pension disclosures while also removing certain disclosures. Specifically, the weighted-average interest crediting rate for our cash balance plan and if needed, an explanation for significant gains and losses related to changes in the benefit obligation for the period will be added while accumulated other comprehensive income expected to be recognized as components of net periodic benefit cost over the next fiscal year and the effects of a one-percentage-point change in the assumed health care cost trend rate will be removed.
|
December 31, 2020
|
|
|
|
August 1, 2018
|
||
|
Accounts receivable
|
|
$
|
11,092
|
|
|
Inventories
|
|
7,566
|
|
|
|
Prepaid expenses and other
|
|
365
|
|
|
|
Property, plant, and equipment
|
|
22,956
|
|
|
|
Goodwill
|
|
27,149
|
|
|
|
Intangible assets
|
|
34,910
|
|
|
|
Total assets acquired
|
|
$
|
104,038
|
|
|
|
|
|
||
|
Accounts payable
|
|
$
|
4,565
|
|
|
Other current liabilities
|
|
2,260
|
|
|
|
Other liabilities
|
|
4,673
|
|
|
|
Total liabilities assumed
|
|
11,498
|
|
|
|
Net assets acquired
|
|
$
|
92,540
|
|
|
|
|
September 30, 2018
|
||
|
Accounts receivable, net
|
|
$
|
52,636
|
|
|
Tooling receivable
|
|
3,396
|
|
|
|
Inventories
|
|
16,369
|
|
|
|
Prepaid expenses
|
|
1,848
|
|
|
|
Other current assets
|
|
1,709
|
|
|
|
Property, plant and equipment, net
|
|
28,266
|
|
|
|
Goodwill
|
|
13,500
|
|
|
|
Other assets
|
|
3,216
|
|
|
|
Total assets held for sale
|
|
$
|
120,940
|
|
|
|
|
|
||
|
Accounts payable
|
|
$
|
42,112
|
|
|
Payroll liabilities
|
|
7,285
|
|
|
|
Accrued liabilities
|
|
1,416
|
|
|
|
Pension benefits
|
|
15,628
|
|
|
|
Postretirement benefits other than pensions
|
|
8,391
|
|
|
|
Other liabilities
|
|
212
|
|
|
|
Total liabilities related to assets held for sale
|
|
$
|
75,044
|
|
|
|
North America
|
|
Europe
|
|
Asia Pacific
|
|
South America
|
|
Consolidated
|
||||||||||
|
Automotive
|
$
|
441,142
|
|
|
$
|
201,885
|
|
|
$
|
136,147
|
|
|
$
|
25,466
|
|
|
$
|
804,640
|
|
|
Commercial
|
5,926
|
|
|
7,693
|
|
|
4
|
|
|
101
|
|
|
13,724
|
|
|||||
|
Other
|
24,485
|
|
|
18,754
|
|
|
4
|
|
|
46
|
|
|
43,289
|
|
|||||
|
Revenue
|
$
|
471,553
|
|
|
$
|
228,332
|
|
|
$
|
136,155
|
|
|
$
|
25,613
|
|
|
$
|
861,653
|
|
|
|
North America
|
|
Europe
|
|
Asia Pacific
|
|
South America
|
|
Consolidated
|
||||||||||
|
Automotive
|
$
|
1,395,263
|
|
|
$
|
710,197
|
|
|
$
|
433,309
|
|
|
$
|
75,328
|
|
|
$
|
2,614,097
|
|
|
Commercial
|
17,025
|
|
|
26,830
|
|
|
11
|
|
|
341
|
|
|
44,207
|
|
|||||
|
Other
|
36,051
|
|
|
62,830
|
|
|
4
|
|
|
117
|
|
|
99,002
|
|
|||||
|
Revenue
|
$
|
1,448,339
|
|
|
$
|
799,857
|
|
|
$
|
433,324
|
|
|
$
|
75,786
|
|
|
$
|
2,757,306
|
|
|
Product Line
|
|
Description
|
|
Sealing Systems
|
|
Protect vehicle interiors from weather, dust and noise intrusion for improved driving experience; provide aesthetic and functional class-A exterior surface treatment
|
|
Fuel & Brake Delivery Systems
|
|
Sense, deliver and control fluids to fuel and brake systems
|
|
Fluid Transfer Systems
|
|
Sense, deliver and control fluids and vapors for optimal powertrain & HVAC
operation
|
|
Anti-Vibration Systems
|
|
Control and isolate vibration and noise in the vehicle to improve ride and
handling
|
|
|
North America
|
|
Europe
|
|
Asia Pacific
|
|
South America
|
|
Consolidated
|
||||||||||
|
Sealing systems
|
$
|
149,074
|
|
|
$
|
142,342
|
|
|
$
|
107,940
|
|
|
$
|
19,398
|
|
|
$
|
418,754
|
|
|
Fuel and brake delivery systems
|
136,903
|
|
|
31,752
|
|
|
22,044
|
|
|
6,122
|
|
|
196,821
|
|
|||||
|
Fluid transfer systems
|
104,058
|
|
|
19,642
|
|
|
4,309
|
|
|
93
|
|
|
128,102
|
|
|||||
|
Anti-vibration systems
|
63,563
|
|
|
15,328
|
|
|
1,862
|
|
|
—
|
|
|
80,753
|
|
|||||
|
Other
|
17,955
|
|
|
19,268
|
|
|
—
|
|
|
—
|
|
|
37,223
|
|
|||||
|
Consolidated
|
$
|
471,553
|
|
|
$
|
228,332
|
|
|
$
|
136,155
|
|
|
$
|
25,613
|
|
|
$
|
861,653
|
|
|
|
North America
|
|
Europe
|
|
Asia Pacific
|
|
South America
|
|
Consolidated
|
||||||||||
|
Sealing systems
|
$
|
487,757
|
|
|
$
|
502,431
|
|
|
$
|
342,314
|
|
|
$
|
56,786
|
|
|
$
|
1,389,288
|
|
|
Fuel and brake delivery systems
|
415,012
|
|
|
107,366
|
|
|
68,373
|
|
|
18,698
|
|
|
609,449
|
|
|||||
|
Fluid transfer systems
|
331,226
|
|
|
65,706
|
|
|
15,965
|
|
|
302
|
|
|
413,199
|
|
|||||
|
Anti-vibration systems
|
195,835
|
|
|
57,077
|
|
|
6,672
|
|
|
—
|
|
|
259,584
|
|
|||||
|
Other
|
18,509
|
|
|
67,277
|
|
|
—
|
|
|
—
|
|
|
85,786
|
|
|||||
|
Consolidated
|
$
|
1,448,339
|
|
|
$
|
799,857
|
|
|
$
|
433,324
|
|
|
$
|
75,786
|
|
|
$
|
2,757,306
|
|
|
|
|
September 30, 2018
|
|
January 1, 2018
|
|
Change
|
||||||
|
Contract assets
|
|
$
|
2,849
|
|
|
$
|
4,604
|
|
|
$
|
(1,755
|
)
|
|
Contract liabilities
|
|
(646
|
)
|
|
—
|
|
|
(646
|
)
|
|||
|
Net contract assets (liabilities)
|
|
$
|
2,203
|
|
|
$
|
4,604
|
|
|
$
|
(2,401
|
)
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
North America
|
$
|
830
|
|
|
$
|
2,503
|
|
|
$
|
3,831
|
|
|
$
|
3,320
|
|
|
Europe
|
1,212
|
|
|
6,236
|
|
|
14,465
|
|
|
22,341
|
|
||||
|
Asia Pacific
|
606
|
|
|
1,170
|
|
|
1,375
|
|
|
2,559
|
|
||||
|
South America
|
55
|
|
|
—
|
|
|
170
|
|
|
—
|
|
||||
|
Total
|
$
|
2,703
|
|
|
$
|
9,909
|
|
|
$
|
19,841
|
|
|
$
|
28,220
|
|
|
|
Employee Separation Costs
|
|
Other Exit Costs
|
|
Total
|
||||||
|
Balance as of December 31, 2017
|
$
|
15,091
|
|
|
$
|
7,244
|
|
|
$
|
22,335
|
|
|
Expense
|
13,118
|
|
|
6,723
|
|
|
19,841
|
|
|||
|
Cash payments
|
(20,591
|
)
|
|
(10,585
|
)
|
|
(31,176
|
)
|
|||
|
Foreign exchange translation and other
|
(521
|
)
|
|
(102
|
)
|
|
(623
|
)
|
|||
|
Balance as of September 30, 2018
|
$
|
7,097
|
|
|
$
|
3,280
|
|
|
$
|
10,377
|
|
|
|
September 30, 2018
|
|
December 31, 2017
|
||||
|
Finished goods
|
$
|
51,551
|
|
|
$
|
47,613
|
|
|
Work in process
|
42,854
|
|
|
35,455
|
|
||
|
Raw materials and supplies
|
88,338
|
|
|
87,128
|
|
||
|
|
$
|
182,743
|
|
|
$
|
170,196
|
|
|
|
September 30, 2018
|
|
December 31, 2017
|
||||
|
Land and improvements
|
$
|
68,793
|
|
|
$
|
73,419
|
|
|
Buildings and improvements
|
282,815
|
|
|
305,231
|
|
||
|
Machinery and equipment
|
1,049,711
|
|
|
1,022,279
|
|
||
|
Construction in progress
|
227,654
|
|
|
198,358
|
|
||
|
|
1,628,973
|
|
|
1,599,287
|
|
||
|
Accumulated depreciation
|
(662,392
|
)
|
|
(647,109
|
)
|
||
|
Property, plant and equipment, net
|
$
|
966,581
|
|
|
$
|
952,178
|
|
|
|
North America
|
|
Europe
|
|
Asia Pacific
|
|
Total
|
||||||||
|
Balance as of December 31, 2017
|
$
|
122,395
|
|
|
$
|
12,454
|
|
|
$
|
37,003
|
|
|
$
|
171,852
|
|
|
Acquisitions
|
27,784
|
|
|
—
|
|
|
—
|
|
|
27,784
|
|
||||
|
Reclassified as held for sale
|
(12,015
|
)
|
|
—
|
|
|
(1,485
|
)
|
|
(13,500
|
)
|
||||
|
Foreign exchange translation
|
(96
|
)
|
|
(392
|
)
|
|
(1,950
|
)
|
|
(2,438
|
)
|
||||
|
Balance as of September 30, 2018
|
$
|
138,068
|
|
|
$
|
12,062
|
|
|
$
|
33,568
|
|
|
$
|
183,698
|
|
|
|
Gross
Carrying
Amount
|
|
Accumulated
Amortization
|
|
Net
Carrying
Amount
|
||||||
|
Customer relationships
|
$
|
145,362
|
|
|
$
|
(95,690
|
)
|
|
$
|
49,672
|
|
|
Developed technology
|
2,783
|
|
|
(2,783
|
)
|
|
—
|
|
|||
|
Other
|
45,183
|
|
|
(3,462
|
)
|
|
41,721
|
|
|||
|
Balance as of September 30, 2018
|
$
|
193,328
|
|
|
$
|
(101,935
|
)
|
|
$
|
91,393
|
|
|
|
|
|
|
|
|
||||||
|
Customer relationships
|
$
|
135,927
|
|
|
$
|
(86,342
|
)
|
|
$
|
49,585
|
|
|
Developed technology
|
2,893
|
|
|
(2,893
|
)
|
|
—
|
|
|||
|
Other
|
22,298
|
|
|
(2,792
|
)
|
|
19,506
|
|
|||
|
Balance as of December 31, 2017
|
$
|
161,118
|
|
|
$
|
(92,027
|
)
|
|
$
|
69,091
|
|
|
|
September 30, 2018
|
|
December 31, 2017
|
||||
|
Senior Notes
|
$
|
394,220
|
|
|
$
|
393,684
|
|
|
Term Loan
|
329,091
|
|
|
330,781
|
|
||
|
Other borrowings
|
40,819
|
|
|
33,781
|
|
||
|
Total debt
|
764,130
|
|
|
758,246
|
|
||
|
Less current portion
|
(36,947
|
)
|
|
(34,921
|
)
|
||
|
Total long-term debt
|
$
|
727,183
|
|
|
$
|
723,325
|
|
|
Level 1:
|
Observable inputs such as quoted prices in active markets;
|
|
Level 2:
|
Inputs, other than quoted prices in active markets, that are observable either directly or indirectly; and
|
|
Level 3:
|
Unobservable inputs in which there is little or no market data, which require the reporting entity to develop its own assumptions.
|
|
|
September 30, 2018
|
|
December 31, 2017
|
|
Input
|
||||
|
Forward foreign exchange contracts - other current assets
|
$
|
1,054
|
|
|
$
|
761
|
|
|
Level 2
|
|
Forward foreign exchange contracts - accrued liabilities
|
(221
|
)
|
|
(2,363
|
)
|
|
Level 2
|
||
|
Interest rate swaps - accrued liabilities
|
—
|
|
|
(515
|
)
|
|
Level 2
|
||
|
|
September 30, 2018
|
|
December 31, 2017
|
||||
|
Aggregate fair value
|
$
|
727,879
|
|
|
$
|
749,463
|
|
|
Aggregate carrying value
(1)
|
734,050
|
|
|
736,600
|
|
||
|
|
Gain (Loss) Recognized in OCI
|
||||||||||||||
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Forward foreign exchange contracts
|
$
|
2,253
|
|
|
$
|
(763
|
)
|
|
$
|
3,413
|
|
|
$
|
1,860
|
|
|
Interest rate swaps
|
—
|
|
|
22
|
|
|
443
|
|
|
(27
|
)
|
||||
|
Total
|
$
|
2,253
|
|
|
$
|
(741
|
)
|
|
$
|
3,856
|
|
|
$
|
1,833
|
|
|
|
|
|
Gain (Loss) Reclassified from AOCI to Income (Effective Portion)
|
|
Gain (Loss) Reclassified from AOCI to Income (Ineffective Portion)
|
||||||||||||
|
|
|
|
Three Months Ended September 30,
|
||||||||||||||
|
|
Classification
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Forward foreign exchange contracts
|
Cost of products sold
|
|
$
|
370
|
|
|
$
|
915
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Interest rate swaps
|
Interest expense, net of interest income
|
|
31
|
|
|
(570
|
)
|
|
—
|
|
|
107
|
|
||||
|
Total
|
|
|
$
|
401
|
|
|
$
|
345
|
|
|
$
|
—
|
|
|
$
|
107
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
Gain (Loss) Reclassified from AOCI to Income (Effective Portion)
|
|
Gain (Loss) Reclassified from AOCI to Income (Ineffective Portion)
|
||||||||||||
|
|
|
|
Nine Months Ended September 30,
|
||||||||||||||
|
|
Classification
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Forward foreign exchange contracts
|
Cost of products sold
|
|
$
|
1,000
|
|
|
$
|
2,371
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Interest rate swaps
|
Interest expense, net of interest income
|
|
(162
|
)
|
|
(2,048
|
)
|
|
209
|
|
|
284
|
|
||||
|
Total
|
|
|
$
|
838
|
|
|
$
|
323
|
|
|
$
|
209
|
|
|
$
|
284
|
|
|
|
September 30, 2018
|
|
December 31, 2017
|
||||
|
Off-balance sheet arrangements
|
$
|
94,004
|
|
|
$
|
96,588
|
|
|
|
Off-Balance Sheet Arrangements
|
|
On-Balance Sheet Arrangements
|
||||||||||||||||||||||||||||
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||||||||||
|
Accounts receivable factored
|
$
|
149,136
|
|
|
$
|
98,244
|
|
|
$
|
518,808
|
|
|
$
|
390,354
|
|
|
$
|
—
|
|
|
$
|
6,326
|
|
|
$
|
—
|
|
|
$
|
20,432
|
|
|
Costs
|
348
|
|
|
452
|
|
|
1,065
|
|
|
1,517
|
|
|
—
|
|
|
29
|
|
|
—
|
|
|
74
|
|
||||||||
|
|
Pension Benefits
|
||||||||||||||
|
|
Three Months Ended September 30,
|
||||||||||||||
|
|
2018
|
|
2017
|
||||||||||||
|
|
U.S.
|
|
Non-U.S.
|
|
U.S.
|
|
Non-U.S.
|
||||||||
|
Service cost
|
$
|
213
|
|
|
$
|
1,039
|
|
|
$
|
204
|
|
|
$
|
1,018
|
|
|
Interest cost
|
2,706
|
|
|
1,031
|
|
|
2,925
|
|
|
1,140
|
|
||||
|
Expected return on plan assets
|
(4,355
|
)
|
|
(625
|
)
|
|
(4,003
|
)
|
|
(694
|
)
|
||||
|
Amortization of prior service cost and actuarial loss
|
601
|
|
|
652
|
|
|
468
|
|
|
760
|
|
||||
|
Settlement
|
—
|
|
|
—
|
|
|
—
|
|
|
5,717
|
|
||||
|
Net periodic benefit (income) cost
|
$
|
(835
|
)
|
|
$
|
2,097
|
|
|
$
|
(406
|
)
|
|
$
|
7,941
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
Pension Benefits
|
||||||||||||||
|
|
Nine Months Ended September 30,
|
||||||||||||||
|
|
2018
|
|
2017
|
||||||||||||
|
|
U.S.
|
|
Non-U.S.
|
|
U.S.
|
|
Non-U.S.
|
||||||||
|
Service cost
|
$
|
639
|
|
|
$
|
3,200
|
|
|
$
|
612
|
|
|
$
|
2,926
|
|
|
Interest cost
|
8,118
|
|
|
3,151
|
|
|
8,775
|
|
|
3,268
|
|
||||
|
Expected return on plan assets
|
(13,063
|
)
|
|
(1,890
|
)
|
|
(12,009
|
)
|
|
(2,001
|
)
|
||||
|
Amortization of prior service cost and actuarial loss
|
1,803
|
|
|
2,008
|
|
|
1,404
|
|
|
2,171
|
|
||||
|
Settlement
|
—
|
|
|
—
|
|
|
—
|
|
|
5,717
|
|
||||
|
Net periodic benefit (income) cost
|
$
|
(2,503
|
)
|
|
$
|
6,469
|
|
|
$
|
(1,218
|
)
|
|
$
|
12,081
|
|
|
|
Other Postretirement Benefits
|
||||||||||||||
|
|
Three Months Ended September 30,
|
||||||||||||||
|
|
2018
|
|
2017
|
||||||||||||
|
|
U.S.
|
|
Non-U.S.
|
|
U.S.
|
|
Non-U.S.
|
||||||||
|
Service cost
|
$
|
77
|
|
|
$
|
123
|
|
|
$
|
79
|
|
|
$
|
110
|
|
|
Interest cost
|
299
|
|
|
195
|
|
|
324
|
|
|
179
|
|
||||
|
Amortization of prior service credit and actuarial gain
|
(418
|
)
|
|
77
|
|
|
(479
|
)
|
|
(4
|
)
|
||||
|
Other
|
2
|
|
|
—
|
|
|
1
|
|
|
—
|
|
||||
|
Net periodic benefit (income) cost
|
$
|
(40
|
)
|
|
$
|
395
|
|
|
$
|
(75
|
)
|
|
$
|
285
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
Other Postretirement Benefits
|
||||||||||||||
|
|
Nine Months Ended September 30,
|
||||||||||||||
|
|
2018
|
|
2017
|
||||||||||||
|
|
U.S.
|
|
Non-U.S.
|
|
U.S.
|
|
Non-U.S.
|
||||||||
|
Service cost
|
$
|
231
|
|
|
$
|
373
|
|
|
$
|
237
|
|
|
$
|
316
|
|
|
Interest cost
|
899
|
|
|
591
|
|
|
972
|
|
|
516
|
|
||||
|
Amortization of prior service credit and actuarial gain
|
(1,254
|
)
|
|
231
|
|
|
(1,437
|
)
|
|
(12
|
)
|
||||
|
Other
|
4
|
|
|
—
|
|
|
3
|
|
|
—
|
|
||||
|
Net periodic benefit (income) cost
|
$
|
(120
|
)
|
|
$
|
1,195
|
|
|
$
|
(225
|
)
|
|
$
|
820
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Foreign currency losses
|
$
|
(1,184
|
)
|
|
$
|
(1,455
|
)
|
|
$
|
(2,893
|
)
|
|
$
|
(4,033
|
)
|
|
Components of net periodic benefit cost other than service cost
|
(165
|
)
|
|
(6,334
|
)
|
|
(598
|
)
|
|
(7,367
|
)
|
||||
|
Losses on sales of receivables
|
(348
|
)
|
|
(221
|
)
|
|
(1,065
|
)
|
|
(781
|
)
|
||||
|
Miscellaneous income
|
—
|
|
|
1,225
|
|
|
583
|
|
|
1,538
|
|
||||
|
Other expense, net
|
$
|
(1,697
|
)
|
|
$
|
(6,785
|
)
|
|
$
|
(3,973
|
)
|
|
$
|
(10,643
|
)
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Income tax expense (benefit)
|
$
|
(1,190
|
)
|
|
$
|
7,838
|
|
|
$
|
19,831
|
|
|
$
|
40,258
|
|
|
Income before income taxes
|
31,474
|
|
|
33,296
|
|
|
153,113
|
|
|
149,870
|
|
||||
|
Effective tax rate
|
(4
|
)%
|
|
24
|
%
|
|
13
|
%
|
|
27
|
%
|
||||
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Net income attributable to Cooper-Standard Holdings Inc.
|
$
|
32,156
|
|
|
$
|
24,640
|
|
|
$
|
130,825
|
|
|
$
|
106,802
|
|
|
Diluted net income available to Cooper-Standard Holdings Inc. common stockholders
|
$
|
32,156
|
|
|
$
|
24,640
|
|
|
$
|
130,825
|
|
|
$
|
106,802
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Basic weighted average shares of common stock outstanding
|
17,828,358
|
|
|
17,703,660
|
|
|
17,939,544
|
|
|
17,769,808
|
|
||||
|
Dilutive effect of common stock equivalents
|
380,810
|
|
|
976,858
|
|
|
409,072
|
|
|
1,068,479
|
|
||||
|
Diluted weighted average shares of common stock outstanding
|
18,209,168
|
|
|
18,680,518
|
|
|
18,348,616
|
|
|
18,838,287
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Basic net income per share attributable to Cooper-Standard Holdings Inc.
|
$
|
1.80
|
|
|
$
|
1.39
|
|
|
$
|
7.29
|
|
|
$
|
6.01
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Diluted net income per share attributable to Cooper-Standard Holdings Inc.
|
$
|
1.77
|
|
|
$
|
1.32
|
|
|
$
|
7.13
|
|
|
$
|
5.67
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
||||||||
|
Foreign currency translation adjustment
|
|
|
|
|
|
|
|
|
||||||||
|
Balance at beginning of period
|
$
|
(120,386
|
)
|
|
$
|
(119,405
|
)
|
|
$
|
(95,485
|
)
|
|
$
|
(143,481
|
)
|
|
|
Other comprehensive income (loss) before reclassifications
|
(14,623
|
)
|
(1)
|
16,047
|
|
(1)
|
(39,524
|
)
|
(1)
|
40,123
|
|
(1)
|
||||
|
Balance at end of period
|
$
|
(135,009
|
)
|
|
$
|
(103,358
|
)
|
|
$
|
(135,009
|
)
|
|
$
|
(103,358
|
)
|
|
|
Benefit plan liabilities
|
|
|
|
|
|
|
|
|
||||||||
|
Balance at beginning of period
|
$
|
(105,060
|
)
|
|
$
|
(100,340
|
)
|
|
$
|
(100,749
|
)
|
|
$
|
(97,612
|
)
|
|
|
Other comprehensive income (loss) before reclassifications
|
(6
|
)
|
(2)
|
(1,714
|
)
|
(2)
|
1,784
|
|
(2)
|
(5,428
|
)
|
(2)
|
||||
|
Amounts reclassified from accumulated other comprehensive income (loss)
|
662
|
|
(3)
|
5,677
|
|
(4)
|
(5,439
|
)
|
(5)
|
6,663
|
|
(6)
|
||||
|
Balance at end of period
|
$
|
(104,404
|
)
|
|
$
|
(96,377
|
)
|
|
$
|
(104,404
|
)
|
|
$
|
(96,377
|
)
|
|
|
Fair value change of derivatives
|
|
|
|
|
|
|
|
|
||||||||
|
Balance at beginning of period
|
$
|
(1,077
|
)
|
|
$
|
113
|
|
|
$
|
(1,397
|
)
|
|
$
|
(1,470
|
)
|
|
|
Other comprehensive income (loss) before reclassifications
|
1,736
|
|
(7)
|
(619
|
)
|
(7)
|
2,638
|
|
(7)
|
1,242
|
|
(7)
|
||||
|
Amounts reclassified from accumulated other comprehensive income (loss)
|
(255
|
)
|
(8)
|
(347
|
)
|
(8)
|
(837
|
)
|
(8)
|
(625
|
)
|
(8)
|
||||
|
Balance at end of period
|
$
|
404
|
|
|
$
|
(853
|
)
|
|
$
|
404
|
|
|
$
|
(853
|
)
|
|
|
Accumulated other comprehensive income (loss), ending balance
|
$
|
(239,009
|
)
|
|
$
|
(200,588
|
)
|
|
$
|
(239,009
|
)
|
|
$
|
(200,588
|
)
|
|
|
(1)
|
Includes other comprehensive income (loss) related to intra-entity foreign currency balances that are of a long-term investment nature of
$(473)
and
$4,314
for the
three months ended September 30, 2018
and
2017
, respectively, and
$(10,713)
and
$10,484
for the
nine months ended September 30, 2018
and
2017
, respectively.
|
|
(2)
|
Net of tax expense (benefit) of
$(97)
and
$(130)
for the
three months ended September 30, 2018
and
2017
, respectively, and
$8,628
and
$(189)
for the
nine months ended September 30, 2018
and
2017
, respectively.
|
|
(3)
|
Includes actuarial losses of
$995
, offset by prior service credits of
$85
, net of tax of
$248
. See Note 13.
|
|
(4)
|
Includes losses related to the U.K. pension settlement of
$6,288
, actuarial losses of
$901
, offset by prior service credits of
$84
, net of tax of
$1,428
. See Note 13.
|
|
(5)
|
Includes the effect of the adoption of ASU 2018-02 of
$8,569
and the amortization of prior service credits of
$244
, offset by curtailment loss of
$1,123
and the amortization of actuarial losses of
$2,981
, net of tax of
$730
. See Note 13.
|
|
(6)
|
Includes losses related to the U.K. pension settlement of $
6,288
, actuarial losses of
$2,443
, offset by prior service credits of
$248
, net of tax of
$1,820
. See Note 13.
|
|
(7)
|
Net of tax expense (benefit) of
$517
and
$(122)
for the
three months ended September 30, 2018
and
2017
, respectively, and
$1,218
and
$591
for the
nine months ended September 30, 2018
and
2017
, respectively. See Note 11.
|
|
(8)
|
Net of tax expense (benefit) of
$146
and
$105
for the
three months ended September 30, 2018
and
2017
, respectively, and
$280
and
$(18)
for the
nine months ended September 30, 2018
and
2017
, respectively. Includes the effect of the adoption of ASU 2018-02 of
$70
for the
nine months ended September 30, 2018
. See Note 11.
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
PUs
|
$
|
506
|
|
|
$
|
4,327
|
|
|
$
|
3,885
|
|
|
$
|
9,171
|
|
|
RSUs
|
2,467
|
|
|
2,052
|
|
|
7,776
|
|
|
6,896
|
|
||||
|
Stock options
|
802
|
|
|
933
|
|
|
2,456
|
|
|
2,939
|
|
||||
|
Total
|
$
|
3,775
|
|
|
$
|
7,312
|
|
|
$
|
14,117
|
|
|
$
|
19,006
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Sales
(1)
|
$
|
7,222
|
|
|
$
|
8,288
|
|
|
$
|
23,302
|
|
|
$
|
26,124
|
|
|
Purchases
(1)
|
204
|
|
|
186
|
|
|
614
|
|
|
580
|
|
||||
|
Dividends received
(2)
|
239
|
|
|
—
|
|
|
4,747
|
|
|
5,382
|
|
||||
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Sales to external customers
|
|
|
|
|
|
|
|
||||||||
|
North America
|
$
|
471,553
|
|
|
$
|
437,406
|
|
|
$
|
1,448,339
|
|
|
$
|
1,403,270
|
|
|
Europe
|
228,332
|
|
|
254,399
|
|
|
799,857
|
|
|
776,346
|
|
||||
|
Asia Pacific
|
136,155
|
|
|
148,493
|
|
|
433,324
|
|
|
421,926
|
|
||||
|
South America
|
25,613
|
|
|
28,718
|
|
|
75,786
|
|
|
78,670
|
|
||||
|
Consolidated
|
$
|
861,653
|
|
|
$
|
869,016
|
|
|
$
|
2,757,306
|
|
|
$
|
2,680,212
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Intersegment sales
|
|
|
|
|
|
|
|
||||||||
|
North America
|
$
|
3,437
|
|
|
$
|
3,285
|
|
|
$
|
11,056
|
|
|
$
|
10,108
|
|
|
Europe
|
4,363
|
|
|
3,861
|
|
|
11,780
|
|
|
11,188
|
|
||||
|
Asia Pacific
|
1,307
|
|
|
1,566
|
|
|
4,301
|
|
|
3,876
|
|
||||
|
South America
|
17
|
|
|
2
|
|
|
72
|
|
|
11
|
|
||||
|
Eliminations
|
(9,124
|
)
|
|
(8,714
|
)
|
|
(27,209
|
)
|
|
(25,183
|
)
|
||||
|
Consolidated
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Income before income taxes
|
|
|
|
|
|
|
|
||||||||
|
North America
|
$
|
48,930
|
|
|
$
|
44,214
|
|
|
$
|
173,282
|
|
|
$
|
170,971
|
|
|
Europe
|
(3,205
|
)
|
|
(9,024
|
)
|
|
(6,033
|
)
|
|
(20,633
|
)
|
||||
|
Asia Pacific
|
(11,644
|
)
|
|
3,050
|
|
|
(6,633
|
)
|
|
11,036
|
|
||||
|
South America
|
(2,607
|
)
|
|
(4,944
|
)
|
|
(7,503
|
)
|
|
(11,504
|
)
|
||||
|
Consolidated income before income taxes
|
$
|
31,474
|
|
|
$
|
33,296
|
|
|
$
|
153,113
|
|
|
$
|
149,870
|
|
|
|
September 30,
2018 |
|
December 31,
2017 |
||||
|
Segment assets
|
|
|
|
||||
|
North America
|
$
|
1,161,902
|
|
|
$
|
1,049,218
|
|
|
Europe
|
601,705
|
|
|
644,586
|
|
||
|
Asia Pacific
|
626,952
|
|
|
686,329
|
|
||
|
South America
|
52,396
|
|
|
54,846
|
|
||
|
Eliminations and other
|
216,969
|
|
|
290,669
|
|
||
|
Consolidated
|
$
|
2,659,924
|
|
|
$
|
2,725,648
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
(In millions of units)
|
2018
(1)
|
|
2017
(1)
|
|
% Change
|
|
2018
(1)
|
|
2017
(1)
|
|
% Change
|
||||
|
North America
|
4.0
|
|
|
4.0
|
|
|
2.0%
|
|
12.8
|
|
|
13.0
|
|
|
(1.3)%
|
|
Europe
|
4.7
|
|
|
4.9
|
|
|
(5.1)%
|
|
16.6
|
|
|
16.5
|
|
|
0.2%
|
|
Asia Pacific
(2)
|
11.8
|
|
|
12.1
|
|
|
(2.1)%
|
|
36.5
|
|
|
36.1
|
|
|
1.2%
|
|
South America
|
0.9
|
|
|
0.9
|
|
|
2.2%
|
|
2.6
|
|
|
2.4
|
|
|
7.4%
|
|
(1)
|
Production data based on IHS Automotive,
October 2018
.
|
|
(2)
|
Includes Greater China units of
6.3
million and
6.6
million for the
three months ended September 30, 2018
and
2017
, respectively, and
19.9
million and
19.6
million for the
nine months ended September 30, 2018
and
2017
, respectively.
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||
|
|
2018
|
|
2017
|
|
Change
|
|
2018
|
|
2017
|
|
Change
|
||||||||||||
|
|
(dollar amounts in thousands)
|
||||||||||||||||||||||
|
Sales
|
$
|
861,653
|
|
|
$
|
869,016
|
|
|
$
|
(7,363
|
)
|
|
$
|
2,757,306
|
|
|
$
|
2,680,212
|
|
|
$
|
77,094
|
|
|
Cost of products sold
|
741,998
|
|
|
718,207
|
|
|
23,791
|
|
|
2,315,406
|
|
|
2,187,213
|
|
|
128,193
|
|
||||||
|
Gross profit
|
119,655
|
|
|
150,809
|
|
|
(31,154
|
)
|
|
441,900
|
|
|
492,999
|
|
|
(51,099
|
)
|
||||||
|
Selling, administration & engineering expenses
|
82,134
|
|
|
87,791
|
|
|
(5,657
|
)
|
|
238,913
|
|
|
260,360
|
|
|
(21,447
|
)
|
||||||
|
Amortization of intangibles
|
3,791
|
|
|
3,432
|
|
|
359
|
|
|
10,596
|
|
|
10,563
|
|
|
33
|
|
||||||
|
Gain on sale of land
|
(10,714
|
)
|
|
—
|
|
|
(10,714
|
)
|
|
(10,714
|
)
|
|
—
|
|
|
(10,714
|
)
|
||||||
|
Impairment charges
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,270
|
|
|
(4,270
|
)
|
||||||
|
Restructuring charges
|
2,703
|
|
|
9,909
|
|
|
(7,206
|
)
|
|
19,841
|
|
|
28,220
|
|
|
(8,379
|
)
|
||||||
|
Operating profit
|
41,741
|
|
|
49,677
|
|
|
(7,936
|
)
|
|
183,264
|
|
|
189,586
|
|
|
(6,322
|
)
|
||||||
|
Interest expense, net of interest income
|
(9,983
|
)
|
|
(10,256
|
)
|
|
273
|
|
|
(29,756
|
)
|
|
(31,788
|
)
|
|
2,032
|
|
||||||
|
Equity in earnings of affiliates
|
1,413
|
|
|
660
|
|
|
753
|
|
|
4,348
|
|
|
3,735
|
|
|
613
|
|
||||||
|
Loss on refinancing and extinguishment of debt
|
—
|
|
|
—
|
|
|
—
|
|
|
(770
|
)
|
|
(1,020
|
)
|
|
250
|
|
||||||
|
Other expense, net
|
(1,697
|
)
|
|
(6,785
|
)
|
|
5,088
|
|
|
(3,973
|
)
|
|
(10,643
|
)
|
|
6,670
|
|
||||||
|
Income before income taxes
|
31,474
|
|
|
33,296
|
|
|
(1,822
|
)
|
|
153,113
|
|
|
149,870
|
|
|
3,243
|
|
||||||
|
Income tax expense (benefit)
|
(1,190
|
)
|
|
7,838
|
|
|
(9,028
|
)
|
|
19,831
|
|
|
40,258
|
|
|
(20,427
|
)
|
||||||
|
Net income
|
32,664
|
|
|
25,458
|
|
|
7,206
|
|
|
133,282
|
|
|
109,612
|
|
|
23,670
|
|
||||||
|
Net income attributable to noncontrolling interests
|
(508
|
)
|
|
(818
|
)
|
|
310
|
|
|
(2,457
|
)
|
|
(2,810
|
)
|
|
353
|
|
||||||
|
Net income attributable to Cooper-Standard Holdings Inc.
|
$
|
32,156
|
|
|
$
|
24,640
|
|
|
$
|
7,516
|
|
|
$
|
130,825
|
|
|
$
|
106,802
|
|
|
$
|
24,023
|
|
|
|
Three Months Ended September 30,
|
|
|
Variance Due To:
|
||||||||||||||||||||
|
|
2018
|
|
2017
|
|
Change
|
|
|
Volume / Mix*
|
|
Foreign Exchange
|
|
Other**
|
||||||||||||
|
|
(dollar amounts in thousands)
|
|||||||||||||||||||||||
|
Total sales
|
$
|
861,653
|
|
|
$
|
869,016
|
|
|
$
|
(7,363
|
)
|
|
|
$
|
(6,460
|
)
|
|
$
|
(17,084
|
)
|
|
$
|
16,181
|
|
|
|
Three Months Ended September 30,
|
|
|
Variance Due To:
|
||||||||||||||||||||
|
|
2018
|
|
2017
|
|
Change
|
|
|
Volume / Mix*
|
|
Foreign Exchange
|
|
Cost Increases / (Decreases)
|
||||||||||||
|
|
(dollar amounts in thousands)
|
|||||||||||||||||||||||
|
Cost of products sold
|
$
|
741,998
|
|
|
$
|
718,207
|
|
|
$
|
23,791
|
|
|
|
$
|
18,630
|
|
|
$
|
(14,966
|
)
|
|
$
|
20,127
|
|
|
Gross profit
|
119,655
|
|
|
150,809
|
|
|
(31,154
|
)
|
|
|
(25,090
|
)
|
|
(2,118
|
)
|
|
(3,946
|
)
|
||||||
|
Gross profit percentage of sales
|
13.9
|
%
|
|
17.4
|
%
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
Nine Months Ended September 30,
|
|
|
Variance Due To:
|
||||||||||||||||||||
|
|
2018
|
|
2017
|
|
Change
|
|
|
Volume / Mix*
|
|
Foreign Exchange
|
|
Other**
|
||||||||||||
|
|
(dollar amounts in thousands)
|
|||||||||||||||||||||||
|
Total sales
|
$
|
2,757,306
|
|
|
$
|
2,680,212
|
|
|
$
|
77,094
|
|
|
|
$
|
7,480
|
|
|
$
|
64,713
|
|
|
$
|
4,901
|
|
|
|
Nine Months Ended September 30,
|
|
|
Variance Due To:
|
||||||||||||||||||||
|
|
2018
|
|
2017
|
|
Change
|
|
|
Volume / Mix*
|
|
Foreign Exchange
|
|
Cost Increases / (Decreases)
|
||||||||||||
|
|
(dollar amounts in thousands)
|
|||||||||||||||||||||||
|
Cost of products sold
|
$
|
2,315,406
|
|
|
$
|
2,187,213
|
|
|
$
|
128,193
|
|
|
|
$
|
81,760
|
|
|
$
|
54,153
|
|
|
$
|
(7,720
|
)
|
|
Gross profit
|
441,900
|
|
|
492,999
|
|
|
(51,099
|
)
|
|
|
(74,280
|
)
|
|
10,560
|
|
|
12,621
|
|
||||||
|
Gross profit percentage of sales
|
16.0
|
%
|
|
18.4
|
%
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
Three Months Ended September 30,
|
|
|
Variance Due To:
|
||||||||||||||||||||
|
|
2018
|
|
2017
|
|
Change
|
|
|
Volume / Mix
*
|
|
Foreign Exchange
|
|
Other
|
||||||||||||
|
|
(dollar amounts in thousands)
|
|||||||||||||||||||||||
|
Sales to external customers
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
North America
|
$
|
471,553
|
|
|
$
|
437,406
|
|
|
$
|
34,147
|
|
|
|
$
|
20,184
|
|
|
$
|
(2,946
|
)
|
|
$
|
16,909
|
|
|
Europe
|
228,332
|
|
|
254,399
|
|
|
(26,067
|
)
|
|
|
(18,015
|
)
|
|
(3,529
|
)
|
|
(4,523
|
)
|
||||||
|
Asia Pacific
|
136,155
|
|
|
148,493
|
|
|
(12,338
|
)
|
|
|
(11,881
|
)
|
|
(4,252
|
)
|
|
3,795
|
|
||||||
|
South America
|
25,613
|
|
|
28,718
|
|
|
(3,105
|
)
|
|
|
3,252
|
|
|
(6,357
|
)
|
|
—
|
|
||||||
|
Consolidated
|
$
|
861,653
|
|
|
$
|
869,016
|
|
|
$
|
(7,363
|
)
|
|
|
$
|
(6,460
|
)
|
|
$
|
(17,084
|
)
|
|
$
|
16,181
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
•
|
The impact of foreign currency exchange primarily relates to the Brazilian Real, Chinese Renminbi, Euro, and the Canadian Dollar.
|
|
•
|
Other includes the net impact of acquisitions and divestitures.
|
|
|
Three Months Ended September 30,
|
|
|
Variance Due To:
|
||||||||||||||||||||||||
|
|
2018
|
|
2017
|
|
Change
|
|
|
Volume / Mix
*
|
|
Foreign Exchange
|
|
Cost (Increases) / Decreases
|
|
Other
|
||||||||||||||
|
|
(dollar amounts in thousands)
|
|||||||||||||||||||||||||||
|
Income before income taxes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
North America
|
$
|
48,930
|
|
|
$
|
44,214
|
|
|
$
|
4,716
|
|
|
|
$
|
2,027
|
|
|
$
|
(82
|
)
|
|
$
|
(41
|
)
|
|
$
|
2,812
|
|
|
Europe
|
(3,205
|
)
|
|
(9,024
|
)
|
|
5,819
|
|
|
|
(15,720
|
)
|
|
(1,738
|
)
|
|
2,238
|
|
|
21,039
|
|
|||||||
|
Asia Pacific
|
(11,644
|
)
|
|
3,050
|
|
|
(14,694
|
)
|
|
|
(12,954
|
)
|
|
(200
|
)
|
|
(2,019
|
)
|
|
479
|
|
|||||||
|
South America
|
(2,607
|
)
|
|
(4,944
|
)
|
|
2,337
|
|
|
|
1,557
|
|
|
(1,604
|
)
|
|
(810
|
)
|
|
3,194
|
|
|||||||
|
Consolidated income before income taxes
|
$
|
31,474
|
|
|
$
|
33,296
|
|
|
$
|
(1,822
|
)
|
|
|
$
|
(25,090
|
)
|
|
$
|
(3,624
|
)
|
|
$
|
(632
|
)
|
|
$
|
27,524
|
|
|
•
|
The impact of foreign currency exchange is primarily driven by the Brazilian Real, Chinese Renminbi and Euro.
|
|
•
|
The Cost (Increases) / Decreases category above includes:
|
|
◦
|
The increase in material cost pressure and wage inflation;
|
|
◦
|
Net operational efficiencies of $10.4 million primarily driven by our North America and Europe segment;
|
|
◦
|
The decrease in selling, administrative and engineering expense, due to lower compensation-related costs and efficiencies related to cost improvement initiatives; and
|
|
•
|
The Other category above includes changes in the net impact of acquisitions and divestitures, restructuring expense and non-recurring items, including:
|
|
◦
|
The non-recurrence of the prior period settlement charges of $5.9 million in our Europe segment and the foreign tax amnesty program expense of $3.1 million in our South America segment; and
|
|
◦
|
The $7.2 million decrease in restructuring expenses primarily related to our North America, Europe and Asia Pacific segments.
|
|
|
Nine Months Ended September 30,
|
|
|
Variance Due To:
|
||||||||||||||||||||
|
|
2018
|
|
2017
|
|
Change
|
|
|
Volume / Mix
*
|
|
Foreign Exchange
|
|
Other
|
||||||||||||
|
|
(dollar amounts in thousands)
|
|||||||||||||||||||||||
|
Sales to external customers
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
North America
|
$
|
1,448,339
|
|
|
$
|
1,403,270
|
|
|
$
|
45,069
|
|
|
|
$
|
31,327
|
|
|
$
|
2,397
|
|
|
$
|
11,345
|
|
|
Europe
|
799,857
|
|
|
776,346
|
|
|
23,511
|
|
|
|
(16,669
|
)
|
|
57,665
|
|
|
(17,485
|
)
|
||||||
|
Asia Pacific
|
433,324
|
|
|
421,926
|
|
|
11,398
|
|
|
|
(14,320
|
)
|
|
14,677
|
|
|
11,041
|
|
||||||
|
South America
|
75,786
|
|
|
78,670
|
|
|
(2,884
|
)
|
|
|
7,142
|
|
|
(10,026
|
)
|
|
—
|
|
||||||
|
Consolidated
|
$
|
2,757,306
|
|
|
$
|
2,680,212
|
|
|
$
|
77,094
|
|
|
|
$
|
7,480
|
|
|
$
|
64,713
|
|
|
$
|
4,901
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
•
|
The impact of foreign currency exchange primarily relates to the Euro and the Chinese Renminbi.
|
|
•
|
Other includes the net impact of acquisitions and divestitures.
|
|
|
Nine Months Ended September 30,
|
|
|
Variance Due To:
|
||||||||||||||||||||||||
|
|
2018
|
|
2017
|
|
Change
|
|
|
Volume / Mix*
|
|
Foreign Exchange
|
|
Cost (Increases) / Decreases
|
|
Other
|
||||||||||||||
|
|
(dollar amounts in thousands)
|
|||||||||||||||||||||||||||
|
Income before income taxes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
North America
|
$
|
173,282
|
|
|
$
|
170,971
|
|
|
$
|
2,311
|
|
|
|
$
|
(20,437
|
)
|
|
$
|
(559
|
)
|
|
$
|
21,868
|
|
|
$
|
1,439
|
|
|
Europe
|
(6,033
|
)
|
|
(20,633
|
)
|
|
14,600
|
|
|
|
(31,596
|
)
|
|
3,673
|
|
|
14,051
|
|
|
28,472
|
|
|||||||
|
Asia Pacific
|
(6,633
|
)
|
|
11,036
|
|
|
(17,669
|
)
|
|
|
(25,155
|
)
|
|
1,710
|
|
|
3,515
|
|
|
2,261
|
|
|||||||
|
South America
|
(7,503
|
)
|
|
(11,504
|
)
|
|
4,001
|
|
|
|
2,908
|
|
|
(2,935
|
)
|
|
779
|
|
|
3,249
|
|
|||||||
|
Consolidated income before income taxes
|
$
|
153,113
|
|
|
$
|
149,870
|
|
|
$
|
3,243
|
|
|
|
$
|
(74,280
|
)
|
|
$
|
1,889
|
|
|
$
|
40,213
|
|
|
$
|
35,421
|
|
|
•
|
The favorable impact of foreign currency exchange impact is primarily driven by the Euro and Chinese Renminbi, partially offset by the Polish Zloty, the Czech Koruna, and Brazilian Real.
|
|
•
|
The Cost (Increases) / Decreases category above includes:
|
|
◦
|
Net operational efficiencies of $57.4 million primarily driven by our North America and Europe segments;
|
|
◦
|
The decrease in selling, administrative and engineering expense due to lower compensation-related costs and efficiencies related to cost improvement initiatives; and
|
|
◦
|
The increase in wage inflation and the increase in material cost pressure.
|
|
•
|
The Other category above includes changes in the net impact of acquisitions and divestitures, restructuring expense, and non-recurring items, including:
|
|
◦
|
The non-recurrence of the prior period settlement charges of $5.9 million and impairment charges of $4.3 million in our Europe segment, and the foreign tax amnesty program expense of $3.1 million in our South America segment;
|
|
◦
|
The gain of $10.7 million related to the sale of land in our Europe segment; and
|
|
◦
|
The $8.4 million decrease in restructuring expenses related to our Europe and Asia Pacific segments, partially offset by higher restructuring charges in our North America segment.
|
|
•
|
because similar measures are utilized in the calculation of the financial covenants and ratios contained in our financing arrangements;
|
|
•
|
in developing our internal budgets and forecasts;
|
|
•
|
as a significant factor in evaluating our management for compensation purposes;
|
|
•
|
in evaluating potential acquisitions;
|
|
•
|
in comparing our current operating results with corresponding historical periods and with the operational performance of other companies in our industry; and
|
|
•
|
in presentations to the members of our board of directors to enable our board of directors to have the same measurement basis of operating performance as is used by management in their assessments of performance and in forecasting and budgeting for our company.
|
|
•
|
they do not reflect our cash expenditures or future requirements for capital expenditure or contractual commitments;
|
|
•
|
they do not reflect changes in, or cash requirements for, our working capital needs;
|
|
•
|
they do not reflect interest expense or cash requirements necessary to service interest or principal payments under our ABL Facility, Term Loan Facility and Senior Notes;
|
|
•
|
they do not reflect certain tax payments that may represent a reduction in cash available to us;
|
|
•
|
although depreciation and amortization are non-cash charges, the assets being depreciated or amortized may have to be replaced in the future, and EBITDA and Adjusted EBITDA do not reflect cash requirements for such replacements; and
|
|
•
|
other companies, including companies in our industry, may calculate these measures differently and, as the number of differences in the way companies calculate these measures increases, the degree of their usefulness as a comparative measure correspondingly decreases.
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
(dollar amounts in thousands)
|
||||||||||||||
|
Net income attributable to Cooper-Standard Holdings Inc.
|
$
|
32,156
|
|
|
$
|
24,640
|
|
|
$
|
130,825
|
|
|
$
|
106,802
|
|
|
Income tax expense (benefit)
|
(1,190
|
)
|
|
7,838
|
|
|
19,831
|
|
|
40,258
|
|
||||
|
Interest expense, net of interest income
|
9,983
|
|
|
10,256
|
|
|
29,756
|
|
|
31,788
|
|
||||
|
Depreciation and amortization
|
36,098
|
|
|
34,368
|
|
|
109,271
|
|
|
99,413
|
|
||||
|
EBITDA
|
$
|
77,047
|
|
|
$
|
77,102
|
|
|
$
|
289,683
|
|
|
$
|
278,261
|
|
|
Gain on sale of land
(1)
|
(10,714
|
)
|
|
—
|
|
|
(10,714
|
)
|
|
—
|
|
||||
|
Restructuring charges
|
2,703
|
|
|
9,909
|
|
|
19,841
|
|
|
28,220
|
|
||||
|
Amortization of inventory write-up
(2)
|
535
|
|
|
—
|
|
|
535
|
|
|
—
|
|
||||
|
Settlement charges
(3)
|
—
|
|
|
5,902
|
|
|
—
|
|
|
5,902
|
|
||||
|
Foreign tax amnesty program
(4)
|
—
|
|
|
3,121
|
|
|
—
|
|
|
3,121
|
|
||||
|
Loss on refinancing and extinguishment of debt
(5)
|
—
|
|
|
—
|
|
|
770
|
|
|
1,020
|
|
||||
|
Impairment charges
(6)
|
—
|
|
|
—
|
|
|
—
|
|
|
4,270
|
|
||||
|
Adjusted EBITDA
|
$
|
69,571
|
|
|
$
|
96,034
|
|
|
$
|
300,115
|
|
|
$
|
320,794
|
|
|
(1)
|
Gain on sale of land in Europe that was contemplated in conjunction with our restructuring plan. See Note 6. “Restructuring.”
|
|
(2)
|
Amortization of write-up of inventory to fair value for the Lauren acquisition.
|
|
(3)
|
Non-cash settlement charges of $5.7 million and administrative fees of $0.2 million relating to U.K. pension plan.
|
|
(4)
|
Relates to indirect taxes recorded in cost of products sold.
|
|
(5)
|
Loss on refinancing and extinguishment of debt related to the applicable amendment of the Term Loan Facility entered into during such period.
|
|
(6)
|
Non-cash impairment charges related to fixed assets.
|
|
Period
|
|
Total Number of Shares Purchased
(1)
|
|
Average Price Paid per Share
(2)
|
|
Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs
|
|
Approximate Dollar Value of Shares that May Yet be Purchased Under the Program (in millions)
(3)
|
||||||
|
July 1, 2018 through July 31, 2018
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
1.70
|
|
|
August 1, 2018 through August 31, 2018
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
1.70
|
|
|
September 1, 2018 through September 30, 2018
(4)
|
|
51,092
|
|
|
$
|
135.51
|
|
|
51,092
|
|
|
$
|
1.70
|
|
|
Total
|
|
51,092
|
|
|
$
|
135.51
|
|
|
51,092
|
|
|
$
|
1.70
|
|
|
(1)
|
Includes shares repurchased by the Company to satisfy employee tax withholding requirements due upon the vesting of restricted stock awards.
|
|
(2)
|
Excluding commissions.
|
|
(3)
|
Includes the $35 million up-front payment made under the ASR Agreement.
|
|
(4)
|
Under the ASR agreement, the Company paid $35 million and received an initial delivery of approximately 207 thousand shares of its common stock in the second quarter of 2018. The Company then received approximately 51 thousand shares in the third quarter of 2018. The average price paid per share reflected in the table is based upon the overall weighted average price per share under the ASR agreement. See Note 18. “Common Stock” to the unaudited condensed consolidated financial statements included in Part I, Item 1 of this Report.
|
|
|
|
|
|
Exhibit
No.
|
|
Description of Exhibit
|
|
|
|
|
|
31.1*
|
|
|
|
|
|
|
|
31.2*
|
|
|
|
|
|
|
|
32**
|
|
|
|
|
|
|
|
101.INS***
|
|
XBRL Instance Document
|
|
|
|
|
|
101.SCH***
|
|
XBRL Taxonomy Extension Schema Document
|
|
|
|
|
|
101.CAL***
|
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
|
|
|
|
101.DEF***
|
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
|
|
|
|
101.LAB***
|
|
XBRL Taxonomy Label Linkbase Document
|
|
|
|
|
|
101.PRE***
|
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
*
|
Filed with this Report.
|
|
**
|
Furnished with this Report.
|
|
***
|
Submitted electronically with this Report in accordance with the provisions of Regulation S-T.
|
|
|
|
|
|
COOPER-STANDARD HOLDINGS INC.
|
|
|
|
|
||
|
November 2, 2018
|
|
|
|
/S/ JONATHAN P. BANAS
|
|
Date
|
|
|
|
Jonathan P. Banas
Chief Financial Officer
(Principal Financial Officer)
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|