XML 167 R2.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidated Statements of Comprehensive Income (USD $)
3 Months Ended 5 Months Ended 7 Months Ended 12 Months Ended 5 Months Ended 3 Months Ended 7 Months Ended 12 Months Ended
Mar. 31, 2013
Mar. 31, 2012
May 31, 2010
Dec. 31, 2010
Dec. 31, 2012
Dec. 31, 2011
May 31, 2010
Predecessor
Dec. 31, 2012
Successor
Sep. 30, 2012
Successor
Jun. 30, 2012
Successor
Mar. 31, 2012
Successor
Dec. 31, 2011
Successor
Sep. 30, 2011
Successor
Jun. 30, 2011
Successor
Mar. 31, 2011
Successor
Dec. 31, 2010
Successor
Dec. 31, 2012
Successor
Dec. 31, 2011
Successor
Sales $ 747,577,000 $ 765,264,000         $ 1,009,128,000 $ 697,108,000 $ 684,029,000 $ 734,501,000 $ 765,264,000 $ 695,733,000 $ 708,544,000 $ 760,460,000 $ 688,772,000 $ 1,405,019,000 $ 2,880,902,000 $ 2,853,509,000
Cost of products sold 627,264,000 643,606,000         832,201,000                 1,172,350,000 2,442,014,000 2,402,920,000
Gross profit 120,313,000 121,658,000         176,927,000 99,710,000 103,073,000 114,447,000 121,658,000 97,556,000 108,559,000 123,708,000 120,766,000 232,669,000 438,888,000 450,589,000
Selling, administration & engineering expenses 75,094,000 72,040,000         92,166,000                 159,573,000 281,268,000 257,559,000
Amortization of intangibles 3,891,000 3,833,000 319,000 8,982,000 15,456,000 15,601,000 319,000                 8,982,000 15,456,000 15,601,000
Impairment charges                                   10,069,000  
Restructuring cost included in segment profit (loss) 4,760,000 6,094,000         5,893,000                 488,000 28,763,000 52,206,000
Operating profit 36,568,000 39,691,000         78,549,000                 63,626,000 103,332,000 125,223,000
Interest expense, net of interest income (11,207,000) (11,187,000)         (44,505,000)                 (25,017,000) (44,762,000) (40,559,000)
Equity earnings 2,735,000 757,000         3,613,000                 3,397,000 8,778,000 5,425,000
Reorganization items and fresh-start accounting adjustments, net     303,453,000       303,453,000                      
Other income (expense), net (332,000) 2,947,000         (21,156,000)                 4,214,000 (63,000) 7,174,000
Income before income taxes 27,764,000 32,208,000         319,954,000                 46,220,000 67,285,000 97,263,000
Provision (benefit) for income tax expense 7,891,000 8,062,000         39,940,000                 5,095,000 (31,531,000) 20,765,000
Income before equity in income of subsidiaries 19,873,000 24,146,000         280,014,000                 41,125,000 98,816,000 76,498,000
Equity in net income of subsidiaries                                          
Consolidated net income 19,873,000 24,146,000         280,014,000 (11,470,000) 10,358,000 75,782,000 24,146,000 21,459,000 8,099,000 1,653,000 45,287,000 41,125,000 98,816,000 76,498,000
Net (income) loss attributable to noncontrolling interests 828,000 (359,000)         (322,000)                 (549,000) 3,988,000 26,346,000
Net income attributable to Cooper-Standard Holdings Inc. 20,701,000 23,787,000   40,576,000 102,804,000 102,844,000 279,692,000 (9,923,000) 11,624,000 77,316,000 23,787,000 23,229,000 15,658,000 19,022,000 44,935,000 40,576,000 102,804,000 102,844,000
Net income available to Cooper-Standard Holdings Inc. common stockholders 15,300,000 17,186,000   28,723,000 76,730,000 75,260,000    (12,002,000) 8,037,000 61,315,000 17,186,000 15,871,000 11,080,000 13,749,000 34,533,000         
Earnings per share                                    
Basic $ 0.92 $ 0.97   $ 1.64 $ 4.40 $ 4.27   $ (0.70) $ 0.46 $ 3.49 $ 0.97 $ 0.90 $ 0.63 $ 0.78 $ 1.97 $ 1.64 $ 4.40 $ 4.27
Diluted $ 0.86 $ 0.90   $ 1.55 $ 4.14 $ 3.93   $ (0.70) $ 0.44 $ 3.28 $ 0.90 $ 0.84 $ 0.58 $ 0.71 $ 1.78 $ 1.55 $ 4.14 $ 3.93
Comprehensive income 11,943,000 40,144,000         248,985,000                 87,216,000 64,586,000 14,991,000
Add/Less: Comprehensive loss attributable to noncontrolling interests 958,000 (732,000)         (339,000)                 (759,000) 5,239,000 29,503,000
Comprehensive income attributable to Cooper-Standard Holdings Inc. $ 12,901,000 $ 39,412,000         $ 248,646,000                 $ 86,457,000 $ 69,825,000 $ 44,494,000