XML 84 R15.htm IDEA: XBRL DOCUMENT v2.4.0.8
Net Income Per Share Attributable to Cooper-Standard Holdings Inc.
9 Months Ended
Sep. 30, 2013
Earnings Per Share [Abstract]  
Net Income Per Share Attributable to Cooper-Standard Holdings Inc.

10. Net Income Per Share Attributable to Cooper-Standard Holdings Inc.

Basic net income per share attributable to Cooper-Standard Holdings Inc. was computed using the two-class method by dividing net income attributable to Cooper-Standard Holdings Inc., after deducting dividends on the Company’s 7% cumulative participating convertible preferred stock (“7% preferred stock”), premium paid for redemption of 7% preferred stock and undistributed earnings allocated to participating securities, by the weighted average number of shares of common stock outstanding during the period excluding unvested restricted shares. The Company’s shares of 7% preferred stock outstanding are considered participating securities. Diluted net income per share attributable to Cooper-Standard Holdings Inc. was computed using the treasury stock method by dividing diluted net income available to Cooper-Standard Holdings Inc. by the weighted average number of shares of common stock outstanding, including the dilutive effect of common stock equivalents, using the average share price during the period. Diluted net income per share attributable to Cooper-Standard Holdings Inc. computed using the two-class method was antidilutive. A summary of information used to compute basic and diluted net income per share attributable to Cooper-Standard Holdings Inc. is shown below:

 

     Three Months Ended September 30,     Nine Months Ended September 30,  
     2012     2013     2012     2013  

Net income attributable to Cooper-Standard Holdings Inc.

   $ 11,624      $ 20,596      $ 112,727      $ 68,729   

Less: 7% Preferred stock dividends (paid or unpaid)

     (1,699     (1,419     (5,087     (4,569

Less: Premium paid for redemption of 7% preferred stock

     —          —          (974     —     

Less: Undistributed earnings allocated to participating securities

     (1,888     (4,033     (20,078     (13,101
  

 

 

   

 

 

   

 

 

   

 

 

 

Basic net income available to Cooper-Standard Holdings Inc. common stockholders

   $ 8,037      $ 15,144      $ 86,588      $ 51,059   

Increase in fair value of share-based awards

   $ —        $ 212      $ —        $ 466   
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted net income available to Cooper-Standard Holdings Inc. common stockholders

   $ 8,037      $ 15,356      $ 86,588      $ 51,525   
  

 

 

   

 

 

   

 

 

   

 

 

 

Basic weighted average shares of common stock outstanding

     17,454,226        13,045,575        17,578,580        14,621,535   

Dilutive effect of:

        

Restricted common stock

     172,586        144,086        270,230        206,588   

Restricted 7% preferred stock

     19,181        —          47,833        19,949   

Warrants

     570,067        899,420        699,533        800,116   

Options

     77,707        162,878        111,023        139,655   
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted weighted average shares of common stock outstanding

     18,293,767        14,251,959        18,707,199        15,787,843   
  

 

 

   

 

 

   

 

 

   

 

 

 

Basic net income per share attributable to Cooper-Standard Holdings Inc.

   $ 0.46      $ 1.16      $ 4.93      $ 3.49   
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted net income per share attributable to Cooper-Standard Holdings Inc.

   $ 0.44      $ 1.08      $ 4.63      $ 3.26   
  

 

 

   

 

 

   

 

 

   

 

 

 

The effect of certain common stock equivalents, including the 7% preferred stock and options, were excluded from the computation of weighted average diluted shares outstanding for the three and nine months ended September 30, 2012 and 2013, as inclusion would have been antidilutive. A summary of these shares of 7% preferred stock (as if converted) and options are shown below:

 

     Three Months Ended September 30,      Nine Months Ended September 30,  
     2012      2013      2012      2013  

Number of options

     272,800         131,000         272,800         131,000   

Exercise price

   $ 43.50-46.75       $ 52.25-52.50       $ 43.50-46.75       $ 52.25-52.50   

7% Preferred stock, as if converted

     4,099,692         3,479,719         4,076,150         3,751,800   

7% Preferred stock dividends, undistributed earnings and premium allocated to participating securities that would be added back in the diluted calculation

   $ 3,587       $ 5,460       $ 26,139       $ 17,670