XML 80 R45.htm IDEA: XBRL DOCUMENT v2.4.1.9
Net Income Per Share Attributable to Cooper-Standard Holdings Inc. (Tables)
 12 Months Ended
Dec. 31, 2014
Earnings Per Share [Abstract]  
Basic and Diluted Net Income Per Share Attributable
A summary of information used to compute basic and diluted net income per share attributable to Cooper-Standard Holdings Inc. is shown below:
 
Year Ended December 31,
 
2012
 
2013
 
2014
Net income attributable to Cooper-Standard Holdings Inc.
$
102,804

 
$
47,941

 
$
42,779

Less: 7% Preferred stock dividends (paid or unpaid)
(6,764
)
 
(5,163
)
 
—

Less: Premium paid for redemption of 7% preferred stock
(1,376
)
 
—

 
—

Less: Undistributed earnings allocated to participating securities
(17,934
)
 
(7,724
)
 
—

Basic net income available to Cooper-Standard Holdings Inc.common stockholders
$
76,730

 
$
35,054

 
$
42,779

Increase in fair value of share-based awards
—

 
205

 
—

Diluted net income available to Cooper-Standard Holdings Inc.common stockholders
$
76,730

 
$
35,259

 
$
42,779

 
 
 
 
 
 
Basic weighted average shares of common stock outstanding
17,444,980

 
14,679,369

 
16,695,356

Dilutive effect of:
 
 
 
 
 
Restricted common stock
260,150

 
199,083

 
154,707

Restricted 7% preferred stock
42,888

 
16,374

 
—

Warrants
666,546

 
832,353

 
950,263

Options
106,121

 
10,385

 
95,763

Diluted weighted average shares of common stock outstanding
18,520,685

 
15,737,564

 
17,896,089

 
 
 
 
 
 
Basic net income per share attributable to Cooper-Standard Holdings Inc.
$
4.40

 
$
2.39

 
$
2.56

 
 
 
 
 
 
Diluted net income per share attributable to Cooper-Standard Holdings Inc.
$
4.14

 
$
2.24

 
$
2.39
Preferred Shares (as if Converted) and Options
A summary of these 7% preferred shares (as if converted) and options are shown below:
 
Year Ended December 31,
 
2012
 
2013
 
2014
Number of options
519,100

 
537,543

 
461,454

Exercise price
$43.50-52.50

 
$25.52-52.50

 
$25.52-70.20

Restricted common stock
—

 
—

 
14,306

7% Preferred stock, as if converted
4,077,284

 
3,234,449

 
—

7% Preferred stock dividends, undistributed earnings and premium allocated to participating securities that would be added back in the diluted calculation
$
26,074

 
$
12,887

 
$
—