Cooper-Standard Holdings Ratios (2009-2014) | CPS

Ratios Mar2009 Jun2009 Sep2009 Dec2009 Mar2010 Jun2010 Sep2010 Mar2011 Jun2011 Sep2011 Dec2011 Mar2012 Jun2012 Sep2012 Dec2012 Mar2013 Jun2013 Sep2013 Dec2013 Mar2014 Jun2014 Sep2014 Dec2014
Profitability
Gross Margin 9.42%10.96%17.53%15.78%17.52%15.66%17.43%17.53%16.27%15.32%14.02%15.90%15.58%15.07%14.30%16.09%16.86%15.06%13.24%16.03%17.04%14.25%
EBT Margin -14.71%-51.74%67.04%2.32%1.84%2.71%4.35%8.36%1.08%2.27%4.32%4.21%4.02%2.30%-1.09%3.71%4.89%3.24%0.00%3.99%2.18%5.26%
EBIT Margin -9.24%-47.80%7.78%6.45%8.55%4.21%4.93%7.46%2.26%4.76%3.29%5.19%5.73%3.45%-0.30%4.89%6.95%4.76%1.84%5.63%6.59%6.86%
EBITDA Margin -9.24%-47.80%7.78%6.45%8.55%4.21%11.47%10.26%2.26%4.76%3.29%5.25%6.63%2.87%-0.30%1.73%1.62%4.51%1.84%2.47%2.17%-1.65%
Operating Margin -9.24%-47.80%7.78%6.45%8.55%4.21%4.93%7.46%2.26%4.76%3.29%5.19%5.73%3.45%-0.30%4.89%6.95%4.76%1.84%5.63%6.59%6.86%
Net Margin -14.78%-48.11%66.27%5.77%0.11%1.49%2.58%5.01%1.81%1.56%2.29%2.25%10.32%1.51%-1.27%2.05%2.62%1.98%-2.65%2.36%1.54%2.90%
FCF Margin -8.03%-0.14%6.31%17.27%-9.52%5.11%9.69%-5.48%12.72%-8.34%-4.08%-2.97%9.67%-6.36%-6.37%-2.31%8.20%-7.16%0.39%-1.15%
Efficiency
Inventory Average 67.33M107.33M111.11M112.87M113.58M115.34M119.48M129.77M149.61M162.01M150.10M149.59M156.95M158.02M152.41M153.09M166.23M178.15M183.26M184.18M187.32M183.76M
Assets Average 1,775.66M1,554.42M1,513.52M1,694.32M1,711.91M1,717.47M1,805.49M1,905.09M2,046.89M2,083.06M2,011.92M2,034.10M2,043.88M2,024.34M2,025.64M2,040.72M2,041.30M2,060.32M2,098.14M2,125.33M2,192.38M2,201.30M
Equity Average 649.15M642.11M610.49M620.75M656.22M678.35M656.90M629.77M546.13M479.32M556.13M630.20M655.29M661.85M
Invested Capital 116.70M16.98M-618.07M18.57M14.80M19.17M653.01M706.74M655.24M634.30M677.50M704.97M714.72M661.79M665.20M494.95M526.95M643.90M676.68M695.28M684.09M
Asset Utilization Ratio 1.261.501.811.681.771.401.091.101.101.321.421.441.421.421.421.401.431.451.471.501.481.49
Leverage & Solvency
Interest Coverage Ratio -2.572.715.19-1.613.512.203.553.892.09-0.183.264.022.400.983.145.175.69
Debt to Equity -0.050.750.750.790.810.770.720.700.770.771.471.371.111.071.191.19
Debt Ratio 0.670.010.020.020.020.270.260.240.230.240.240.240.240.240.240.240.340.320.330.320.350.36
Equity Ratio -0.370.330.310.310.300.310.330.340.310.310.230.240.290.300.300.30
Times Interest Earned -2.572.715.19-1.613.512.203.553.892.09-0.183.264.022.400.983.145.175.69
Dividends & Payouts
FCF Payout Ratio 0.02-0.050.02-0.03-0.06-0.080.02-0.04-0.16
Valuation
Enterprise Value -88.34M-86.76M-253.66M-334.75M-265.29M-188.74M-232.35M-259.70M-290.53M-271.61M-347.40M-278.56M-223.15M-188.93M-256.36M-203.25M-147.63M-106.72M-179.22M-132.72M-202.23M-240.40M
Return Ratios
Return on Sales -0.14%-0.48%0.67%0.07%0.01%0.02%0.04%0.07%0.00%0.01%0.05%0.03%0.10%0.02%-0.01%0.03%0.03%0.03%-0.03%0.03%0.02%0.03%0.02%
Return on Capital Employed 106.03%1,538.62%131.88%-0.28%-0.19%0.13%0.09%0.10%0.07%0.08%0.08%0.08%0.09%0.08%0.07%0.07%0.07%0.08%0.09%0.10%0.09%0.10%
Return on Invested Capital 504.60%822.51%1,007.61%1.96%1.22%1.77%2.55%0.29%0.12%0.14%0.16%0.14%0.27%0.25%0.22%0.22%0.12%0.17%0.12%0.11%0.10%0.10%
Return on Assets -0.11%-0.39%0.06%0.15%0.18%0.42%0.04%0.04%0.04%0.04%0.05%0.03%0.07%0.07%0.05%0.05%0.02%0.03%0.02%0.02%0.02%0.02%
Return on Equity 0.11%0.12%0.15%0.11%0.22%0.22%0.15%0.15%0.09%0.12%0.08%0.07%0.05%0.06%