Cooper-Standard Holdings Inc. (CPS) Financial Statements (2025 and earlier)
Company Profile
| Business Address |
40300 TRADITIONS DRIVE NORTHVILLE, MI 48168 |
| State of Incorp. | DE |
| Fiscal Year End | December 31 |
| Industry (SIC) | 3714 - Motor Vehicle Parts and Accessories (benchmarking) |
| More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) ($ in millions)
| 9/30/2024 MRQ | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | |||
|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||
| Current Assets | |||||||||
| Cash, cash equivalents, and short-term investments | 155 | 187 | 248 | 438 | 360 | 265 | |||
| Cash and cash equivalents | 155 | 187 | 248 | 438 | 360 | 265 | |||
| Restricted cash and investments | 7 | 5 | 1 | 4 | 0 | 0 | |||
| Receivables | 461 | 372 | 400 | 466 | 423 | 419 | |||
| Inventory, net of allowances, customer advances and progress billings | 147 | 158 | 158 | 144 | 143 | 176 | |||
| Inventory | 147 | 158 | 158 | 144 | 143 | 176 | |||
| Prepaid expense | 28 | 31 | 26 | 30 | 34 | 37 | |||
| Contract with customer, asset, after allowance for credit loss | 1 | (0) | 1 | 1 | 15 | ||||
| Disposal group, including discontinued operation | 104 | ||||||||
| Other current assets | 29 | 102 | 73 | 100 | 94 | 109 | |||
| Other undisclosed current assets | 73 | 91 | 88 | 77 | 147 | 126 | |||
| Total current assets: | 901 | 946 | 995 | 1,260 | 1,202 | 1,250 | |||
| Noncurrent Assets | |||||||||
| Finance lease, right-of-use asset, after accumulated amortization | 31 | ✕ | |||||||
| Operating lease, right-of-use asset | 91 | 95 | 111 | 110 | 83 | ✕ | |||
| Property, plant and equipment | 608 | 643 | 784 | 892 | 988 | 984 | |||
| Long-term investments and receivables | 44 | ||||||||
| Long-term investments | 44 | ||||||||
| Intangible assets, net (including goodwill) | 181 | 190 | 203 | 210 | 227 | 243 | |||
| Goodwill | 141 | 142 | 142 | 142 | 142 | 144 | |||
| Intangible assets, net (excluding goodwill) | 41 | 48 | 60 | 68 | 84 | 100 | |||
| Restricted cash and investments | 1 | 2 | |||||||
| Disposal group, including discontinued operation, noncurrent assets | 3 | ||||||||
| Deferred income tax assets | 24 | 20 | ✕ | ||||||
| Other noncurrent assets | 67 | 71 | 106 | 74 | 78 | 76 | |||
| Other undisclosed noncurrent assets | 28 | 34 | 57 | 20 | |||||
| Total noncurrent assets: | 972 | 1,018 | 1,232 | 1,352 | 1,433 | 1,373 | |||
| TOTAL ASSETS: | 1,872 | 1,964 | 2,226 | 2,612 | 2,636 | 2,623 | |||
| LIABILITIES AND EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Accounts payable and accrued liabilities | 452 | 557 | 519 | 609 | 634 | 644 | |||
| Employee-related liabilities | ✕ | ✕ | 99 | 69 | 113 | 88 | 93 | ||
| Accounts payable | 335 | 338 | 348 | 385 | 426 | 452 | |||
| Accrued liabilities | 117 | 119 | 101 | 111 | 120 | 99 | |||
| Deferred revenue | 0 | 0 | 0 | 0 | ✕ | ||||
| Debt | 51 | 54 | 56 | 41 | 61 | 101 | |||
| Other undisclosed current liabilities | 151 | 21 | 22 | 22 | 24 | 71 | |||
| Total current liabilities: | 653 | 632 | 598 | 671 | 720 | 816 | |||
| Noncurrent Liabilities | |||||||||
| Long-term debt and lease obligation, including: | 1,045 | 982 | 981 | 983 | 746 | 730 | |||
| Other undisclosed long-term debt and lease obligation | 1,045 | 982 | 888 | 892 | 686 | 730 | |||
| Liabilities, other than long-term debt | 264 | 249 | 216 | 235 | 222 | 217 | |||
| Deferred tax liabilities, net | ✕ | ✕ | ✕ | ✕ | ✕ | ✕ | 8 | ||
| Deferred income tax liabilities | 5 | 7 | ✕ | ||||||
| Liability, pension and other postretirement and postemployment benefits | 130 | 129 | 173 | 202 | 188 | 180 | |||
| Other liabilities | 53 | 35 | 42 | 33 | 34 | 30 | |||
| Operating lease, liability | 76 | 78 | 93 | 91 | 60 | ✕ | |||
| Other undisclosed noncurrent liabilities | 101 | 99 | 71 | ||||||
| Total noncurrent liabilities: | 1,309 | 1,231 | 1,298 | 1,317 | 1,040 | 947 | |||
| Total liabilities: | 1,962 | 1,862 | 1,895 | 1,988 | 1,760 | 1,764 | |||
| Equity | |||||||||
| Equity, attributable to parent | (81) | 108 | 325 | 607 | 856 | 831 | |||
| Common stock | 0 | 0 | 0 | 0 | 0 | 0 | |||
| Additional paid in capital | 512 | 507 | 504 | 499 | 490 | 502 | |||
| Accumulated other comprehensive loss | (202) | (210) | (205) | (242) | (254) | (246) | |||
| Retained earnings (accumulated deficit) | (392) | (190) | 26 | 350 | 619 | 576 | |||
| Equity, attributable to noncontrolling interest | (8) | (7) | 6 | 17 | 20 | 28 | |||
| Total equity: | (90) | 101 | 331 | 624 | 876 | 860 | |||
| TOTAL LIABILITIES AND EQUITY: | 1,872 | 1,964 | 2,226 | 2,612 | 2,636 | 2,623 | |||
Income Statement (P&L) ($ in millions)
| 9/30/2024 TTM | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | ||
|---|---|---|---|---|---|---|---|---|
| Revenues | 2,816 | 2,525 | 2,330 | 2,375 | 3,108 | 3,629 | ||
| Cost of revenue (Cost of Goods and Services Sold) | (2,525) | (2,396) | (2,243) | (2,228) | (2,749) | (3,076) | ||
| Other undisclosed gross profit | ||||||||
| Gross profit: | 291 | 130 | 87 | 148 | 359 | 554 | ||
| Operating expenses | (240) | (191) | (272) | (318) | (372) | (359) | ||
| Other undisclosed operating income (loss) | (5) | (44) | (24) | (99) | 168 | (79) | ||
| Operating income (loss): | 46 | (105) | (209) | (269) | 156 | 116 | ||
| Nonoperating expense (Other Nonoperating expense) | (16) | (5) | (5) | (3) | (4) | (6) | ||
| Interest and debt expense | (82) | (1) | (1) | (2) | (1) | (1) | ||
| Income (loss) from continuing operations before equity method investments, income taxes: | (52) | (112) | (215) | (273) | 150 | 109 | ||
| Income (loss) from equity method investments | 3 | (9) | (2) | 0 | 7 | 7 | ||
| Other undisclosed loss from continuing operations before income taxes | (146) | (80) | (72) | (58) | (58) | (41) | ||
| Income (loss) from continuing operations before income taxes: | (194) | (201) | (289) | (330) | 98 | 75 | ||
| Income tax expense (benefit) | (9) | (17) | (39) | 61 | (36) | 30 | ||
| Income (loss) from continuing operations: | (203) | (218) | (329) | (269) | 62 | 105 | ||
| Income (loss) before gain (loss) on sale of properties: | ✕ | ✕ | ✕ | (329) | (269) | 62 | 105 | |
| Net income (loss): | (203) | (218) | (329) | (269) | 62 | 105 | ||
| Net income (loss) attributable to noncontrolling interest | 1 | 2 | 6 | 2 | 5 | 3 | ||
| Net income (loss) available to common stockholders, diluted: | (202) | (215) | (323) | (268) | 68 | 108 | ||
Comprehensive Income ($ in millions)
| 9/30/2024 TTM | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | ||
|---|---|---|---|---|---|---|---|---|
| Net income (loss): | (203) | (218) | (329) | (269) | 62 | 105 | ||
| Other comprehensive income (loss) | 8 | (4) | 37 | 13 | (8) | (41) | ||
| Comprehensive income (loss): | (196) | (222) | (292) | (256) | 54 | 63 | ||
| Comprehensive income (loss), net of tax, attributable to noncontrolling interest | 2 | 2 | 6 | 1 | 6 | (5) | ||
| Other undisclosed comprehensive income, net of tax, attributable to parent | 10 | |||||||
| Comprehensive income (loss), net of tax, attributable to parent: | (194) | (220) | (286) | (256) | 60 | 68 | ||
Statements Sources
The financial statements are based on the Company's filings with the U.S. Securities and Exchange Commission (SEC) through the Electronic Data Gathering, Analysis, and Retrieval system (EDGAR). The information is derived from the 10-K and 10-Q reports submitted to the SEC in XBRL (eXtensible Business Reporting Language) format and presented according to the US GAAP Taxonomy. Please review the original filings for a more detailed information.