Cooper-Standard Holdings Inc
NYSE:CPS
Cash Flow Statement
Cash Flow Statement
Cooper-Standard Holdings Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
45
|
47
|
35
|
37
|
46
|
45
|
68
|
78
|
112
|
122
|
126
|
130
|
140
|
152
|
153
|
142
|
139
|
154
|
155
|
162
|
105
|
44
|
145
|
97
|
62
|
(47)
|
(327)
|
(305)
|
(269)
|
(192)
|
(120)
|
(252)
|
(329)
|
(356)
|
(326)
|
(234)
|
(218)
|
(287)
|
(281)
|
(237)
|
(203)
|
|
Depreciation & Amortization |
111
|
109
|
110
|
113
|
113
|
111
|
112
|
113
|
114
|
118
|
119
|
121
|
123
|
124
|
127
|
131
|
138
|
143
|
146
|
148
|
147
|
147
|
148
|
149
|
152
|
153
|
158
|
157
|
154
|
150
|
143
|
143
|
139
|
138
|
134
|
128
|
123
|
118
|
115
|
111
|
110
|
|
Change in Deffered Taxes |
28
|
34
|
16
|
23
|
9
|
4
|
7
|
4
|
(3)
|
(6)
|
(4)
|
(8)
|
9
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
(41)
|
0
|
(22)
|
(21)
|
16
|
(4)
|
(32)
|
(36)
|
(9)
|
10
|
(1)
|
33
|
36
|
37
|
52
|
21
|
6
|
7
|
11
|
11
|
(6)
|
|
Stock-Based Compensation |
12
|
12
|
14
|
14
|
13
|
11
|
10
|
10
|
14
|
16
|
20
|
24
|
24
|
26
|
25
|
25
|
25
|
22
|
24
|
20
|
9
|
8
|
5
|
5
|
12
|
11
|
10
|
9
|
10
|
10
|
9
|
8
|
6
|
4
|
4
|
3
|
3
|
4
|
4
|
5
|
0
|
|
Other Non-Cash Items |
9
|
9
|
42
|
23
|
47
|
34
|
2
|
20
|
10
|
26
|
31
|
35
|
27
|
41
|
46
|
51
|
42
|
31
|
28
|
14
|
89
|
86
|
(105)
|
(96)
|
(137)
|
(61)
|
143
|
138
|
124
|
42
|
28
|
32
|
40
|
42
|
12
|
13
|
18
|
100
|
156
|
170
|
172
|
|
Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
38
|
0
|
0
|
0
|
37
|
0
|
0
|
0
|
32
|
0
|
0
|
0
|
24
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
56
|
0
|
0
|
0
|
10
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
39
|
0
|
0
|
0
|
47
|
0
|
0
|
0
|
45
|
0
|
0
|
0
|
48
|
0
|
0
|
0
|
56
|
0
|
0
|
0
|
73
|
0
|
0
|
0
|
80
|
0
|
0
|
0
|
79
|
|
Change in Working Capital |
(59)
|
(49)
|
13
|
9
|
(43)
|
(37)
|
(15)
|
(23)
|
37
|
48
|
58
|
65
|
66
|
14
|
(20)
|
(43)
|
(17)
|
(39)
|
7
|
(49)
|
(150)
|
(78)
|
(124)
|
(28)
|
5
|
56
|
28
|
88
|
(16)
|
(32)
|
11
|
(57)
|
(1)
|
19
|
72
|
58
|
36
|
69
|
(19)
|
(43)
|
44
|
|
Cash from Operating Activities |
133
N/A
|
151
+13%
|
215
+43%
|
204
-5%
|
171
-16%
|
158
-8%
|
173
+10%
|
192
+11%
|
270
+41%
|
308
+14%
|
329
+7%
|
342
+4%
|
366
+7%
|
341
-7%
|
315
-8%
|
289
-8%
|
313
+8%
|
299
-5%
|
347
+16%
|
286
-18%
|
149
-48%
|
158
+6%
|
42
-73%
|
101
+141%
|
98
-4%
|
98
0%
|
(31)
N/A
|
41
N/A
|
(16)
N/A
|
(21)
-32%
|
61
N/A
|
(101)
N/A
|
(116)
-14%
|
(121)
-4%
|
(55)
+54%
|
(14)
+74%
|
(36)
-151%
|
6
N/A
|
(19)
N/A
|
12
N/A
|
117
+894%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(183)
|
(213)
|
(224)
|
(205)
|
(192)
|
(180)
|
(177)
|
(168)
|
(166)
|
(170)
|
(152)
|
(153)
|
(164)
|
(168)
|
(181)
|
(185)
|
(200)
|
(210)
|
(209)
|
(223)
|
(218)
|
(210)
|
(207)
|
(189)
|
(165)
|
(156)
|
(132)
|
(107)
|
(92)
|
(80)
|
(85)
|
(94)
|
(96)
|
(90)
|
(85)
|
(79)
|
(71)
|
(68)
|
(74)
|
(76)
|
(81)
|
|
Other Items |
(8)
|
(7)
|
(4)
|
48
|
35
|
9
|
(4)
|
(47)
|
(0)
|
19
|
24
|
(0)
|
(34)
|
(31)
|
(26)
|
1
|
(1)
|
(3)
|
(7)
|
(92)
|
(165)
|
(163)
|
86
|
171
|
249
|
249
|
4
|
(13)
|
(15)
|
(13)
|
(13)
|
4
|
5
|
55
|
55
|
55
|
53
|
1
|
2
|
16
|
16
|
|
Cash from Investing Activities |
(191)
N/A
|
(220)
-15%
|
(228)
-4%
|
(157)
+31%
|
(157)
N/A
|
(170)
-8%
|
(181)
-6%
|
(214)
-18%
|
(166)
+22%
|
(151)
+9%
|
(128)
+16%
|
(154)
-20%
|
(198)
-29%
|
(198)
N/A
|
(207)
-4%
|
(184)
+11%
|
(201)
-9%
|
(213)
-6%
|
(216)
-2%
|
(315)
-46%
|
(383)
-22%
|
(373)
+3%
|
(121)
+68%
|
(19)
+85%
|
84
N/A
|
94
+12%
|
(128)
N/A
|
(119)
+6%
|
(107)
+10%
|
(93)
+13%
|
(97)
-5%
|
(90)
+7%
|
(91)
-1%
|
(35)
+62%
|
(30)
+13%
|
(24)
+21%
|
(18)
+25%
|
(67)
-274%
|
(71)
-7%
|
(60)
+16%
|
(65)
-8%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
(206)
|
(191)
|
(669)
|
(667)
|
(668)
|
(672)
|
1
|
8
|
10
|
(14)
|
(14)
|
(20)
|
(21)
|
3
|
(4)
|
(30)
|
(53)
|
(53)
|
(90)
|
(67)
|
(60)
|
(67)
|
(53)
|
(53)
|
(37)
|
(30)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
197
|
201
|
745
|
743
|
740
|
729
|
(7)
|
(3)
|
(18)
|
(14)
|
(19)
|
(21)
|
(27)
|
(29)
|
(34)
|
(29)
|
(9)
|
(10)
|
(0)
|
1
|
62
|
129
|
14
|
25
|
(45)
|
(108)
|
243
|
225
|
216
|
217
|
(11)
|
(22)
|
9
|
5
|
(7)
|
9
|
(0)
|
1
|
(0)
|
119
|
(6)
|
|
Cash Paid for Dividends |
(5)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other |
(9)
|
(9)
|
(7)
|
(6)
|
(23)
|
(24)
|
(21)
|
(22)
|
(4)
|
(3)
|
(31)
|
(13)
|
(15)
|
(24)
|
3
|
(16)
|
(14)
|
(16)
|
(15)
|
(15)
|
(16)
|
(4)
|
(7)
|
(8)
|
(3)
|
(3)
|
(3)
|
(5)
|
(9)
|
(8)
|
(3)
|
(0)
|
(6)
|
(6)
|
(6)
|
(8)
|
(4)
|
(78)
|
(79)
|
(78)
|
(75)
|
|
Cash from Financing Activities |
(23)
N/A
|
(2)
+92%
|
66
N/A
|
70
+6%
|
49
-29%
|
33
-33%
|
(28)
N/A
|
(17)
+39%
|
(12)
+31%
|
(30)
-161%
|
(64)
-110%
|
(53)
+16%
|
(63)
-18%
|
(50)
+21%
|
(36)
+27%
|
(74)
-104%
|
(76)
-2%
|
(79)
-4%
|
(105)
-34%
|
(80)
+23%
|
(14)
+82%
|
58
N/A
|
(46)
N/A
|
(36)
+23%
|
(84)
-135%
|
(141)
-68%
|
240
N/A
|
219
-9%
|
208
-5%
|
209
+0%
|
(13)
N/A
|
(22)
-66%
|
3
N/A
|
(1)
N/A
|
(13)
-1 045%
|
2
N/A
|
(4)
N/A
|
(77)
-1 691%
|
(79)
-3%
|
41
N/A
|
(81)
N/A
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(5)
|
(7)
|
(6)
|
9
|
20
|
36
|
33
|
26
|
19
|
(8)
|
(3)
|
(7)
|
(1)
|
2
|
(9)
|
(16)
|
(2)
|
5
|
14
|
18
|
(3)
|
(1)
|
(5)
|
(7)
|
(3)
|
(11)
|
(5)
|
(2)
|
(3)
|
9
|
5
|
11
|
11
|
11
|
14
|
13
|
0
|
(8)
|
(12)
|
(18)
|
(1)
|
|
Net Change in Cash |
(86)
N/A
|
(79)
+9%
|
47
N/A
|
126
+167%
|
83
-34%
|
56
-32%
|
(3)
N/A
|
(13)
-400%
|
111
N/A
|
119
+7%
|
135
+13%
|
128
-5%
|
104
-19%
|
96
-8%
|
63
-34%
|
15
-76%
|
36
+137%
|
13
-65%
|
40
+217%
|
(91)
N/A
|
(251)
-177%
|
(158)
+37%
|
(130)
+18%
|
40
N/A
|
94
+135%
|
39
-58%
|
77
+96%
|
139
+81%
|
82
-41%
|
103
+26%
|
(45)
N/A
|
(203)
-353%
|
(193)
+5%
|
(146)
+24%
|
(84)
+42%
|
(24)
+71%
|
(58)
-143%
|
(146)
-149%
|
(181)
-24%
|
(25)
+86%
|
(30)
-21%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(50)
N/A
|
(62)
-25%
|
(9)
+86%
|
(0)
+96%
|
(21)
-5 175%
|
(22)
-4%
|
(4)
+83%
|
25
N/A
|
104
+320%
|
138
+32%
|
177
+29%
|
189
+7%
|
201
+6%
|
174
-14%
|
134
-23%
|
104
-23%
|
113
+9%
|
89
-21%
|
138
+55%
|
63
-54%
|
(69)
N/A
|
(52)
+25%
|
(165)
-219%
|
(88)
+47%
|
(67)
+24%
|
(58)
+13%
|
(163)
-181%
|
(66)
+60%
|
(108)
-64%
|
(101)
+6%
|
(24)
+77%
|
(195)
-728%
|
(212)
-8%
|
(210)
+1%
|
(140)
+34%
|
(93)
+33%
|
(107)
-15%
|
(62)
+42%
|
(93)
-50%
|
(64)
+31%
|
37
N/A
|