You are on page 1of 4

EXHIBIT!

Summary of Cooper Tire & Rubber Company’s Financial and Operating
Performance, 2009$2013 (dollar amounts in millions, except per share data)
2013 2012

Net sales $3,439.2 $4,200.8

Cost of products sold 2,923.0 3,546.6

Gross pro!t 516.2 654.2

Selling, general & administrative 275.5 257.3
Impairment of goodwill — —
Restructuring — —

Operating pro!t before taxes 240.7 396.9

Interest expense (27.9) (29.5)
Interest income 0.8 2.6
Other income–expense (0.6) (1.5)

Income (loss) before income taxes 213 368.4
Provision (bene!t) for income taxes 79.4 (116.0)

Income (loss) from continued operations 133.6 252.5

Noncontrolling shareholders’ interests (22.6) (32.1)

Income (loss) from operations attributable to

$ 111.0 $ 220.4
Net earnings (loss) per share:
Basic $ 1.75 $ 3.52
Diluted $ 1.73 $ 3.49
Dividends declared per share $ 0.42 $ 0.42
Percentage of net earnings to net sales 3.2% 5.3%
Return on average stockholders’ equity 9.6% 24.3%
Capital expenditures $ 180.4 $ 187.3
Depreciation & amortization 134.8 128.9
Cash, cash equivalents 397.7 351.8

Useful Metrics 2013 2012
Revenue 3439 4200.08
Net Profit 111 220.4

7 396.7 Equity 1156.4 3 Gearing Ratio 57.5 6 Interest Cover 8.8 908.57% 4 Current Ratio (From Exhibit 1 Page 4) 2.01% 15.23% 5.58 2.75% 67.1 NP Margin 3.9 Interest Expense 27.45 .63 13.25% 2 GP Margin 15.21 5 Revenue Growth Year Year on Year Growth 2010 20% 2011 17% 2012 7% 2013 -18% Operating profit Before Tax 240.58% Total Liabilities 1581.9 29.3 1892.

1) (0.3% 26.08 $ 1.02 $ 1.7 115.42 6.3 (16.4) (31.2% 1.2) 269.7 413.8% 11.3 122.9 3.4 207 — — — — 20.2 5.9 123.3 $ 83.3 2.5 (20.9 345 402.5 $ 116.5% 4.778.5 233.8 2.6) (47.342.7 163.2 3.5 116.940.ial and Operating e data) 2011 2010 2009 $3.86 $ 1.4 .7 123.7 $2.6 48.42 $ 0.4 156.7 $ 79.54 $ 0.3 (36.5 135.4 419 181.3 134.907.8 3342.8 1.2) 3.9 253.90 $ 1.3 188.9% 36.8 $3.8 115.6 139.2 5.4 $ 4.2) (36.4 $ 119.562.359.4 427 2011 2010 2009 3907.2% $ 155.3 83.8 2.42 $ 0.7 193.57 $ 4.1) (23.9) $ 253.1 159.7 2778.

2 4.1 464.3 36. 6.48% 3.83% 12.94 1.78 163.4 1636.19% 25.2 697.1 72.43% 77.15 3.51 5.08% 1812 178.6 47.90% 1.31 .3 188.2 36.9 523.04% 15.49% 3.93 1.4 156.00% 8.