Koppers Holdings KOP FX & Other Adjustments

FX & Other Adjustments at other companies

Preformed Line ProductsPLPC

——

AlbemarleALB

——

Performance Chemicals$1.5M+165%

Utility Products$300K+250%

Railroad Products and Services$0+100%

Revenue$455.3M-0.3%

Gross profit$86.6M-18.1%

Operating income$22.0M-18.5%

Net income$7.1M+151%

EPS (diluted)$0.35+151%

Cash & equivalents$42.8M+28.5%

Total debt$1.0B-4.3%

Total equity$549.5M+10.3%

Total assets$1.9B-0.6%

Operating cash flow$46.3M+304%

CapEx$11.4M-20.3%

Free cash flow$34.9M+194%

Market cap$859.66M+37.3%

Enterprise value$1.84B+10.7%

P/E11.2×—

P/S0.5×+0.2×

Gross margin22.8%+1.7pp

Operating margin8.7%+1.8pp

Net margin4.1%—

FCF margin7.4%—

Return on equity14.7%—

Debt / equity1.9×-0.3×

Current ratio2.7×+0.1×