SUMMARY OF QUARTERLY RESULTS OF OPERATIONS (UNAUDITED) |
Note 18—Summary of quarterly results of operations (unaudited)
The following is a summary of our quarterly results of operations for the years ended September 30, 2012 and 2011:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
|
Fiscal 2012
(in thousands, except per share data)
|
|
Year ended
September 30
|
|
|
September 30
|
|
June 30
|
|
March 31
|
|
December 31
|
|
|
|
|
|
|
|
|
|
(As restated)
|
|
(As restated)
|
|
|
|
Net sales |
|
$ |
359,687 |
|
$ |
365,397 |
|
$ |
339,645 |
|
$ |
316,766 |
|
$ |
1,381,495 |
|
Operating income |
|
|
29,142 |
|
|
38,586 |
|
|
32,540 |
|
|
27,754 |
|
|
128,022 |
|
Net income attributable to Cubic |
|
|
21,088 |
|
|
26,721 |
|
|
23,397 |
|
|
20,694 |
|
|
91,900 |
|
Net income per share |
|
|
0.79 |
|
|
1.00 |
|
|
0.88 |
|
|
0.77 |
|
|
3.44 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
|
Fiscal 2011
(in thousands, except per share data)
|
|
Year ended September 30
|
|
|
September 30
|
|
June 30
|
|
March 31
|
|
December 31
|
|
|
|
|
|
(As restated)
|
|
(As restated)
|
|
(As restated)
|
|
(As restated)
|
|
(As restated)
|
|
Net sales |
|
$ |
343,021 |
|
$ |
322,787 |
|
$ |
347,889 |
|
$ |
281,884 |
|
$ |
1,295,581 |
|
Operating income |
|
|
19,688 |
|
|
27,790 |
|
|
40,610 |
|
|
25,420 |
|
|
113,508 |
|
Net income attributable to Cubic |
|
|
14,625 |
|
|
22,050 |
|
|
28,785 |
|
|
18,134 |
|
|
83,594 |
|
Net income per share |
|
|
0.55 |
|
|
0.82 |
|
|
1.08 |
|
|
0.68 |
|
|
3.13 |
|
|
|
The following tables present the effects of adjustments made to our previously reported unaudited consolidated quarterly financial information for the quarters ended March 31, 2012, December 31, 2011, and each of the quarters in the years ended September 30, 2011. For further information regarding these adjustments, see Note 2.
For the three month periods ended September 30, 2011, and June 30, 2011, $5.0 million and $8.9 million, respectively, of costs were erroneously classified as product costs. As such, these costs were reclassified to service costs in the following tables.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated statement of income
Three months ended September 30, 2011 |
|
(amounts in thousands,
except per share data)
|
|
Previously
reported
|
|
Revenue
recognition
adjustments
|
|
Other
adjustments
|
|
Reclassifications
|
|
As
restated
|
|
|
|
Net sales: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Products |
|
$ |
177,762 |
|
$ |
(4,582 |
) |
$ |
3,733 |
|
$ |
(4,834 |
) |
$ |
172,079 |
|
Services |
|
|
169,148 |
|
|
(3,690 |
) |
|
650 |
|
|
4,834 |
|
|
170,942 |
|
|
|
|
|
|
|
|
346,910 |
|
|
(8,272 |
) |
|
4,383 |
|
|
— |
|
|
343,021 |
|
Costs and expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Products |
|
|
127,070 |
|
|
2,048 |
|
|
2,978 |
|
|
(9,907 |
) |
|
122,189 |
|
Services |
|
|
134,285 |
|
|
505 |
|
|
646 |
|
|
9,021 |
|
|
144,457 |
|
Selling, general and administrative |
|
|
43,724 |
|
|
— |
|
|
550 |
|
|
886 |
|
|
45,160 |
|
Research and development |
|
|
7,453 |
|
|
— |
|
|
— |
|
|
— |
|
|
7,453 |
|
Amortization of purchased intangibles |
|
|
4,074 |
|
|
— |
|
|
— |
|
|
— |
|
|
4,074 |
|
|
|
|
|
|
|
|
316,606 |
|
|
2,553 |
|
|
4,174 |
|
|
— |
|
|
323,333 |
|
|
|
|
|
Operating income |
|
|
30,304 |
|
|
(10,825 |
) |
|
209 |
|
|
— |
|
|
19,688 |
|
Other income (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and dividend income |
|
|
839 |
|
|
— |
|
|
— |
|
|
— |
|
|
839 |
|
Interest expense |
|
|
(306 |
) |
|
— |
|
|
— |
|
|
— |
|
|
(306 |
) |
Other income (expense)—net |
|
|
3,681 |
|
|
(48 |
) |
|
(1,509 |
) |
|
— |
|
|
2,124 |
|
|
|
|
|
Income before income taxes |
|
|
34,518 |
|
|
(10,873 |
) |
|
(1,300 |
) |
|
— |
|
|
22,345 |
|
Income taxes |
|
|
10,369 |
|
|
(3,028 |
) |
|
330 |
|
|
— |
|
|
7,671 |
|
|
|
|
|
Net income |
|
|
24,149 |
|
|
(7,845 |
) |
|
(1,630 |
) |
|
— |
|
|
14,674 |
|
Less noncontrolling interest in income of VIE |
|
|
49 |
|
|
— |
|
|
— |
|
|
— |
|
|
49 |
|
|
|
|
|
Net income attributable to Cubic |
|
$ |
24,100 |
|
$ |
(7,845 |
) |
$ |
(1,630 |
) |
$ |
— |
|
$ |
14,625 |
|
|
|
|
|
Basic and diluted net income per common share |
|
$ |
0.90 |
|
$ |
(0.29 |
) |
$ |
(0.06 |
) |
$ |
— |
|
$ |
0.55 |
|
|
|
|
|
Average number of common shares outstanding |
|
|
26,736 |
|
|
— |
|
|
— |
|
|
— |
|
|
26,736 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated statement of income
Three months ended June 30, 2011 |
|
(amounts in thousands,
except per share data)
|
|
Previously
reported
|
|
Revenue
recognition
adjustments
|
|
Other
adjustments
|
|
Reclassifications
|
|
As
restated
|
|
|
|
Net sales: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Products |
|
$ |
148,441 |
|
$ |
(3,037 |
) |
$ |
321 |
|
$ |
(3,670 |
) |
$ |
142,055 |
|
Services |
|
|
171,464 |
|
|
5,598 |
|
|
— |
|
|
3,670 |
|
|
180,732 |
|
|
|
|
|
|
|
|
319,905 |
|
|
2,561 |
|
|
321 |
|
|
— |
|
|
322,787 |
|
Costs and expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Products |
|
|
114,325 |
|
|
487 |
|
|
722 |
|
|
(14,048 |
) |
|
101,486 |
|
Services |
|
|
131,424 |
|
|
341 |
|
|
— |
|
|
13,227 |
|
|
144,992 |
|
Selling, general and administrative |
|
|
36,831 |
|
|
— |
|
|
329 |
|
|
821 |
|
|
37,981 |
|
Research and development |
|
|
6,281 |
|
|
— |
|
|
— |
|
|
— |
|
|
6,281 |
|
Amortization of purchased intangibles |
|
|
4,257 |
|
|
— |
|
|
— |
|
|
— |
|
|
4,257 |
|
|
|
|
|
|
|
|
293,118 |
|
|
828 |
|
|
1,051 |
|
|
— |
|
|
294,997 |
|
|
|
|
|
Operating income |
|
|
26,787 |
|
|
1,733 |
|
|
(730 |
) |
|
— |
|
|
27,790 |
|
Other income (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and dividend income |
|
|
490 |
|
|
— |
|
|
— |
|
|
— |
|
|
490 |
|
Interest expense |
|
|
(374 |
) |
|
— |
|
|
— |
|
|
— |
|
|
(374 |
) |
Other income (expense)—net |
|
|
767 |
|
|
(44 |
) |
|
509 |
|
|
— |
|
|
1,232 |
|
|
|
|
|
Income before income taxes |
|
|
27,670 |
|
|
1,689 |
|
|
(221 |
) |
|
— |
|
|
29,138 |
|
Income taxes |
|
|
6,800 |
|
|
443 |
|
|
(211 |
) |
|
— |
|
|
7,032 |
|
|
|
|
|
Net income |
|
|
20,870 |
|
|
1,246 |
|
|
(10 |
) |
|
— |
|
|
22,106 |
|
Less noncontrolling interest in income of VIE |
|
|
56 |
|
|
— |
|
|
— |
|
|
— |
|
|
56 |
|
|
|
|
|
Net income attributable to Cubic |
|
$ |
20,814 |
|
$ |
1,246 |
|
$ |
(10 |
) |
$ |
— |
|
$ |
22,050 |
|
|
|
|
|
Basic and diluted net income per common share |
|
$ |
0.78 |
|
$ |
0.05 |
|
$ |
— |
|
$ |
— |
|
$ |
0.82 |
|
|
|
|
|
Average number of common shares outstanding |
|
|
26,736 |
|
|
— |
|
|
— |
|
|
— |
|
|
26,736 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated statement of income
Three months ended March 31, 2012 |
|
Consolidated statement of income
Three months ended March 31, 2011 |
|
(amounts in thousands,
except per share data)
|
|
Previously
reported
|
|
Revenue
recognition
adjustments
|
|
Other
adjustments
|
|
Reclassifications
|
|
As
restated
|
|
Previously
reported
|
|
Revenue
recognition
adjustments
|
|
Other
adjustments
|
|
Reclassifications
|
|
As
restated
|
|
|
|
Net sales: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Products |
|
$ |
157,630 |
|
$ |
(2,026 |
) |
$ |
172 |
|
$ |
— |
|
$ |
155,776 |
|
$ |
157,350 |
|
$ |
(2,052 |
) |
$ |
82 |
|
$ |
— |
|
$ |
155,380 |
|
Services |
|
|
183,364 |
|
|
505 |
|
|
— |
|
|
— |
|
|
183,869 |
|
|
176,618 |
|
|
15,891 |
|
|
— |
|
|
— |
|
|
192,509 |
|
|
|
|
|
|
|
|
340,994 |
|
|
(1,521 |
) |
|
172 |
|
|
— |
|
|
339,645 |
|
|
333,968 |
|
|
13,839 |
|
|
82 |
|
|
— |
|
|
347,889 |
|
Costs and expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Products |
|
|
106,679 |
|
|
435 |
|
|
370 |
|
|
(800 |
) |
|
106,684 |
|
|
106,510 |
|
|
928 |
|
|
(86 |
) |
|
(539 |
) |
|
106,813 |
|
Services |
|
|
145,787 |
|
|
(145 |
) |
|
— |
|
|
— |
|
|
145,642 |
|
|
152,453 |
|
|
(84 |
) |
|
— |
|
|
— |
|
|
152,369 |
|
Selling, general and administrative |
|
|
43,029 |
|
|
— |
|
|
(790 |
) |
|
800 |
|
|
43,039 |
|
|
37,377 |
|
|
— |
|
|
598 |
|
|
539 |
|
|
38,514 |
|
Research and development |
|
|
8,072 |
|
|
— |
|
|
— |
|
|
— |
|
|
8,072 |
|
|
5,271 |
|
|
— |
|
|
— |
|
|
— |
|
|
5,271 |
|
Amortization of purchased intangibles |
|
|
3,668 |
|
|
— |
|
|
— |
|
|
— |
|
|
3,668 |
|
|
4,312 |
|
|
— |
|
|
— |
|
|
— |
|
|
4,312 |
|
|
|
|
|
|
|
|
307,235 |
|
|
290 |
|
|
(420 |
) |
|
— |
|
|
307,105 |
|
|
305,923 |
|
|
844 |
|
|
512 |
|
|
— |
|
|
307,279 |
|
|
|
|
|
Operating income |
|
|
33,759 |
|
|
(1,811 |
) |
|
592 |
|
|
— |
|
|
32,540 |
|
|
28,045 |
|
|
12,995 |
|
|
(430 |
) |
|
— |
|
|
40,610 |
|
Other income (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and dividend income |
|
|
964 |
|
|
— |
|
|
— |
|
|
— |
|
|
964 |
|
|
375 |
|
|
— |
|
|
— |
|
|
— |
|
|
375 |
|
Interest expense |
|
|
(331 |
) |
|
— |
|
|
— |
|
|
— |
|
|
(331 |
) |
|
(374 |
) |
|
— |
|
|
— |
|
|
— |
|
|
(374 |
) |
Other income (expense)—net |
|
|
12 |
|
|
(55 |
) |
|
165 |
|
|
— |
|
|
122 |
|
|
(16 |
) |
|
(39 |
) |
|
(431 |
) |
|
— |
|
|
(486 |
) |
|
|
|
|
Income before income taxes |
|
|
34,404 |
|
|
(1,866 |
) |
|
757 |
|
|
— |
|
|
33,295 |
|
|
28,030 |
|
|
12,956 |
|
|
(861 |
) |
|
— |
|
|
40,125 |
|
Income taxes |
|
|
10,100 |
|
|
(678 |
) |
|
425 |
|
|
— |
|
|
9,847 |
|
|
8,000 |
|
|
3,487 |
|
|
(231 |
) |
|
— |
|
|
11,256 |
|
|
|
|
|
Net income |
|
|
24,304 |
|
|
(1,188 |
) |
|
332 |
|
|
— |
|
|
23,448 |
|
|
20,030 |
|
|
9,469 |
|
|
(630 |
) |
|
— |
|
|
28,869 |
|
Less noncontrolling interest in income of VIE |
|
|
51 |
|
|
— |
|
|
— |
|
|
— |
|
|
51 |
|
|
84 |
|
|
— |
|
|
— |
|
|
— |
|
|
84 |
|
|
|
|
|
Net income attributable to Cubic |
|
$ |
24,253 |
|
$ |
(1,188 |
) |
$ |
332 |
|
$ |
— |
|
$ |
23,397 |
|
$ |
19,946 |
|
$ |
9,469 |
|
$ |
(630 |
) |
$ |
— |
|
$ |
28,785 |
|
|
|
|
|
Basic and diluted net income per common share |
|
$ |
0.91 |
|
$ |
(0.04 |
) |
$ |
0.01 |
|
$ |
— |
|
$ |
0.88 |
|
$ |
0.75 |
|
$ |
0.35 |
|
$ |
(0.02 |
) |
$ |
— |
|
$ |
1.08 |
|
|
|
|
|
Average number of common shares outstanding |
|
|
26,736 |
|
|
— |
|
|
— |
|
|
— |
|
|
26,736 |
|
|
26,736 |
|
|
— |
|
|
— |
|
|
— |
|
|
26,736 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated statement of income
Three months ended December 31, 2011 |
|
Consolidated statement of income
Three months ended December 31, 2010 |
|
(amounts in thousands,
except per share data)
|
|
Previously
reported
|
|
Revenue
recognition
adjustments
|
|
Other
adjustments
|
|
Reclassifications
|
|
As
restated
|
|
Previously
reported
|
|
Revenue
recognition
adjustments
|
|
Other
adjustments
|
|
Reclassifications
|
|
As
restated
|
|
|
|
Net sales: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Products |
|
$ |
157,312 |
|
$ |
(3,153 |
) |
$ |
(849 |
) |
$ |
— |
|
$ |
153,310 |
|
$ |
135,371 |
|
$ |
(1,173 |
) |
$ |
(2,779 |
) |
$ |
— |
|
$ |
131,419 |
|
Services |
|
|
161,435 |
|
|
2,671 |
|
|
(650 |
) |
|
— |
|
|
163,456 |
|
|
149,049 |
|
|
1,416 |
|
|
— |
|
|
— |
|
|
150,465 |
|
|
|
|
|
|
|
|
318,747 |
|
|
(482 |
) |
|
(1,499 |
) |
|
— |
|
|
316,766 |
|
|
284,420 |
|
|
243 |
|
|
(2,779 |
) |
|
— |
|
|
281,884 |
|
Costs and expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Products |
|
|
114,751 |
|
|
434 |
|
|
(954 |
) |
|
(782 |
) |
|
113,449 |
|
|
90,087 |
|
|
701 |
|
|
(2,567 |
) |
|
(430 |
) |
|
87,791 |
|
Services |
|
|
132,243 |
|
|
(189 |
) |
|
(646 |
) |
|
— |
|
|
131,408 |
|
|
121,811 |
|
|
433 |
|
|
— |
|
|
— |
|
|
122,244 |
|
Selling, general and administrative |
|
|
34,637 |
|
|
— |
|
|
(199 |
) |
|
782 |
|
|
35,220 |
|
|
37,030 |
|
|
— |
|
|
676 |
|
|
430 |
|
|
38,136 |
|
Research and development |
|
|
4,896 |
|
|
— |
|
|
— |
|
|
— |
|
|
4,896 |
|
|
6,255 |
|
|
— |
|
|
— |
|
|
— |
|
|
6,255 |
|
Amortization of purchased intangibles |
|
|
4,039 |
|
|
— |
|
|
— |
|
|
— |
|
|
4,039 |
|
|
2,038 |
|
|
— |
|
|
— |
|
|
— |
|
|
2,038 |
|
|
|
|
|
|
|
|
290,566 |
|
|
245 |
|
|
(1,799 |
) |
|
— |
|
|
289,012 |
|
|
257,221 |
|
|
1,134 |
|
|
(1,891 |
) |
|
— |
|
|
256,464 |
|
|
|
|
|
Operating income |
|
|
28,181 |
|
|
(727 |
) |
|
300 |
|
|
— |
|
|
27,754 |
|
|
27,199 |
|
|
(891 |
) |
|
(888 |
) |
|
— |
|
|
25,420 |
|
Other income (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and dividend income |
|
|
762 |
|
|
— |
|
|
— |
|
|
— |
|
|
762 |
|
|
864 |
|
|
— |
|
|
— |
|
|
— |
|
|
864 |
|
Interest expense |
|
|
(347 |
) |
|
— |
|
|
— |
|
|
— |
|
|
(347 |
) |
|
(407 |
) |
|
— |
|
|
— |
|
|
— |
|
|
(407 |
) |
Other income (expense)—net |
|
|
1,691 |
|
|
(51 |
) |
|
(717 |
) |
|
— |
|
|
923 |
|
|
(227 |
) |
|
(40 |
) |
|
(941 |
) |
|
— |
|
|
(1,208 |
) |
|
|
|
|
Income before income taxes |
|
|
30,287 |
|
|
(778 |
) |
|
(417 |
) |
|
— |
|
|
29,092 |
|
|
27,429 |
|
|
(931 |
) |
|
(1,829 |
) |
|
— |
|
|
24,669 |
|
Income taxes |
|
|
8,800 |
|
|
(338 |
) |
|
(109 |
) |
|
— |
|
|
8,353 |
|
|
7,400 |
|
|
(382 |
) |
|
(604 |
) |
|
— |
|
|
6,414 |
|
|
|
|
|
Net income |
|
|
21,487 |
|
|
(440 |
) |
|
(308 |
) |
|
— |
|
|
20,739 |
|
|
20,029 |
|
|
(549 |
) |
|
(1,225 |
) |
|
— |
|
|
18,255 |
|
Less noncontrolling interest in income of VIE |
|
|
45 |
|
|
— |
|
|
— |
|
|
— |
|
|
45 |
|
|
121 |
|
|
— |
|
|
— |
|
|
— |
|
|
121 |
|
|
|
|
|
Net income attributable to Cubic |
|
$ |
21,442 |
|
$ |
(440 |
) |
$ |
(308 |
) |
$ |
— |
|
$ |
20,694 |
|
$ |
19,908 |
|
$ |
(549 |
) |
$ |
(1,225 |
) |
$ |
— |
|
$ |
18,134 |
|
|
|
|
|
Basic and diluted net income per common share |
|
$ |
0.80 |
|
$ |
(0.02 |
) |
$ |
(0.01 |
) |
$ |
— |
|
$ |
0.77 |
|
$ |
0.74 |
|
$ |
(0.02 |
) |
$ |
(0.05 |
) |
$ |
— |
|
$ |
0.68 |
|
|
|
|
|
Average number of common shares outstanding |
|
|
26,736 |
|
|
— |
|
|
— |
|
|
— |
|
|
26,736 |
|
|
26,736 |
|
|
— |
|
|
— |
|
|
— |
|
|
26,736 |
|
|
|
|