XML 140 R74.htm IDEA: XBRL DOCUMENT v2.4.0.6
SUMMARY OF QUARTERLY RESULTS OF OPERATIONS (UNAUDITED) (Details 3) (USD $)
3 Months Ended 6 Months Ended 9 Months Ended 12 Months Ended
Mar. 31, 2013
Sep. 30, 2012
Jun. 30, 2012
Mar. 31, 2012
Dec. 31, 2011
Sep. 30, 2011
Jun. 30, 2011
Mar. 31, 2011
Dec. 31, 2010
Sep. 30, 2010
Jun. 30, 2010
Mar. 31, 2010
Dec. 31, 2009
Mar. 31, 2013
Mar. 31, 2012
Mar. 31, 2011
Jun. 30, 2012
Jun. 30, 2011
Sep. 30, 2012
Sep. 30, 2011
Sep. 30, 2010
Sep. 30, 2009
Net sales:                                            
Products $ 164,968,000     $ 155,776,000 $ 153,310,000 $ 172,079,000 $ 142,055,000 $ 155,380,000 $ 131,419,000 $ 180,177,000 $ 167,993,000 $ 133,629,000 $ 125,957,000 $ 300,669,000 $ 309,086,000 $ 287,991,000   $ 429,982,000 $ 663,287,000 $ 600,933,000 $ 607,756,000 $ 508,167,000
Services 199,337,000     183,869,000 163,456,000 170,942,000 180,732,000 192,509,000 150,465,000 173,819,000 157,125,000 138,854,000 120,638,000 377,007,000 347,325,000 342,976,000   523,709,000 718,208,000 694,648,000 590,436,000 517,757,000
Total net sales 364,305,000 359,687,000 365,397,000 339,645,000 316,766,000 343,021,000 322,787,000 347,889,000 281,884,000 353,996,000 325,118,000 272,483,000 246,595,000 677,676,000 656,411,000 630,967,000   953,691,000 1,381,495,000 1,295,581,000 1,198,192,000 1,025,924,000
Costs and expenses:                                            
Products 117,123,000     106,684,000 113,449,000 122,189,000 101,486,000 106,813,000 87,791,000 131,789,000 120,222,000 88,330,000 90,076,000 218,018,000 220,133,000 194,604,000   296,090,000 451,573,000 418,279,000 430,417,000 378,052,000
Services 153,766,000     145,642,000 131,408,000 144,457,000 144,992,000 152,369,000 122,244,000 148,035,000 142,169,000 115,317,000 105,493,000 297,617,000 277,050,000 274,613,000   419,605,000 594,662,000 564,062,000 511,014,000 418,292,000
Selling, general and administrative expenses 41,320,000     43,039,000 35,220,000 45,160,000 37,981,000 38,514,000 38,136,000 32,342,000 33,706,000 28,678,000 29,580,000 82,317,000 78,259,000 76,650,000   114,631,000 163,688,000 159,791,000 124,306,000 119,108,000
Research and development 7,098,000     8,072,000 4,896,000 7,453,000 6,281,000 5,271,000 6,255,000 8,633,000 4,995,000 3,611,000 1,737,000 12,920,000 12,968,000 11,526,000   17,807,000 28,722,000 25,260,000 18,976,000 8,173,000
Amortization of purchased intangibles 4,266,000     3,668,000 4,039,000 4,074,000 4,257,000 4,312,000 2,038,000 1,740,000 1,698,000 1,710,000 1,698,000 7,830,000 7,707,000 6,350,000   10,607,000 14,828,000 14,681,000 6,846,000 6,432,000
Total costs and expenses 329,657,000     307,105,000 289,012,000 323,333,000 294,997,000 307,279,000 256,464,000 322,539,000 302,790,000 237,646,000 228,584,000 624,786,000 596,117,000 563,743,000   858,740,000 1,253,473,000 1,182,073,000 1,091,559,000 930,057,000
Operating income 34,648,000 29,142,000 38,586,000 32,540,000 27,754,000 19,688,000 27,790,000 40,610,000 25,420,000 31,457,000 22,328,000 34,837,000 18,011,000 52,890,000 60,294,000 67,224,000   94,951,000 128,022,000 113,508,000 106,633,000 95,867,000
Other income (expense):                                            
Interest and dividend income 312,000     964,000 762,000 839,000 490,000 375,000 864,000 236,000 457,000 551,000 346,000 749,000 1,726,000 1,239,000   1,729,000 2,994,000 2,568,000 1,590,000 1,664,000
Interest expense (654,000)     (331,000) (347,000) (306,000) (374,000) (374,000) (407,000) (473,000) (414,000) (418,000) (450,000) (1,516,000) (678,000) (781,000)   (1,155,000) (1,550,000) (1,461,000) (1,755,000) (2,031,000)
Other income (expense) - net (53,000)     122,000 923,000 2,124,000 1,232,000 (486,000) (1,208,000) (2,599,000) 319,000 5,221,000 696,000 49,000 1,045,000 (1,694,000)   (462,000) 821,000 1,662,000 3,637,000 661,000
Income before income taxes 34,253,000     33,295,000 29,092,000 22,345,000 29,138,000 40,125,000 24,669,000 28,621,000 22,690,000 40,191,000 18,603,000 52,172,000 62,387,000 65,988,000   95,063,000 130,287,000 116,277,000 110,105,000 96,161,000
Income taxes 7,043,000     9,847,000 8,353,000 7,671,000 7,032,000 11,256,000 6,414,000 12,033,000 5,960,000 13,251,000 6,767,000 12,443,000 18,200,000 18,172,000   25,178,000 38,183,000 32,373,000 38,011,000 33,016,000
Net income 27,210,000     23,448,000 20,739,000 14,674,000 22,106,000 28,869,000 18,255,000 16,588,000 16,730,000 26,940,000 11,836,000 39,729,000 44,187,000 47,816,000 70,273,000 69,885,000 92,104,000 83,904,000 72,094,000 63,145,000
Less noncontrolling interest in income of VIE 52,000     51,000 45,000 49,000 56,000 84,000 121,000         125,000 96,000 205,000   261,000 204,000 310,000    
Net income attributable to Cubic 27,158,000 21,088,000 26,721,000 23,397,000 20,694,000 14,625,000 22,050,000 28,785,000 18,134,000 16,588,000 16,730,000 26,940,000 11,836,000 39,604,000 44,091,000 47,611,000   69,624,000 91,900,000 83,594,000 72,094,000 63,145,000
Basic and diluted net income per common share (in dollars per share)   $ 0.79 $ 1.00 $ 0.88 $ 0.77 $ 0.55 $ 0.82 $ 1.08 $ 0.68 $ 0.62 $ 0.63 $ 1.01 $ 0.44   $ 1.62 $ 1.78   $ 2.60 $ 3.44 $ 3.13 $ 2.70 $ 2.36
Basic (in shares) 26,736,000     26,736,000 26,736,000 26,736,000 26,736,000 26,736,000 26,736,000 26,735,000 26,736,000 26,736,000 26,732,000 26,736,000 26,736,000 26,736,000   26,736,000 26,736,000 26,736,000 26,735,000 26,731,000
Diluted (in shares) 26,736,000     26,736,000 26,736,000 26,736,000 26,736,000 26,736,000 26,736,000 26,735,000 26,736,000 26,736,000 26,732,000 26,736,000 26,736,000 26,736,000   26,736,000 26,736,000 26,736,000 26,735,000 26,731,000
Revenue Recognition Adjustments
                                           
Net sales:                                            
Products       (2,026,000) (3,153,000) (4,582,000) (3,037,000) (2,052,000) (1,173,000) 2,387,000 (2,439,000) 2,933,000 (2,642,000)   (6,319,000) (2,033,000) 498,402,000 (5,134,000)   (10,844,000) 239,000 (7,505,000)
Services       505,000 2,671,000 (3,690,000) 5,598,000 15,891,000 1,416,000 1,614,000 (2,666,000) 5,009,000 (1,986,000)   3,177,000 17,309,000 522,980,000 22,908,000   19,215,000 1,971,000 21,549,000
Total net sales       (1,521,000) (482,000) (8,272,000) 2,561,000 13,839,000 243,000 4,001,000 (5,105,000) 7,942,000 (4,628,000)   (3,142,000) 15,276,000 1,021,382,000 17,774,000   8,371,000 2,210,000 14,044,000
Costs and expenses:                                            
Products       435,000 434,000 2,048,000 487,000 928,000 701,000 (1,170,000) 4,717,000 (1,662,000) (1,207,000)   869,000 1,629,000 338,564,000 2,116,000   4,164,000 678,000 (2,004,000)
Services       (145,000) (189,000) 505,000 341,000 (84,000) 433,000 (128,000) 140,000 615,000 679,000   (334,000) 349,000 430,602,000 690,000   1,195,000 1,306,000 1,850,000
Selling, general and administrative expenses                                 121,010,000          
Research and development                                 21,395,000          
Amortization of purchased intangibles                                 11,357,000          
Total costs and expenses       290,000 245,000 2,553,000 828,000 844,000 1,134,000 1,298,000 4,857,000 (1,047,000) (528,000)   535,000 1,978,000 922,928,000 2,806,000   5,359,000 1,984,000 (154,000)
Operating income       (1,811,000) (727,000) (10,825,000) 1,733,000 12,995,000 (891,000) 5,299,000 (9,962,000) 8,989,000 (4,100,000)   (3,677,000) 13,298,000 98,454,000 14,968,000   3,012,000 226,000 14,198,000
Other income (expense):                                            
Interest and dividend income                                 2,423,000          
Interest expense                                 (899,000)          
Other income (expense) - net       (55,000) (51,000) (48,000) (44,000) (39,000) (40,000) (39,000) (20,000) (20,000) (16,000)   (106,000) (79,000) 95,000 (123,000)   (171,000) (95,000) (20,000)
Income before income taxes       (1,866,000) (778,000) (10,873,000) 1,689,000 12,956,000 (931,000) 5,260,000 (9,982,000) 8,969,000 (4,116,000)   (3,783,000) 13,219,000 100,073,000 14,845,000   2,841,000 131,000 14,178,000
Income taxes       (678,000) (338,000) (3,028,000) 443,000 3,487,000 (382,000) 1,845,000 (3,399,000) 2,850,000 (1,195,000)   (1,416,000) 3,607,000 29,800,000 4,024,000   520,000 100,000 4,278,000
Net income       (1,188,000) (440,000) (7,845,000) 1,246,000 9,469,000 (549,000) 3,415,000 (6,583,000) 6,119,000 (2,921,000)   (2,367,000) 9,612,000 70,273,000 10,821,000   2,321,000 31,000 9,900,000
Less noncontrolling interest in income of VIE                                 149,000     310,000,000    
Net income attributable to Cubic       (1,188,000) (440,000) (7,845,000) 1,246,000 9,469,000 (549,000) 3,415,000 (6,583,000) 6,119,000 (2,921,000)   (2,367,000) 9,612,000 70,124,000 10,821,000   2,321,000 31,000 9,900,000
Basic and diluted net income per common share (in dollars per share)       $ (0.04) $ (0.02) $ (0.29) $ 0.05 $ 0.35 $ (0.02) $ 0.13 $ 0.25 $ 0.23 $ 0.51   $ (0.09) $ 0.36 $ 2.62 $ 0.40   $ 0.09 $ 0.00 $ 0.37
Basic (in shares)                         26,732,000   26,736,000   26,736,000          
Diluted (in shares)                         26,732,000   26,736,000   26,736,000          
Other Adjustments
                                           
Net sales:                                            
Products       172,000 (849,000) 3,733,000 321,000 82,000 (2,779,000) 2,289,000 (1,017,000) (18,000) (1,107,000)   (677,000) (2,697,000)   (2,376,000)   1,357,000 147,000 (992,000)
Services         (650,000) 650,000             1,646,000   (650,000)         650,000 1,646,000 (3,785,000)
Total net sales       172,000 (1,499,000) 4,383,000 321,000 82,000 (2,779,000) 2,289,000 (1,017,000) (18,000) 539,000   (1,327,000) (2,697,000)   (2,376,000)   2,007,000 1,793,000 (4,777,000)
Costs and expenses:                                            
Products       370,000 (954,000) 2,978,000 722,000 (86,000) (2,567,000) 2,122,000 (859,000) 51,000 1,404,000   (584,000) (2,653,000)   (1,931,000)   1,047,000 (90,000) (839,000)
Services         (646,000) 646,000                 (646,000)         646,000   (2,139,000)
Selling, general and administrative expenses       (790,000) (199,000) 550,000 329,000 598,000 676,000 392,000 188,000 215,000 206,000   (989,000) 1,274,000   1,603,000   2,153,000 1,001,000 1,240,000
Total costs and expenses       (420,000) (1,799,000) 4,174,000 1,051,000 512,000 (1,891,000) 2,514,000 (671,000) 266,000 (1,198,000)   (2,219,000) (1,379,000)   (328,000)   3,846,000 911,000 (1,738,000)
Operating income       592,000 300,000 209,000 (730,000) (430,000) (888,000) (225,000) (346,000) (284,000) 1,737,000   892,000 (1,318,000)   (2,048,000)   (1,839,000) 882,000 (3,039,000)
Other income (expense):                                            
Other income (expense) - net       165,000 (717,000) (1,509,000) 509,000 (431,000) (941,000) 1,910,000 1,066,000 76,000 119,000   (552,000) (1,372,000)   (863,000)   (2,372,000) 3,171,000 (218,000)
Income before income taxes       757,000 (417,000) (1,300,000) (221,000) (861,000) (1,829,000) 1,685,000 720,000 (208,000) 1,856,000   340,000 (2,690,000)   (2,911,000)   (4,211,000) 4,053,000 (3,257,000)
Income taxes       425,000 (109,000) 330,000 (211,000) (231,000) (604,000) 1,764,000 109,000 (10,000) 762,000   316,000 (835,000)   (1,046,000)   (716,000) 2,626,000 (816,000)
Net income       332,000 (308,000) (1,630,000) (10,000) (630,000) (1,225,000) (79,000) 611,000 (198,000) 1,094,000   24,000 (1,855,000)   (1,865,000)   (3,495,000) 1,427,000 (2,441,000)
Net income attributable to Cubic       332,000 (308,000) (1,630,000) (10,000) (630,000) (1,225,000) (79,000) 611,000 (198,000) 1,094,000   24,000 (1,855,000)   (1,865,000)   (3,495,000) 1,427,000 (2,441,000)
Basic and diluted net income per common share (in dollars per share)       $ 0.01 $ (0.01) $ (0.06) $ 0.00 $ (0.02) $ (0.05)   $ 0.02 $ (0.01) $ 0.04   $ 0.00 $ (0.07)   $ (0.07)   $ (0.13) $ 0.06 $ (0.09)
Basic (in shares)                             26,736,000              
Diluted (in shares)                             26,736,000              
Reclassifications
                                           
Net sales:                                            
Products           (4,834,000) (3,670,000)     (4,388,000) (18,363,000) (3,539,000) (3,079,000)         (3,670,000)   (8,504,000) (29,369,000) (10,215,000)
Services           4,834,000 3,670,000     4,388,000 18,363,000 3,539,000 3,079,000         3,670,000   8,504,000 29,369,000 10,215,000
Costs and expenses:                                            
Products       (800,000) (782,000) (9,907,000) (14,048,000) (539,000) (430,000) (3,687,000) (19,169,000) (2,798,000) (2,168,000)   (1,582,000) (969,000)   (15,017,000)   (24,924,000) (27,822,000) 13,583,000
Services           9,021,000 13,227,000     4,364,000 17,961,000 1,563,000 1,477,000         13,227,000   22,248,000 25,365,000 7,543,000
Selling, general and administrative expenses       800,000 782,000 886,000 821,000 539,000 430,000 (677,000) 1,208,000 1,235,000 691,000   1,582,000 969,000   1,790,000   2,676,000 2,457,000 6,040,000
Other income (expense):                                            
Basic (in shares)                             26,736,000              
Diluted (in shares)                             26,736,000              
Previously Reported
                                           
Net sales:                                            
Products       157,630,000 157,312,000 177,762,000 148,441,000 157,350,000 135,371,000 179,889,000 189,812,000 134,253,000 132,785,000   314,942,000 292,721,000   441,162,000   618,924,000 636,739,000 526,879,000
Services       183,364,000 161,435,000 169,148,000 171,464,000 176,618,000 149,049,000 167,817,000 141,428,000 130,306,000 117,899,000   344,799,000 325,667,000   497,131,000   666,279,000 557,450,000 489,778,000
Total net sales       340,994,000 318,747,000 346,910,000 319,905,000 333,968,000 284,420,000 347,706,000 331,240,000 264,559,000 250,684,000   659,741,000 618,388,000   938,293,000   1,285,203,000 1,194,189,000 1,016,657,000
Costs and expenses:                                            
Products       106,679,000 114,751,000 127,070,000 114,325,000 106,510,000 90,087,000 134,524,000 135,533,000 92,739,000 94,855,000   221,430,000 196,597,000   310,922,000   437,992,000 457,651,000 39,478,000
Services       145,787,000 132,243,000 134,285,000 131,424,000 152,453,000 121,811,000 143,799,000 124,068,000 113,139,000 103,337,000   278,030,000 274,264,000   405,688,000   539,973,000 484,343,000 411,038,000
Selling, general and administrative expenses       43,029,000 34,637,000 43,724,000 36,831,000 37,377,000 37,030,000 32,627,000 32,310,000 27,228,000 28,683,000   77,666,000 74,407,000   111,238,000   154,962,000 120,848,000 111,828,000
Research and development       8,072,000 4,896,000 7,453,000 6,281,000 5,271,000 6,255,000 8,633,000 4,995,000 3,611,000 1,737,000   12,968,000 11,526,000   17,807,000   25,260,000 18,976,000 8,173,000
Amortization of purchased intangibles       3,668,000 4,039,000 4,074,000 4,257,000 4,312,000 2,038,000 1,740,000 1,698,000 1,710,000 1,698,000   7,707,000 6,350,000   10,607,000   14,681,000 6,846,000 6,432,000
Total costs and expenses       307,235,000 290,566,000 316,606,000 293,118,000 305,923,000 257,221,000 321,323,000 298,604,000 238,427,000 230,310,000   597,801,000 563,144,000   856,262,000   1,172,868,000 1,088,664,000 931,949,000
Operating income       33,759,000 28,181,000 30,304,000 26,787,000 28,045,000 27,199,000 26,383,000 32,636,000 26,132,000 20,374,000   61,940,000 55,244,000   82,031,000   112,335,000 105,525,000 84,708,000
Other income (expense):                                            
Interest and dividend income       964,000 762,000 839,000 490,000 375,000 864,000 236,000 457,000 551,000 346,000   1,726,000 1,239,000   1,729,000   2,568,000 1,590,000 1,664,000
Interest expense       (331,000) (347,000) (306,000) (374,000) (374,000) (407,000) (473,000) (414,000) (418,000) (450,000)   (678,000) (781,000)   (1,155,000)   (1,461,000) (1,755,000) (2,031,000)
Other income (expense) - net       12,000 1,691,000 3,681,000 767,000 (16,000) (227,000) (4,470,000) 727,000 5,165,000 593,000   1,703,000 (243,000)   524,000   4,205,000 561,000 899,000
Income before income taxes       34,404,000 30,287,000 34,518,000 27,670,000 28,030,000 27,429,000 21,676,000 31,952,000 31,430,000 20,863,000   64,691,000 55,459,000   83,129,000   117,647,000 105,921,000 85,240,000
Income taxes       10,100,000 8,800,000 10,369,000 6,800,000 8,000,000 7,400,000 8,424,000 9,250,000 10,411,000 7,200,000   18,900,000 15,400,000   22,200,000   32,569,000 35,285,000 29,554,000
Net income       24,304,000 21,487,000 24,149,000 20,870,000 20,030,000 20,029,000 13,252,000 22,702,000 21,019,000 13,663,000   45,791,000 40,059,000   60,929,000   85,078,000 70,636,000 55,686,000
Less noncontrolling interest in income of VIE       51,000 45,000 49,000 56,000 84,000 121,000           96,000 205,000   261,000   310,000    
Net income attributable to Cubic       $ 24,253,000 $ 21,442,000 $ 24,100,000 $ 20,814,000 $ 19,946,000 $ 19,908,000 $ 13,252,000 $ 22,702,000 $ 21,019,000 $ 13,663,000   $ 45,695,000 $ 39,854,000   $ 60,668,000   $ 84,768,000 $ 70,636,000 $ 55,686,000
Basic and diluted net income per common share (in dollars per share)       $ 0.91 $ 0.80 $ 0.90 $ 0.78 $ 0.75 $ 0.74 $ 0.50 $ 0.85 $ 0.79 $ 0.51   $ 1.71 $ 1.49   $ 2.27   $ 3.17 $ 2.64 $ 2.08
Basic (in shares)       26,736,000 26,736,000 26,736,000 26,736,000 26,736,000 26,736,000 26,735,000 26,736,000 26,736,000 26,732,000   26,736,000 26,736,000   26,736,000   26,736,000 26,735,000 26,731,000
Diluted (in shares)       26,736,000 26,736,000 26,736,000 26,736,000 26,736,000 26,736,000 26,735,000 26,736,000 26,736,000 26,732,000   26,736,000 26,736,000   26,736,000   26,736,000 26,735,000 26,731,000