XML 39 R52.htm IDEA: XBRL DOCUMENT v2.4.0.8
ACQUISITIONS (Details) (USD $)
3 Months Ended 12 Months Ended 0 Months Ended 12 Months Ended 0 Months Ended 0 Months Ended 12 Months Ended 0 Months Ended 12 Months Ended 0 Months Ended 12 Months Ended 0 Months Ended 12 Months Ended 0 Months Ended
Sep. 30, 2013
Jun. 30, 2013
Mar. 31, 2013
Dec. 31, 2012
Sep. 30, 2012
Jun. 30, 2012
Mar. 31, 2012
Dec. 31, 2011
Sep. 30, 2013
Sep. 30, 2012
Sep. 30, 2011
Dec. 14, 2012
NEK Special Programs Group LLC (NEK)
Sep. 30, 2013
NEK Special Programs Group LLC (NEK)
Dec. 14, 2012
NEK Special Programs Group LLC (NEK)
Minimum
item
Dec. 14, 2012
NEK Special Programs Group LLC (NEK)
Customer relationships
Dec. 14, 2012
NEK Special Programs Group LLC (NEK)
Corporate trade names
Dec. 14, 2012
NEK Special Programs Group LLC (NEK)
Non-compete agreements
Jan. 24, 2013
Next Bus
Sep. 30, 2013
Next Bus
Jan. 24, 2013
Next Bus
Customer relationships
Jan. 24, 2013
Next Bus
Corporate trade names
Jan. 24, 2013
Next Bus
Acquired technology
Jan. 24, 2013
Next Bus
Backlog
Jul. 02, 2013
AIS
Sep. 30, 2013
AIS
Jul. 02, 2013
AIS
Customer relationships
Jul. 02, 2013
AIS
Acquired technology
Jul. 02, 2013
AIS
Backlog
Jul. 02, 2013
PSMC
Sep. 30, 2013
PSMC
Jul. 02, 2013
PSMC
Customer relationships
Jul. 02, 2013
PSMC
Backlog
Dec. 20, 2010
Abraxas Corporation
Sep. 30, 2013
Abraxas Corporation
Dec. 20, 2010
Abraxas Corporation
Customer relationships
Dec. 20, 2010
Abraxas Corporation
Corporate trade names
Dec. 20, 2010
Abraxas Corporation
Non-compete agreements
Dec. 20, 2010
Abraxas Corporation
Backlog
Nov. 26, 2013
ITMS
Subsequent event
Forecast
Acquisitions                                                                              
Number of employees hired                           200                                                  
Net sales $ 340,776,000 $ 337,226,000 $ 368,609,000 $ 314,796,000 $ 369,255,000 $ 371,142,000 $ 343,830,000 $ 319,857,000 $ 1,361,407,000 $ 1,404,084,000 $ 1,301,584,000   $ 31,600,000           $ 7,800,000           $ 2,000,000         $ 1,700,000                  
Net loss (income) after taxes 37,152,000 (18,405,000) (29,702,000) (14,314,000) (21,967,000) (27,448,000) (25,907,000) (22,309,000) (25,269,000) (97,631,000) (86,354,000)   500,000           400,000           100,000         (100,000)                  
Transaction related costs                         600,000           200,000                                        
Cost of acquisition net                       52,000,000                                                      
Fair value of consideration transferred                       52,600,000                                                     70,000,000
Cash consideration paid                         48,100,000         20,200,000           2,000,000         1,300,000       126,000,000            
Estimated current liability of additional cash consideration                         4,500,000                                                    
Additional cash consideration accelerated if certain event occurs                         1,000,000                                                    
Fair value of additional contingent cash consideration                         3,500,000                                                    
Amount of change in the estimated fair value of the total estimated contingent payments to be made since the date of the acquisition                         0                                                    
Purchase price allocation                                                                              
Amortizable intangible assets                             13,300,000 4,900,000 200,000     8,800,000 1,000,000 1,300,000 1,700,000     1,400,000 900,000 600,000     600,000 100,000     20,100,000 5,700,000 5,200,000 11,500,000  
Recoverable income taxes                                                                 4,300,000            
Accounts receivable - billed                       3,100,000                                                      
Accounts receivable - unbilled                       7,700,000                                                      
Accounts receivable, net                                   2,200,000                                          
Accounts payable and accrued expenses                       (3,000,000)           (1,100,000)                                          
Deferred tax liabilities, net                                   (3,300,000)                             (7,600,000)            
Net tangible assets acquired                                                                 5,100,000            
Other net liabilities assumed                       (400,000)           (1,200,000)                                          
Other net assets acquired                                               (1,500,000)                              
Net identifiable assets acquired                       25,800,000           9,400,000           1,400,000         700,000       44,300,000            
Goodwill 134,851,000 183,895,000 185,589,000 173,734,000 146,933,000 146,597,000 146,812,000 146,413,000 134,851,000 146,933,000 146,355,000 26,800,000           10,800,000           600,000         600,000       81,700,000            
Net assets acquired                       52,600,000           20,200,000           2,000,000         1,300,000       126,000,000            
Weighted average useful life of intangible assets                 6 years       4 years                                         6 years          
Unaudited pro forma information                                                                              
Net sales                 1,385,300,000 1,468,000,000                                                          
Net income attributable to Cubic                 26,200,000 99,200,000                                                          
Adjustments made for transaction expenses                 $ 0