XML 30 R81.htm IDEA: XBRL DOCUMENT v2.4.0.8
SUMMARY OF QUARTERLY RESULTS OF OPERATIONS (UNAUDITED) (Details 3) (USD $)
In Thousands, except Share data, unless otherwise specified
3 Months Ended 12 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
Net sales:                      
Products $ 132,874 $ 127,682 $ 167,036 $ 134,718 $ 171,632 $ 194,613 $ 156,891 $ 154,192 $ 562,310 $ 677,328 $ 601,093
Services 207,902 209,544 201,573 180,078 197,623 176,529 186,939 165,665 799,097 726,756 700,491
Total net sales 340,776 337,226 368,609 314,796 369,255 371,142 343,830 319,857 1,361,407 1,404,084 1,301,584
Costs and expenses:                      
Products 115,750 91,011 119,145 99,887 121,479 123,072 107,432 114,195 425,793 466,178 418,504
Services 167,851 164,278 153,320 144,071 163,059 153,640 145,696 131,567 629,520 593,962 564,765
Selling, general and administrative 38,837 44,130 41,320 40,943 43,179 42,751 43,039 35,220 165,230 164,189 159,791
Restructuring costs 1,941 114 6,084           8,139    
Impairment of goodwill 50,865               50,865    
Research and development 5,099 6,426 7,098 5,822 7,327 8,427 8,072 4,896 24,445 28,722 25,260
Amortization of purchased intangibles 4,488 4,362 4,266 3,564 3,471 3,650 3,668 4,039 16,680 14,828 14,681
Total costs and expenses 384,831 310,321 331,233 294,287 338,515 331,540 307,907 289,917 1,320,672 1,267,879 1,183,001
Operating income (44,055) 26,905 37,376 20,509 30,740 39,602 35,923 29,940 40,735 136,205 118,583
Other income (expenses):                      
Interest and dividend income 297 530 312 437 571 697 964 762 1,576 2,994 2,568
Interest expense (980) (925) (657) (865) (664) (234) (344) (360) (3,427) (1,602) (1,541)
Other income (expense), net 1,651 (813) (53) 102 271 (950) 122 923 887 366 863
Income before income taxes (43,087) 25,697 36,978 20,183 30,918 39,115 36,665 31,265 39,771 137,963 120,473
Income taxes (5,935) 7,292 7,276 5,869 8,951 11,667 10,758 8,956 14,502 40,332 34,119
Net income (37,152) 18,405 29,702 14,314 21,967 27,448 25,907 22,309 25,269 97,631 86,354
Less noncontrolling interest in income of VIE 34 24 52 73 55 53 51 45 183 204 310
Net income attributable to Cubic (37,186) 18,381 29,650 14,241 21,912 27,395 25,856 22,264 25,086 97,427 86,044
Net Income per share attributable to Cubic:                      
Basic (in dollars per share) $ (1.39) $ 0.69 $ 1.11 $ 0.53 $ 0.82 $ 1.02 $ 0.97 $ 0.83 $ 0.94 $ 3.64 $ 3.22
Diluted (in dollars per share) $ (1.39) $ 0.69 $ 1.11 $ 0.53 $ 0.82 $ 1.02 $ 0.97 $ 0.83 $ 0.94 $ 3.64 $ 3.22
Weighted Average shares used in per share calculations:                      
Basic (in shares) 26,736 26,736 26,736 26,736 26,736 26,736 26,736 26,736 26,736,000 26,736,000 26,736,000
Diluted (in shares) 26,736 26,762 26,736 26,736 26,736 26,736 26,736 26,736 26,760,000 26,736,000 26,736,000
Previously Reported
                     
Net sales:                      
Products 136,216 131,557 164,968 135,701 164,458 189,743 155,776 153,310 568,442 663,287 600,933
Services 206,386 208,888 199,337 177,670 195,229 175,654 183,869 163,456 792,281 718,208 694,648
Total net sales 342,602 340,445 364,305 313,371 359,687 365,397 339,645 316,766 1,360,723 1,381,495 1,295,581
Costs and expenses:                      
Products 117,530 93,946 117,123 100,895 113,009 118,431 106,684 113,449 429,494 451,573 418,279
Services 167,757 164,458 153,766 143,851 164,060 153,552 145,642 131,408 629,832 594,662 564,062
Selling, general and administrative 38,429 44,130 41,320 40,997 42,678 42,751 43,039 35,220 164,876 163,688 159,791
Restructuring costs 1,941 114 6,084           8,139    
Impairment of goodwill 50,865               50,865    
Research and development 5,099 6,426 7,098 5,822 7,327 8,427 8,072 4,896 24,445 28,722 25,260
Amortization of purchased intangibles 4,488 4,362 4,266 3,564 3,471 3,650 3,668 4,039 16,680 14,828 14,681
Total costs and expenses 386,109 313,436 329,657 295,129 330,545 326,811 307,105 289,012 1,324,331 1,253,473 1,182,073
Operating income (43,507) 27,009 34,648 18,242 29,142 38,586 32,540 27,754 36,392 128,022 113,508
Other income (expenses):                      
Interest and dividend income 297 530 312 437 571 697 964 762 1,576 2,994 2,568
Interest expense (977) (922) (654) (862) (651) (221) (331) (347) (3,415) (1,550) (1,461)
Other income (expense), net 397 (813) (53) 102 726 (950) 122 923 (367) 821 1,662
Income before income taxes (43,790) 25,804 34,253 17,919 29,788 38,112 33,295 29,092 34,186 130,287 116,277
Income taxes (5,654) 7,416 7,043 5,400 8,645 11,338 9,847 8,353 14,205 38,183 32,373
Net income (38,136) 18,388 27,210 12,519 21,143 26,774 23,448 20,739 19,981 92,104 83,904
Less noncontrolling interest in income of VIE 34 24 52 73 55 53 51 45 183 204 310
Net income attributable to Cubic (38,170) 18,364 27,158 12,446 21,088 26,721 23,397 20,694 19,798 91,900 83,594
Net Income per share attributable to Cubic:                      
Basic (in dollars per share) $ (1.43) $ 0.69 $ 1.02 $ 0.47 $ 0.79 $ 1.00 $ 0.88 $ 0.77 $ 0.74 $ 3.44 $ 3.13
Diluted (in dollars per share) $ (1.43) $ 0.69 $ 1.02 $ 0.47 $ 0.79 $ 1.00 $ 0.88 $ 0.77 $ 0.74 $ 3.44 $ 3.13
Weighted Average shares used in per share calculations:                      
Basic (in shares) 26,736 26,736 26,736 26,736 26,736 26,736 26,736 26,736 26,736,000 26,736,000 26,736,000
Diluted (in shares) 26,736 26,762 26,736 26,736 26,736 26,736 26,736 26,736 26,760,000 26,736,000 26,736,000
Adjustments
                     
Net sales:                      
Products (3,342) (3,875) 2,068 (983) 7,174 4,870 1,115 882 (6,132) 14,041 160
Services 1,516 656 2,236 2,408 2,394 875 3,070 2,209 6,816 8,548 5,843
Total net sales (1,826) (3,219) 4,304 1,425 9,568 5,745 4,185 3,091 684 22,589 6,003
Costs and expenses:                      
Products (1,780) (2,935) 2,022 (1,008) 8,470 4,641 748 746 (3,701) 14,605 225
Services 94 (180) (446) 220 (1,001) 88 54 159 (312) (700) 703
Selling, general and administrative 408     (54) 501       354 501  
Total costs and expenses (1,278) (3,115) 1,576 (842) 7,970 4,729 802 905 (3,659) 14,406 928
Operating income (548) (104) 2,728 2,267 1,598 1,016 3,383 2,186 4,343 8,183 5,075
Other income (expenses):                      
Interest expense (3) (3) (3) (3) (13) (13) (13) (13) (12) (52) (80)
Other income (expense), net 1,254       (455)       1,254 (455) (799)
Income before income taxes 703 (107) 2,725 2,264 1,130 1,003 3,370 2,173 5,585 7,676 4,196
Income taxes (281) (124) 233 469 306 329 911 603 297 2,149 1,746
Net income 984 17 2,492 1,795 824 674 2,459 1,570 5,288 5,527 2,450
Net income attributable to Cubic $ 984 $ 17 $ 2,492 $ 1,795 $ 824 $ 674 $ 2,459 $ 1,570 $ 5,288 $ 5,527 $ 2,450
Net Income per share attributable to Cubic:                      
Basic (in dollars per share) $ 0.04 $ 0.00 $ 0.09 $ 0.06 $ 0.03 $ 0.02 $ 0.09 $ 0.06 $ 0.20 $ 0.20 $ 0.09
Diluted (in dollars per share) $ 0.04 $ 0.00 $ 0.09 $ 0.06 $ 0.03 $ 0.02 $ 0.09 $ 0.06 $ 0.20 $ 0.20 $ 0.09