XML 21 R6.htm IDEA: XBRL DOCUMENT v3.21.1
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Mar. 31, 2021
Mar. 31, 2020
Mar. 31, 2021
Mar. 31, 2020
Operating Activities:        
Net loss $ (19,240) $ (52,301) $ (26,518) $ (68,886)
Net income (loss) from discontinued operations   (129)   455
Adjustments to reconcile net loss to net cash used in operating activities:        
Depreciation and amortization 25,055 23,414 49,716 40,364
Share-based compensation expense 6,472 5,382 11,151 9,859
Change in fair value of contingent consideration 1,260 (1,473) 684 (4,478)
Deferred income taxes 161 2,909 (977) 2,909
Loss on extinguishment of debt   16,090   16,090
Other items 2,094 13 5,705 4,308
Changes in operating assets and liabilities, net of effects from acquisitions (37,150) (36,281) (80,027) (86,222)
NET CASH USED IN OPERATING ACTIVITIES FROM CONTINUING OPERATIONS (36,439) (26,557) (58,609) (74,119)
NET CASH PROVIDED BY OPERATING ACTIVITIES FROM DISCONTINUED OPERATIONS   129   85
NET CASH USED IN OPERATING ACTIVITIES (36,439) (26,428) (58,609) (74,034)
Investing Activities:        
Acquisition of businesses, net of cash acquired   (234,538)   (234,538)
Purchases of property, plant and equipment (13,389) (13,478) (20,053) (25,311)
Purchase of non-marketable debt and equity securities (1,446)   (1,446)  
Receipt of withheld proceeds from sale of trade receivables 641   2,483 5,521
NET CASH USED IN INVESTING ACTIVITIES (14,194) (248,016) (19,016) (254,328)
Financing Activities:        
Proceeds from short-term borrowings 104,786 727,000 186,644 884,500
Principal payments on short-term borrowings (32,956) (616,500) (123,646) (743,000)
Principal payments on long-term borrowings (3,653) (199,833) (5,625) (199,833)
Debt extinguishment make-whole payment   (15,856)   (15,856)
Deferred financing fees   (2,517)   (2,517)
Principal payments on finance lease liability (673)   (691)  
Proceeds from stock issued under employee stock purchase plan 1,170   1,170 1,169
Purchase of common stock (1,004) (39) (4,014) (3,660)
Shares repurchased for tax withholdings (5,243)   (5,243)  
Dividends paid (4,270) (4,225) (4,270) (4,225)
Contingent consideration payments related to acquisitions of businesses (1,006)   (1,006)  
NET CASH PROVIDED BY FINANCING ACTIVITIES 77,126 341,066 85,828 389,800
Effect of exchange rates on cash (2,448) (11,224) 6,078 (7,203)
NET INCREASE IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH 24,045 55,398 14,281 54,235
Cash, cash equivalents and restricted cash at the beginning of the period 147,220 94,458 156,984 95,621
CASH, CASH EQUIVALENTS AND RESTRICTED CASH AT THE END OF THE PERIOD 171,265 149,856 171,265 149,856
PIXIA Corp        
Supplemental disclosure of non-cash investing and financing activities:        
Receivable recognized in connection with the acquisition of net   1,214   1,214
Delerrok Inc.        
Adjustments to reconcile net loss to net cash used in operating activities:        
Change in fair value of contingent consideration     (900)  
Supplemental disclosure of non-cash investing and financing activities:        
Contingent consideration liability incurred with the acquisition   1,600   1,600
Cubic Corporation Excluding VIE        
Financing Activities:        
Proceeds from long-term borrowings 1,008 450,000 1,008 450,000
VIE        
Adjustments to reconcile net loss to net cash used in operating activities:        
Change in fair value of interest rate swap (15,091) 15,819 (18,343) 11,482
Financing Activities:        
Proceeds from long-term borrowings $ 18,967 $ 3,036 $ 41,501 $ 23,222