SUMMARY OF QUARTERLY RESULTS OF OPERATIONS (UNAUDITED) (Tables) | 12 Months Ended |
Sep. 30, 2013 |
SUMMARY OF QUARTERLY RESULTS OF OPERATIONS (UNAUDITED) | ' |
Summary of restated quarterly results of operations | ' |
|
|
| | | | | | | | | | Year | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended | | Ended | | | | | | | | | | | | | | | | | | | | | | |
Fiscal 2013 | | September 30 | | June 30 | | March 31 | | December 31 | | September 30 | | | | | | | | | | | | | | | | | | | | | | |
| | (in thousands, except per share data) | | | | | | | | | | | | | | | | | | | | | | |
| | (As Restated) | | (As Restated) | | (As Restated) | | (As Restated) | | (As Restated) | | | | | | | | | | | | | | | | | | | | | | |
Net sales | | $ | 340,776 | | $ | 337,226 | | $ | 368,609 | | $ | 314,796 | | $ | 1,361,407 | | | | | | | | | | | | | | | | | | | | | | |
Operating income (loss) | | (44,055 | ) | 26,905 | | 37,376 | | 20,509 | | 40,735 | | | | | | | | | | | | | | | | | | | | | | |
Net income (loss) attributable to Cubic | | (37,186 | ) | 18,381 | | 29,650 | | 14,241 | | 25,086 | | | | | | | | | | | | | | | | | | | | | | |
Net income (loss) per share, basic | | (1.39 | ) | 0.69 | | 1.11 | | 0.53 | | 0.94 | | | | | | | | | | | | | | | | | | | | | | |
Net income (loss) per share, diluted | | (1.39 | ) | 0.69 | | 1.11 | | 0.53 | | 0.94 | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | Year | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended | | Ended | | | | | | | | | | | | | | | | | | | | | | |
Fiscal 2012 | | September 30 | | June 30 | | March 31 | | December 31 | | September 30 | | | | | | | | | | | | | | | | | | | | | | |
| | (in thousands, except per share data) | | | | | | | | | | | | | | | | | | | | | | |
| | (As Restated) | | (As Restated) | | (As Restated) | | (As Restated) | | (As Restated) | | | | | | | | | | | | | | | | | | | | | | |
Net sales | | $ | 369,255 | | $ | 371,142 | | $ | 343,830 | | $ | 319,857 | | $ | 1,404,084 | | | | | | | | | | | | | | | | | | | | | | |
Operating income | | 30,740 | | 39,602 | | 35,923 | | 29,940 | | 136,205 | | | | | | | | | | | | | | | | | | | | | | |
Net income attributable to Cubic | | 21,912 | | 27,395 | | 25,856 | | 22,264 | | 97,427 | | | | | | | | | | | | | | | | | | | | | | |
Net income per share, basic | | 0.82 | | 1.02 | | 0.97 | | 0.83 | | 3.64 | | | | | | | | | | | | | | | | | | | | | | |
Net income per share, diluted | | 0.82 | | 1.02 | | 0.97 | | 0.83 | | 3.64 | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Summary of restated quarterly results of income | ' |
|
|
| | Condensed Consolidated Statement of Income | | Condensed Consolidated Statement of Income | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, 2013 | | Three Months Ended September 30, 2012 | | | | | | | | | | | | | | | | | | | |
| | Previously | | | | As | | Previously | | | | As | | | | | | | | | | | | | | | | | | | |
| | Reported | | Adjustments | | Restated | | Reported | | Adjustments | | Restated | | | | | | | | | | | | | | | | | | | |
| | (amounts in thousands, except per share data) | | (amounts in thousands, except per share data) | | | | | | | | | | | | | | | | | | | |
Net sales: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Products | | $ | 136,216 | | $ | (3,342 | ) | $ | 132,874 | | $ | 164,458 | | $ | 7,174 | | $ | 171,632 | | | | | | | | | | | | | | | | | | | |
Services | | 206,386 | | 1,516 | | 207,902 | | 195,229 | | 2,394 | | 197,623 | | | | | | | | | | | | | | | | | | | |
| | 342,602 | | (1,826 | ) | 340,776 | | 359,687 | | 9,568 | | 369,255 | | | | | | | | | | | | | | | | | | | |
Costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Products | | 117,530 | | (1,780 | ) | 115,750 | | 113,009 | | 8,470 | | 121,479 | | | | | | | | | | | | | | | | | | | |
Services | | 167,757 | | 94 | | 167,851 | | 164,060 | | (1,001 | ) | 163,059 | | | | | | | | | | | | | | | | | | | |
Selling, general and administrative | | 38,429 | | 408 | | 38,837 | | 42,678 | | 501 | | 43,179 | | | | | | | | | | | | | | | | | | | |
Restructuring costs | | 1,941 | | — | | 1,941 | | — | | — | | — | | | | | | | | | | | | | | | | | | | |
Impairment of goodwill | | 50,865 | | — | | 50,865 | | — | | — | | — | | | | | | | | | | | | | | | | | | | |
Research and development | | 5,099 | | — | | 5,099 | | 7,327 | | — | | 7,327 | | | | | | | | | | | | | | | | | | | |
Amortization of purchased intangibles | | 4,488 | | — | | 4,488 | | 3,471 | | — | | 3,471 | | | | | | | | | | | | | | | | | | | |
| | 386,109 | | (1,278 | ) | 384,831 | | 330,545 | | 7,970 | | 338,515 | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating income (loss) | | (43,507 | ) | (548 | ) | (44,055 | ) | 29,142 | | 1,598 | | 30,740 | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest and dividend income | | 297 | | — | | 297 | | 571 | | — | | 571 | | | | | | | | | | | | | | | | | | | |
Interest expense | | (977 | ) | (3 | ) | (980 | ) | (651 | ) | (13 | ) | (664 | ) | | | | | | | | | | | | | | | | | | |
Other income (expense) - net | | 397 | | 1,254 | | 1,651 | | 726 | | (455 | ) | 271 | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Income (loss) before income taxes | | (43,790 | ) | 703 | | (43,087 | ) | 29,788 | | 1,130 | | 30,918 | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Income taxes | | (5,654 | ) | (281 | ) | (5,935 | ) | 8,645 | | 306 | | 8,951 | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income (loss) | | (38,136 | ) | 984 | | (37,152 | ) | 21,143 | | 824 | | 21,967 | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Less noncontrolling interest in income of VIE | | 34 | | — | | 34 | | 55 | | — | | 55 | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income (loss) attributable to Cubic | | $ | (38,170 | ) | $ | 984 | | $ | (37,186 | ) | $ | 21,088 | | $ | 824 | | $ | 21,912 | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income (loss) per share attributable to Cubic: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic | | $ | (1.43 | ) | $ | 0.04 | | $ | (1.39 | ) | $ | 0.79 | | $ | 0.03 | | $ | 0.82 | | | | | | | | | | | | | | | | | | | |
Diluted | | $ | (1.43 | ) | $ | 0.04 | | $ | (1.39 | ) | $ | 0.79 | | $ | 0.03 | | $ | 0.82 | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average shares used in per share calculations: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic | | 26,736 | | — | | 26,736 | | 26,736 | | — | | 26,736 | | | | | | | | | | | | | | | | | | | |
Diluted | | 26,736 | | — | | 26,736 | | 26,736 | | — | | 26,736 | | | | | | | | | | | | | | | | | | | |
|
| | Condensed Consolidated Statement of Income | | Condensed Consolidated Statement of Income | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended June 30, 2013 | | Three Months Ended June 30, 2012 | | | | | | | | | | | | | | | | | | | |
| | Previously | | | | As | | Previously | | | | As | | | | | | | | | | | | | | | | | | | |
| | Reported | | Adjustments | | Restated | | Reported | | Adjustments | | Restated | | | | | | | | | | | | | | | | | | | |
| | (amounts in thousands, except per share data) | | (amounts in thousands, except per share data) | | | | | | | | | | | | | | | | | | | |
Net sales: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Products | | $ | 131,557 | | $ | (3,875 | ) | $ | 127,682 | | $ | 189,743 | | $ | 4,870 | | $ | 194,613 | | | | | | | | | | | | | | | | | | | |
Services | | 208,888 | | 656 | | 209,544 | | 175,654 | | 875 | | 176,529 | | | | | | | | | | | | | | | | | | | |
| | 340,445 | | (3,219 | ) | 337,226 | | 365,397 | | 5,745 | | 371,142 | | | | | | | | | | | | | | | | | | | |
Costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Products | | 93,946 | | (2,935 | ) | 91,011 | | 118,431 | | 4,641 | | 123,072 | | | | | | | | | | | | | | | | | | | |
Services | | 164,458 | | (180 | ) | 164,278 | | 153,552 | | 88 | | 153,640 | | | | | | | | | | | | | | | | | | | |
Selling, general and administrative | | 44,130 | | — | | 44,130 | | 42,751 | | — | | 42,751 | | | | | | | | | | | | | | | | | | | |
Restructuring costs | | 114 | | — | | 114 | | — | | — | | — | | | | | | | | | | | | | | | | | | | |
Research and development | | 6,426 | | — | | 6,426 | | 8,427 | | — | | 8,427 | | | | | | | | | | | | | | | | | | | |
Amortization of purchased intangibles | | 4,362 | | — | | 4,362 | | 3,650 | | — | | 3,650 | | | | | | | | | | | | | | | | | | | |
| | 313,436 | | (3,115 | ) | 310,321 | | 326,811 | | 4,729 | | 331,540 | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating income | | 27,009 | | (104 | ) | 26,905 | | 38,586 | | 1,016 | | 39,602 | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest and dividend income | | 530 | | — | | 530 | | 697 | | — | | 697 | | | | | | | | | | | | | | | | | | | |
Interest expense | | (922 | ) | (3 | ) | (925 | ) | (221 | ) | (13 | ) | (234 | ) | | | | | | | | | | | | | | | | | | |
Other income (expense) - net | | (813 | ) | — | | (813 | ) | (950 | ) | — | | (950 | ) | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Income before income taxes | | 25,804 | | (107 | ) | 25,697 | | 38,112 | | 1,003 | | 39,115 | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Income taxes | | 7,416 | | (124 | ) | 7,292 | | 11,338 | | 329 | | 11,667 | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income | | 18,388 | | 17 | | 18,405 | | 26,774 | | 674 | | 27,448 | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Less noncontrolling interest in income of VIE | | 24 | | — | | 24 | | 53 | | — | | 53 | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income attributable to Cubic | | $ | 18,364 | | $ | 17 | | $ | 18,381 | | $ | 26,721 | | $ | 674 | | $ | 27,395 | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income per share attributable to Cubic: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic | | $ | 0.69 | | $ | 0 | | $ | 0.69 | | $ | 1 | | $ | 0.02 | | $ | 1.02 | | | | | | | | | | | | | | | | | | | |
Diluted | | $ | 0.69 | | $ | 0 | | $ | 0.69 | | $ | 1 | | $ | 0.02 | | $ | 1.02 | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average shares used in per share calculations: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic | | 26,736 | | — | | 26,736 | | 26,736 | | — | | 26,736 | | | | | | | | | | | | | | | | | | | |
Diluted | | 26,762 | | — | | 26,762 | | 26,736 | | — | | 26,736 | | | | | | | | | | | | | | | | | | | |
|
| | Condensed Consolidated Statement of Income | | Condensed Consolidated Statement of Income | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended March 31, 2013 | | Three Months Ended March 31, 2012 | | | | | | | | | | | | | | | | | | | |
| | Previously | | | | As | | Previously | | | | As | | | | | | | | | | | | | | | | | | | |
| | Reported | | Adjustments | | Restated | | Reported | | Adjustments | | Restated | | | | | | | | | | | | | | | | | | | |
| | (amounts in thousands, except per share data) | | (amounts in thousands, except per share data) | | | | | | | | | | | | | | | | | | | |
Net sales: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Products | | $ | 164,968 | | $ | 2,068 | | $ | 167,036 | | $ | 155,776 | | $ | 1,115 | | $ | 156,891 | | | | | | | | | | | | | | | | | | | |
Services | | 199,337 | | 2,236 | | 201,573 | | 183,869 | | 3,070 | | 186,939 | | | | | | | | | | | | | | | | | | | |
| | 364,305 | | 4,304 | | 368,609 | | 339,645 | | 4,185 | | 343,830 | | | | | | | | | | | | | | | | | | | |
Costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Products | | 117,123 | | 2,022 | | 119,145 | | 106,684 | | 748 | | 107,432 | | | | | | | | | | | | | | | | | | | |
Services | | 153,766 | | (446 | ) | 153,320 | | 145,642 | | 54 | | 145,696 | | | | | | | | | | | | | | | | | | | |
Selling, general and administrative | | 41,320 | | — | | 41,320 | | 43,039 | | — | | 43,039 | | | | | | | | | | | | | | | | | | | |
Restructuring costs | | 6,084 | | — | | 6,084 | | — | | — | | — | | | | | | | | | | | | | | | | | | | |
Research and development | | 7,098 | | — | | 7,098 | | 8,072 | | — | | 8,072 | | | | | | | | | | | | | | | | | | | |
Amortization of purchased intangibles | | 4,266 | | — | | 4,266 | | 3,668 | | — | | 3,668 | | | | | | | | | | | | | | | | | | | |
| | 329,657 | | 1,576 | | 331,233 | | 307,105 | | 802 | | 307,907 | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating income | | 34,648 | | 2,728 | | 37,376 | | 32,540 | | 3,383 | | 35,923 | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest and dividend income | | 312 | | — | | 312 | | 964 | | — | | 964 | | | | | | | | | | | | | | | | | | | |
Interest expense | | (654 | ) | (3 | ) | (657 | ) | (331 | ) | (13 | ) | (344 | ) | | | | | | | | | | | | | | | | | | |
Other income (expense) - net | | (53 | ) | — | | (53 | ) | 122 | | — | | 122 | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Income before income taxes | | 34,253 | | 2,725 | | 36,978 | | 33,295 | | 3,370 | | 36,665 | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Income taxes | | 7,043 | | 233 | | 7,276 | | 9,847 | | 911 | | 10,758 | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income | | 27,210 | | 2,492 | | 29,702 | | 23,448 | | 2,459 | | 25,907 | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Less noncontrolling interest in income of VIE | | 52 | | — | | 52 | | 51 | | — | | 51 | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income attributable to Cubic | | $ | 27,158 | | $ | 2,492 | | $ | 29,650 | | $ | 23,397 | | $ | 2,459 | | $ | 25,856 | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income per share attributable to Cubic: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic | | $ | 1.02 | | $ | 0.09 | | $ | 1.11 | | $ | 0.88 | | $ | 0.09 | | $ | 0.97 | | | | | | | | | | | | | | | | | | | |
Diluted | | $ | 1.02 | | $ | 0.09 | | $ | 1.11 | | $ | 0.88 | | $ | 0.09 | | $ | 0.97 | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average shares used in per share calculations: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic | | 26,736 | | — | | 26,736 | | 26,736 | | — | | 26,736 | | | | | | | | | | | | | | | | | | | |
Diluted | | 26,736 | | — | | 26,736 | | 26,736 | | — | | 26,736 | | | | | | | | | | | | | | | | | | | |
|
| | Condensed Consolidated Statement of Income | | Condensed Consolidated Statement of Income | | | | | | | | | | | | | | | | | | | |
Three Months Ended December 31, 2012 | Three Months Ended December 31, 2011 | | | | | | | | | | | | | | | | | | |
| | Previously | | | | As | | Previously | | | | As | | | | | | | | | | | | | | | | | | | |
| | Reported | | Adjustments | | Restated | | Reported | | Adjustments | | Restated | | | | | | | | | | | | | | | | | | | |
| | (amounts in thousands, except per share data) | | (amounts in thousands, except per share data) | | | | | | | | | | | | | | | | | | | |
Net sales: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Products | | $ | 135,701 | | $ | (983 | ) | $ | 134,718 | | $ | 153,310 | | $ | 882 | | $ | 154,192 | | | | | | | | | | | | | | | | | | | |
Services | | 177,670 | | 2,408 | | 180,078 | | 163,456 | | 2,209 | | 165,665 | | | | | | | | | | | | | | | | | | | |
| | 313,371 | | 1,425 | | 314,796 | | 316,766 | | 3,091 | | 319,857 | | | | | | | | | | | | | | | | | | | |
Costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Products | | 100,895 | | (1,008 | ) | 99,887 | | 113,449 | | 746 | | 114,195 | | | | | | | | | | | | | | | | | | | |
Services | | 143,851 | | 220 | | 144,071 | | 131,408 | | 159 | | 131,567 | | | | | | | | | | | | | | | | | | | |
Selling, general and administrative | | 40,997 | | (54 | ) | 40,943 | | 35,220 | | — | | 35,220 | | | | | | | | | | | | | | | | | | | |
Research and development | | 5,822 | | — | | 5,822 | | 4,896 | | — | | 4,896 | | | | | | | | | | | | | | | | | | | |
Amortization of purchased intangibles | | 3,564 | | — | | 3,564 | | 4,039 | | — | | 4,039 | | | | | | | | | | | | | | | | | | | |
| | 295,129 | | (842 | ) | 294,287 | | 289,012 | | 905 | | 289,917 | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating income | | 18,242 | | 2,267 | | 20,509 | | 27,754 | | 2,186 | | 29,940 | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest and dividend income | | 437 | | — | | 437 | | 762 | | — | | 762 | | | | | | | | | | | | | | | | | | | |
Interest expense | | (862 | ) | (3 | ) | (865 | ) | (347 | ) | (13 | ) | (360 | ) | | | | | | | | | | | | | | | | | | |
Other income (expense) - net | | 102 | | — | | 102 | | 923 | | — | | 923 | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Income before income taxes | | 17,919 | | 2,264 | | 20,183 | | 29,092 | | 2,173 | | 31,265 | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Income taxes | | 5,400 | | 469 | | 5,869 | | 8,353 | | 603 | | 8,956 | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income | | 12,519 | | 1,795 | | 14,314 | | 20,739 | | 1,570 | | 22,309 | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Less noncontrolling interest in income of VIE | | 73 | | — | | 73 | | 45 | | — | | 45 | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income attributable to Cubic | | $ | 12,446 | | $ | 1,795 | | $ | 14,241 | | $ | 20,694 | | $ | 1,570 | | $ | 22,264 | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income per share attributable to Cubic: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic | | $ | 0.47 | | $ | 0.06 | | $ | 0.53 | | $ | 0.77 | | $ | 0.06 | | $ | 0.83 | | | | | | | | | | | | | | | | | | | |
Diluted | | $ | 0.47 | | $ | 0.06 | | $ | 0.53 | | $ | 0.77 | | $ | 0.06 | | $ | 0.83 | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average shares used in per share calculations: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic | | 26,736 | | — | | 26,736 | | 26,736 | | — | | 26,736 | | | | | | | | | | | | | | | | | | | |
Diluted | | 26,736 | | — | | 26,736 | | 26,736 | | — | | 26,736 | | | | | | | | | | | | | | | | | | | |
Summary of restated quarterly results of comprehensive income | ' |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| | Condensed Consolidated Statement of Comprehensive Income | | Condensed Consolidated Statement of Comprehensive Income | | | | | | | | | | | | | | | | | | | |
Three Months Ended September 30, 2013 | Three Months Ended September 30, 2012 | | | | | | | | | | | | | | | | | | |
| | Previously | | | | As | | Previously | | | | As | | | | | | | | | | | | | | | | | | | |
| | Reported | | Adjustments | | Restated | | Reported | | Adjustments | | Restated | | | | | | | | | | | | | | | | | | | |
| | | | (in thousands) | | | | | | (in thousands) | | | | | | | | | | | | | | | | | | | | | |
Net income | | $ | (38,136 | ) | $ | 984 | | $ | (37,152 | ) | $ | 21,143 | | $ | 824 | | $ | 21,967 | | | | | | | | | | | | | | | | | | | |
Other comprehensive income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Adjustment to pension liability, net of taxes | | 13,501 | | (395 | ) | 13,106 | | (5,585 | ) | — | | (5,585 | ) | | | | | | | | | | | | | | | | | | |
Foreign currency translation | | 15,679 | | 1,060 | | 16,739 | | 7,375 | | 203 | | 7,578 | | | | | | | | | | | | | | | | | | | |
Net unrealized gains/losses from cash flow hedges, net of tax | | (926 | ) | — | | (926 | ) | (598 | ) | — | | (598 | ) | | | | | | | | | | | | | | | | | | |
Net unrealized gain (loss) on available-for-sale securities, net of tax | | 3 | | — | | 3 | | — | | — | | — | | | | | | | | | | | | | | | | | | | |
Total other comprehensive income (loss) | | 28,257 | | 665 | | 28,922 | | 1,192 | | 203 | | 1,395 | | | | | | | | | | | | | | | | | | | |
Total comprehensive income (loss) | | (9,879 | ) | 1,649 | | (8,230 | ) | 22,335 | | 1,027 | | 23,362 | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| | Condensed Consolidated Statement of Comprehensive Income | | Condensed Consolidated Statement of Comprehensive Income | | | | | | | | | | | | | | | | | | | |
Three Months Ended June 30, 2013 | Three Months Ended June 30, 2012 | | | | | | | | | | | | | | | | | | |
| | Previously | | | | As | | Previously | | | | As | | | | | | | | | | | | | | | | | | | |
| | Reported | | Adjustments | | Restated | | Reported | | Adjustments | | Restated | | | | | | | | | | | | | | | | | | | |
| | | | (in thousands) | | | | | | (in thousands) | | | | | | | | | | | | | | | | | | | | | |
Net income | | $ | 18,388 | | $ | 17 | | $ | 18,405 | | $ | 26,774 | | $ | 674 | | $ | 27,448 | | | | | | | | | | | | | | | | | | | |
Other comprehensive income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign currency translation | | (1,872 | ) | 96 | | (1,776 | ) | (4,880 | ) | (124 | ) | (5,004 | ) | | | | | | | | | | | | | | | | | | |
Net unrealized gains/losses from cash flow hedges, net of tax | | 4,706 | | — | | 4,706 | | (1,288 | ) | — | | (1,288 | ) | | | | | | | | | | | | | | | | | | |
Net unrealized gain (loss) on available-for-sale securities, net of tax | | (5 | ) | — | | (5 | ) | — | | — | | — | | | | | | | | | | | | | | | | | | | |
Total other comprehensive income (loss) | | 2,829 | | 96 | | 2,925 | | (6,168 | ) | (124 | ) | (6,292 | ) | | | | | | | | | | | | | | | | | | |
Total comprehensive income (loss) | | 21,217 | | 113 | | 21,330 | | 20,606 | | 550 | | 21,156 | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| | Condensed Consolidated Statement of Comprehensive Income | | Condensed Consolidated Statement of Comprehensive Income | | | | | | | | | | | | | | | | | | | |
Three Months Ended March 31, 2013 | Three Months Ended March 31, 2012 | | | | | | | | | | | | | | | | | | |
| | Previously | | | | As | | Previously | | | | As | | | | | | | | | | | | | | | | | | | |
| | Reported | | Adjustments | | Restated | | Reported | | Adjustments | | Restated | | | | | | | | | | | | | | | | | | | |
| | | | (in thousands) | | | | | | (in thousands) | | | | | | | | | | | | | | | | | | | | | |
Net income | | $ | 27,210 | | $ | 2,492 | | $ | 29,702 | | $ | 23,448 | | $ | 2,459 | | $ | 25,907 | | | | | | | | | | | | | | | | | | | |
Other comprehensive income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign currency translation | | (14,608 | ) | (730 | ) | (15,338 | ) | 7,846 | | 129 | | 7,975 | | | | | | | | | | | | | | | | | | | |
Net unrealized gains/losses from cash flow hedges, net of tax | | (745 | ) | — | | (745 | ) | 3,288 | | — | | 3,288 | | | | | | | | | | | | | | | | | | | |
Total other comprehensive income (loss) | | (15,353 | ) | (730 | ) | (16,083 | ) | 11,134 | | 129 | | 11,263 | | | | | | | | | | | | | | | | | | | |
Total comprehensive income (loss) | | 11,857 | | 1,762 | | 13,619 | | 34,582 | | 2,588 | | 37,170 | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| | Condensed Consolidated Statement of Comprehensive Income | | Condensed Consolidated Statement of Comprehensive Income | | | | | | | | | | | | | | | | | | | |
Three Months Ended December 31, 2012 | Three Months Ended December 31, 2011 | | | | | | | | | | | | | | | | | | |
| | Previously | | | | As | | Previously | | | | As | | | | | | | | | | | | | | | | | | | |
| | Reported | | Adjustments | | Restated | | Reported | | Adjustments | | Restated | | | | | | | | | | | | | | | | | | | |
| | | | (in thousands) | | | | | | (in thousands) | | | | | | | | | | | | | | | | | | | | | |
Net income | | $ | 12,519 | | $ | 1,795 | | $ | 14,314 | | $ | 20,739 | | $ | 1,570 | | $ | 22,309 | | | | | | | | | | | | | | | | | | | |
Other comprehensive income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign currency translation | | 1,295 | | 54 | | 1,349 | | 347 | | (19 | ) | 328 | | | | | | | | | | | | | | | | | | | |
Net unrealized gains/losses from cash flow hedges, net of tax | | 742 | | — | | 742 | | (1,160 | ) | — | | (1,160 | ) | | | | | | | | | | | | | | | | | | |
Total other comprehensive income (loss) | | 2,037 | | 54 | | 2,091 | | (813 | ) | (19 | ) | (832 | ) | | | | | | | | | | | | | | | | | | |
Total comprehensive income (loss) | | 14,556 | | 1,849 | | 16,405 | | 19,926 | | 1,551 | | 21,477 | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Summary of restated quarterly results of balance sheet | ' |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Condensed Consolidated Balance Sheet | | Condensed Consolidated Balance Sheet | | Condensed Consolidated Balance Sheet | | | | | | | | | | |
June 30, 2013 | March 31, 2013 | December 31, 2012 | | | | | | | | | |
| | Previously | | | | As | | Previously | | | | As | | Previously | | | | As | | | | | | | | | | |
| | Reported | | Adjustments | | Restated | | Reported | | Adjustments | | Restated | | Reported | | Adjustments | | Restated | | | | | | | | | | |
| | | | (in thousands) | | | | | | (in thousands) | | | | | | (in thousands) | | | | | | | | | | | | |
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | $ | 212,451 | | $ | — | | $ | 212,451 | | $ | 148,605 | | $ | — | | $ | 148,605 | | $ | 174,116 | | $ | — | | $ | 174,116 | | | | | | | | | | |
Restricted cash | | 68,853 | | — | | 68,853 | | 68,833 | | — | | 68,833 | | 68,829 | | — | | 68,829 | | | | | | | | | | |
Marketable securities | | 4,049 | | — | | 4,049 | | — | | — | | — | | — | | — | | — | | | | | | | | | | |
Accounts receivable - net | | 388,436 | | (2,499 | ) | 385,937 | | 414,066 | | (3,304 | ) | 410,762 | | 359,301 | | (3,324 | ) | 355,977 | | | | | | | | | | |
Recoverable income taxes | | 6,673 | | — | | 6,673 | | 5,600 | | — | | 5,600 | | 4,817 | | — | | 4,817 | | | | | | | | | | |
Inventories - net | | 48,312 | | (5,935 | ) | 42,377 | | 50,992 | | (11,205 | ) | 39,787 | | 53,095 | | (10,578 | ) | 42,517 | | | | | | | | | | |
Deferred income taxes and other current assets | | 17,035 | | 835 | | 17,870 | | 16,754 | | 965 | | 17,719 | | 24,243 | | 873 | | 25,116 | | | | | | | | | | |
Total current assets | | 745,809 | | (7,599 | ) | 738,210 | | 704,850 | | (13,544 | ) | 691,306 | | 684,401 | | (13,029 | ) | 671,372 | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Long-term contract receivables | | 19,850 | | (152 | ) | 19,698 | | 20,830 | | (152 | ) | 20,678 | | 21,460 | | (152 | ) | 21,308 | | | | | | | | | | |
Long-term capitalized costs | | 61,782 | | (3,184 | ) | 58,598 | | 51,805 | | (1,029 | ) | 50,776 | | 40,146 | | — | | 40,146 | | | | | | | | | | |
Property, plant and equipment - net | | 54,770 | | — | | 54,770 | | 54,732 | | — | | 54,732 | | 55,434 | | — | | 55,434 | | | | | | | | | | |
Deferred income taxes | | — | | — | | — | | — | | — | | — | | — | | — | | — | | | | | | | | | | |
Goodwill | | 183,895 | | — | | 183,895 | | 185,589 | | — | | 185,589 | | 173,734 | | — | | 173,734 | | | | | | | | | | |
Purchased intangibles - net | | 58,517 | | — | | 58,517 | | 62,930 | | — | | 62,930 | | 54,188 | | — | | 54,188 | | | | | | | | | | |
Other assets | | 20,974 | | — | | 20,974 | | 19,507 | | — | | 19,507 | | 21,390 | | — | | 21,390 | | | | | | | | | | |
| | $ | 1,145,597 | | $ | (10,935 | ) | $ | 1,134,662 | | $ | 1,100,243 | | $ | (14,725 | ) | $ | 1,085,518 | | $ | 1,050,753 | | $ | (13,181 | ) | $ | 1,037,572 | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
LIABILITIES AND SHAREHOLDERS’ EQUITY | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Short-term borrowings | | $ | — | | — | | $ | — | | $ | 25,000 | | — | | $ | 25,000 | | $ | 25,000 | | — | | $ | 25,000 | | | | | | | | | | |
Trade accounts payable | | 31,293 | | — | | 31,293 | | 33,322 | | — | | 33,322 | | 29,001 | | — | | 29,001 | | | | | | | | | | |
Customer advances | | 107,256 | | (27,295 | ) | 79,961 | | 92,178 | | (31,185 | ) | 60,993 | | 107,913 | | (27,910 | ) | 80,003 | | | | | | | | | | |
Accrued compensation and other current liabilities | | 114,100 | | 123 | | 114,223 | | 128,096 | | 121 | | 128,217 | | 122,316 | | 103 | | 122,419 | | | | | | | | | | |
Income taxes payable | | 7,229 | | 5,105 | | 12,334 | | 7,094 | | 5,323 | | 12,417 | | 8,715 | | 4,997 | | 13,712 | | | | | | | | | | |
Current portion of long-term debt | | 529 | | — | | 529 | | 527 | | — | | 527 | | 4,563 | | — | | 4,563 | | | | | | | | | | |
Total current liabilities | | 260,407 | | (22,067 | ) | 238,340 | | 286,217 | | (25,741 | ) | 260,476 | | 297,508 | | (22,810 | ) | 274,698 | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Long-term debt | | 102,380 | | — | | 102,380 | | 52,502 | | — | | 52,502 | | 2,814 | | — | | 2,814 | | | | | | | | | | |
Other long-term liabilities | | 66,412 | | 628 | | 67,040 | | 67,918 | | 625 | | 68,543 | | 65,533 | | 1,000 | | 66,533 | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Shareholders’ equity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Common stock | | 14,208 | | — | | 14,208 | | 12,633 | | — | | 12,633 | | 12,574 | | — | | 12,574 | | | | | | | | | | |
Retained earnings | | 769,803 | | 10,594 | | 780,397 | | 751,439 | | 10,577 | | 762,016 | | 727,489 | | 8,085 | | 735,574 | | | | | | | | | | |
Accumulated other comprehensive loss | | (31,635 | ) | (90 | ) | (31,725 | ) | (34,464 | ) | (186 | ) | (34,650 | ) | (19,111 | ) | 544 | | (18,567 | ) | | | | | | | | | |
Treasury stock at cost | | (36,078 | ) | — | | (36,078 | ) | (36,078 | ) | — | | (36,078 | ) | (36,078 | ) | — | | (36,078 | ) | | | | | | | | | |
Shareholders’ equity related to Cubic | | 716,298 | | 10,504 | | 726,802 | | 693,530 | | 10,391 | | 703,921 | | 684,874 | | 8,629 | | 693,503 | | | | | | | | | | |
Noncontrolling interest in variable interest entity | | 100 | | — | | 100 | | 76 | | — | | 76 | | 24 | | — | | 24 | | | | | | | | | | |
Total shareholders’ equity | | 716,398 | | 10,504 | | 726,902 | | 693,606 | | 10,391 | | 703,997 | | 684,898 | | 8,629 | | 693,527 | | | | | | | | | | |
| | $ | 1,145,597 | | $ | (10,935 | ) | $ | 1,134,662 | | $ | 1,100,243 | | $ | (14,725 | ) | $ | 1,085,518 | | $ | 1,050,753 | | $ | (13,181 | ) | $ | 1,037,572 | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Condensed Consolidated Balance Sheet | | Condensed Consolidated Balance Sheet | | Condensed Consolidated Balance Sheet | | | | | | | | | | |
| | June 30, 2012 | | March 31, 2012 | | December 31, 2011 | | | | | | | | | | |
| | Previously | | Adjustments | | As | | Previously | | Adjustments | | As | | Previously | | Adjustments | | As | | | | | | | | | | |
Reported | Restated | Reported | Restated | Reported | Restated | | | | | | | | | |
| | | | (in thousands) | | | | | | (in thousands) | | | | | | (in thousands) | | | | | | | | | | | | |
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | $ | 231,129 | | $ | — | | $ | 231,129 | | $ | 230,766 | | $ | — | | $ | 230,766 | | $ | 289,141 | | $ | — | | $ | 289,141 | | | | | | | | | | |
Restricted cash | | 68,681 | | — | | 68,681 | | 68,584 | | — | | 68,584 | | — | | — | | — | | | | | | | | | | |
Marketable securities | | — | | — | | — | | 7,895 | | — | | 7,895 | | 18,872 | | — | | 18,872 | | | | | | | | | | |
Accounts receivable - net | | 323,118 | | (4,469 | ) | 318,649 | | 292,704 | | (5,191 | ) | 287,513 | | 254,811 | | (5,748 | ) | 249,063 | | | | | | | | | | |
Recoverable income taxes | | 15,150 | | — | | 15,150 | | 16,576 | | — | | 16,576 | | 27,268 | | — | | 27,268 | | | | | | | | | | |
Inventories - net | | 49,622 | | (2,957 | ) | 46,665 | | 51,398 | | 1,816 | | 53,214 | | 43,341 | | 2,535 | | 45,876 | | | | | | | | | | |
Deferred income taxes and other current assets | | 16,708 | | 240 | | 16,948 | | 19,218 | | 240 | | 19,458 | | 16,441 | | 240 | | 16,681 | | | | | | | | | | |
Total current assets | | 704,408 | | (7,186 | ) | 697,222 | | 687,141 | | (3,135 | ) | 684,006 | | 649,874 | | (2,973 | ) | 646,901 | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Long-term contract receivables | | 22,850 | | (76 | ) | 22,774 | | 23,590 | | (76 | ) | 23,514 | | 24,140 | | (76 | ) | 24,064 | | | | | | | | | | |
Long-term capitalized costs | | 13,695 | | — | | 13,695 | | — | | — | | — | | — | | — | | — | | | | | | | | | | |
Property, plant and equipment - net | | 56,166 | | — | | 56,166 | | 55,525 | | — | | 55,525 | | 52,045 | | — | | 52,045 | | | | | | | | | | |
Deferred income taxes | | — | | — | | — | | — | | — | | — | | — | | — | | — | | | | | | | | | | |
Goodwill | | 146,597 | | — | | 146,597 | | 146,812 | | — | | 146,812 | | 146,413 | | — | | 146,413 | | | | | | | | | | |
Purchased intangibles - net | | 42,836 | | — | | 42,836 | | 46,493 | | — | | 46,493 | | 50,147 | | — | | 50,147 | | | | | | | | | | |
Other assets | | 20,135 | | — | | 20,135 | | 20,426 | | — | | 20,426 | | 19,624 | | — | | 19,624 | | | | | | | | | | |
| | $ | 1,006,687 | | $ | (7,262 | ) | $ | 999,425 | | $ | 979,987 | | $ | (3,211 | ) | $ | 976,776 | | $ | 942,243 | | $ | (3,049 | ) | $ | 939,194 | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
LIABILITIES AND SHAREHOLDERS’ EQUITY | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade accounts payable | | $ | 40,341 | | $ | — | | $ | 40,341 | | $ | 42,785 | | $ | — | | $ | 42,785 | | $ | 31,554 | | $ | — | | $ | 31,554 | | | | | | | | | | |
Customer advances | | 127,190 | | (17,644 | ) | 109,546 | | 119,647 | | (12,785 | ) | 106,862 | | 124,244 | | (9,003 | ) | 115,241 | | | | | | | | | | |
Accrued compensation and other current liabilities | | 84,238 | | 193 | | 84,431 | | 84,793 | | 184 | | 84,977 | | 88,929 | | 166 | | 89,095 | | | | | | | | | | |
Income taxes payable | | 24,778 | | 3,495 | | 28,273 | | 21,346 | | 3,274 | | 24,620 | | 19,606 | | 2,318 | | 21,924 | | | | | | | | | | |
Current portion of long-term debt | | 4,545 | | — | | 4,545 | | 4,556 | | — | | 4,556 | | 4,539 | | — | | 4,539 | | | | | | | | | | |
Total current liabilities | | 281,092 | | (13,956 | ) | 267,136 | | 273,127 | | (9,327 | ) | 263,800 | | 268,872 | | (6,519 | ) | 262,353 | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Long-term debt | | 6,995 | | — | | 6,995 | | 7,191 | | — | | 7,191 | | 7,233 | | — | | 7,233 | | | | | | | | | | |
Other long-term liabilities | | 67,384 | | 941 | | 68,325 | | 69,059 | | 913 | | 69,972 | | 66,902 | | 855 | | 67,757 | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Shareholders’ equity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Common stock | | 12,574 | | — | | 12,574 | | 12,574 | | — | | 12,574 | | 12,574 | | — | | 12,574 | | | | | | | | | | |
Retained earnings | | 697,164 | | 5,466 | | 702,630 | | 670,443 | | 4,792 | | 675,235 | | 650,254 | | 2,333 | | 652,587 | | | | | | | | | | |
Accumulated other comprehensive loss | | (22,340 | ) | 287 | | (22,053 | ) | (16,172 | ) | 411 | | (15,761 | ) | (27,306 | ) | 282 | | (27,024 | ) | | | | | | | | | |
Treasury stock at cost | | (36,078 | ) | — | | (36,078 | ) | (36,078 | ) | — | | (36,078 | ) | (36,078 | ) | — | | (36,078 | ) | | | | | | | | | |
Shareholders’ equity related to Cubic | | 651,320 | | 5,753 | | 657,073 | | 630,767 | | 5,203 | | 635,970 | | 599,444 | | 2,615 | | 602,059 | | | | | | | | | | |
Noncontrolling interest in variable interest entity | | (104 | ) | — | | (104 | ) | (157 | ) | — | | (157 | ) | (208 | ) | — | | (208 | ) | | | | | | | | | |
Total shareholders’ equity | | 651,216 | | 5,753 | | 656,969 | | 630,610 | | 5,203 | | 635,813 | | 599,236 | | 2,615 | | 601,851 | | | | | | | | | | |
| | $ | 1,006,687 | | $ | (7,262 | ) | $ | 999,425 | | $ | 979,987 | | $ | (3,211 | ) | $ | 976,776 | | $ | 942,243 | | $ | (3,049 | ) | $ | 939,194 | | | | | | | | | | |
Summary of restated quarterly results of cash flows | ' |
|
| | Condensed Consolidated Statement of Cash Flows | | Condensed Consolidated Statement of Cash Flows | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, 2013 | | Three Months Ended September 30, 2012 | | | | | | | | | | | | | | | | | | | |
| | Previously | | | | As | | Previously | | | | As | | | | | | | | | | | | | | | | | | | |
| | Reported | | Adjustments | | Restated | | Reported | | Adjustments | | Restated | | | | | | | | | | | | | | | | | | | |
| | | | (in thousands) | | | | | | (in thousands) | | | | | | | | | | | | | | | | | | | | | |
Operating Activities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income (loss) | | $ | (38,136 | ) | $ | 984 | | $ | (37,152 | ) | $ | 21,143 | | $ | 824 | | $ | 21,967 | | | | | | | | | | | | | | | | | | | |
Adjustments to reconcile net income (loss) to net cash used in operating activities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization | | 7,345 | | — | | 7,345 | | 5,717 | | — | | 5,717 | | | | | | | | | | | | | | | | | | | |
Share-based compensation expense | | 1,676 | | — | | 1,676 | | — | | — | | — | | | | | | | | | | | | | | | | | | | |
Inventory write-downs | | 2,760 | | — | | 2,760 | | — | | — | | — | | | | | | | | | | | | | | | | | | | |
Impairment of goodwill | | 50,865 | | — | | 50,865 | | — | | — | | — | | | | | | | | | | | | | | | | | | | |
Deferred income taxes | | (7,508 | ) | — | | (7,508 | ) | (1,486 | ) | — | | (1,486 | ) | | | | | | | | | | | | | | | | | | |
Changes in operating assets and liabilities net of effects from acquisitions | | (23,448 | ) | (984 | ) | (24,432 | ) | (41,236 | ) | (824 | ) | (42,060 | ) | | | | | | | | | | | | | | | | | | |
NET CASH USED IN OPERATING ACTIVITIES | | (6,446 | ) | — | | (6,446 | ) | (15,862 | ) | — | | (15,862 | ) | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Investing Activities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Acquisition of businesses, net of cash acquired | | (3,042 | ) | — | | (3,042 | ) | — | | — | | — | | | | | | | | | | | | | | | | | | | |
Net additions to property, plant and equipment | | (2,843 | ) | — | | (2,843 | ) | (982 | ) | — | | (982 | ) | | | | | | | | | | | | | | | | | | |
Purchases of short-term investments | | 4 | | — | | 4 | | — | | — | | — | | | | | | | | | | | | | | | | | | | |
NET CASH USED IN INVESTING ACTIVITIES | | (5,881 | ) | — | | (5,881 | ) | (982 | ) | — | | (982 | ) | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financing Activities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Principal payments on long-term debt | | (136 | ) | — | | (136 | ) | (138 | ) | — | | (138 | ) | | | | | | | | | | | | | | | | | | |
Contingent consideration payments related to acquisitions of businesses | | (7,618 | ) | — | | (7,618 | ) | — | | — | | — | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Dividends paid to shareholders | | (3,209 | ) | — | | (3,209 | ) | (3,209 | ) | — | | (3,209 | ) | | | | | | | | | | | | | | | | | | |
Change in restricted cash | | (54 | ) | — | | (54 | ) | — | | — | | — | | | | | | | | | | | | | | | | | | | |
NET CASH USED IN FINANCING ACTIVITIES | | (11,017 | ) | — | | (11,017 | ) | (3,347 | ) | — | | (3,347 | ) | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Effect of exchange rates on cash | | 14,785 | | — | | 14,785 | | 1,329 | | — | | 1,329 | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
NET DECREASE IN CASH AND CASH EQUIVALENTS | | (8,559 | ) | — | | (8,559 | ) | (18,862 | ) | — | | (18,862 | ) | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents at the beginning of the period | | 212,451 | | — | | 212,451 | | 231,129 | | — | | 231,129 | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
CASH AND CASH EQUIVALENTS AT THE END OF THE PERIOD | | $ | 203,892 | | $ | — | | $ | 203,892 | | $ | 212,267 | | $ | — | | $ | 212,267 | | | | | | | | | | | | | | | | | | | |
|
| | Condensed Consolidated Statement of Cash Flows | | Condensed Consolidated Statement of Cash Flows | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended June 30, 2013 | | Three Months Ended June 30, 2012 | | | | | | | | | | | | | | | | | | | |
| | Previously | | | | As | | Previously | | | | As | | | | | | | | | | | | | | | | | | | |
| | Reported | | Adjustments | | Restated | | Reported | | Adjustments | | Restated | | | | | | | | | | | | | | | | | | | |
| | | | (in thousands) | | | | | | (in thousands) | | | | | | | | | | | | | | | | | | | | | |
Operating Activities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income | | $ | 18,388 | | $ | 17 | | $ | 18,405 | | $ | 26,774 | | $ | 674 | | $ | 27,448 | | | | | | | | | | | | | | | | | | | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization | | 6,417 | | — | | 6,417 | | 5,843 | | — | | 5,843 | | | | | | | | | | | | | | | | | | | |
Share-based compensation expense | | 1,575 | | — | | 1,575 | | — | | — | | — | | | | | | | | | | | | | | | | | | | |
Changes in operating assets and liabilities net of effects from acquisitions | | 22,761 | | (17 | ) | 22,744 | | (31,524 | ) | (674 | ) | (32,198 | ) | | | | | | | | | | | | | | | | | | |
NET CASH PROVIDED BY OPERATING ACTIVITIES | | 49,141 | | — | | 49,141 | | 1,093 | | — | | 1,093 | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Investing Activities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Acquisition of businesses, net of cash acquired | | (7,377 | ) | — | | (7,377 | ) | — | | — | | — | | | | | | | | | | | | | | | | | | | |
Net additions to property, plant and equipment | | (2,348 | ) | — | | (2,348 | ) | (3,094 | ) | — | | (3,094 | ) | | | | | | | | | | | | | | | | | | |
Purchases of short-term investments | | (4,054 | ) | — | | (4,054 | ) | — | | — | | — | | | | | | | | | | | | | | | | | | | |
Proceeds from maturities of short-term investments | | — | | — | | — | | 7,895 | | — | | 7,895 | | | | | | | | | | | | | | | | | | | |
NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES | | (13,779 | ) | — | | (13,779 | ) | 4,801 | | — | | 4,801 | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financing Activities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Principal payments on short-term borrowings | | (25,000 | ) | — | | (25,000 | ) | — | | — | | — | | | | | | | | | | | | | | | | | | | |
Proceeds from long-term borrowings | | 50,000 | | — | | 50,000 | | — | | — | | — | | | | | | | | | | | | | | | | | | | |
Principal payments on long-term debt | | (134 | ) | — | | (134 | ) | (137 | ) | — | | (137 | ) | | | | | | | | | | | | | | | | | | |
Contingent consideration payments related to acquisitions of businesses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | (224 | ) | — | | (224 | ) | — | | — | | — | | | | | | | | | | | | | | | | | | | |
Change in restricted cash | | (20 | ) | — | | (20 | ) | — | | — | | — | | | | | | | | | | | | | | | | | | | |
NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES | | 24,622 | | — | | 24,622 | | (137 | ) | — | | (137 | ) | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Effect of exchange rates on cash | | 3,862 | | — | | 3,862 | | (5,394 | ) | — | | (5,394 | ) | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
NET INCREASE IN CASH AND CASH EQUIVALENTS | | 63,846 | | — | | 63,846 | | 363 | | — | | 363 | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents at the beginning of the period | | 148,605 | | — | | 148,605 | | 230,766 | | — | | 230,766 | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
CASH AND CASH EQUIVALENTS AT THE END OF THE PERIOD | | $ | 212,451 | | $ | — | | $ | 212,451 | | $ | 231,129 | | $ | — | | $ | 231,129 | | | | | | | | | | | | | | | | | | | |
|
| | Condensed Consolidated Statement of Cash Flows | | Condensed Consolidated Statement of Cash Flows | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended March 31, 2013 | | Three Months Ended March 31, 2012 | | | | | | | | | | | | | | | | | | | |
| | Previously | | | | As | | Previously | | | | As | | | | | | | | | | | | | | | | | | | |
| | Reported | | Adjustments | | Restated | | Reported | | Adjustments | | Restated | | | | | | | | | | | | | | | | | | | |
| | | | (in thousands) | | | | | | (in thousands) | | | | | | | | | | | | | | | | | | | | | |
Operating Activities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income | | $ | 27,210 | | $ | 2,492 | | $ | 29,702 | | $ | 23,448 | | $ | 2,459 | | $ | 25,907 | | | | | | | | | | | | | | | | | | | |
Adjustments to reconcile net income to net cash used in operating activities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization | | 6,879 | | — | | 6,879 | | 5,465 | | — | | 5,465 | | | | | | | | | | | | | | | | | | | |
Changes in operating assets and liabilities net of effects from acquisitions | | (63,944 | ) | (2,492 | ) | (66,436 | ) | (30,444 | ) | (2,459 | ) | (32,903 | ) | | | | | | | | | | | | | | | | | | |
NET CASH USED IN OPERATING ACTIVITIES | | (29,855 | ) | — | | (29,855 | ) | (1,531 | ) | — | | (1,531 | ) | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Investing Activities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Acquisition of businesses, net of cash acquired | | (20,177 | ) | — | | (20,177 | ) | — | | — | | — | | | | | | | | | | | | | | | | | | | |
Net additions to property, plant and equipment | | (2,438 | ) | — | | (2,438 | ) | (4,901 | ) | — | | (4,901 | ) | | | | | | | | | | | | | | | | | | |
Proceeds from maturities of short-term investments | | — | | — | | — | | 10,977 | | — | | 10,977 | | | | | | | | | | | | | | | | | | | |
NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES | | (22,615 | ) | — | | (22,615 | ) | 6,076 | | — | | 6,076 | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financing Activities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Proceeds from short-term borrowings | | 45,000 | | — | | 45,000 | | — | | — | | — | | | | | | | | | | | | | | | | | | | |
Principal payments on short-term borrowings | | (45,000 | ) | — | | (45,000 | ) | — | | — | | — | | | | | | | | | | | | | | | | | | | |
Proceeds from long-term borrowings | | 50,000 | | — | | 50,000 | | — | | — | | — | | | | | | | | | | | | | | | | | | | |
Principal payments on long-term debt | | (4,133 | ) | — | | (4,133 | ) | (138 | ) | — | | (138 | ) | | | | | | | | | | | | | | | | | | |
Dividends paid to shareholders | | (3,208 | ) | — | | (3,208 | ) | (3,208 | ) | — | | (3,208 | ) | | | | | | | | | | | | | | | | | | |
Change in restricted cash | | (313 | ) | — | | (313 | ) | (68,584 | ) | — | | (68,584 | ) | | | | | | | | | | | | | | | | | | |
NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES | | 42,346 | | — | | 42,346 | | (71,930 | ) | — | | (71,930 | ) | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Effect of exchange rates on cash | | (15,387 | ) | — | | (15,387 | ) | 9,010 | | — | | 9,010 | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
NET DECREASE IN CASH AND CASH EQUIVALENTS | | (25,511 | ) | — | | (25,511 | ) | (58,375 | ) | — | | (58,375 | ) | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents at the beginning of the period | | 174,116 | | — | | 174,116 | | 289,141 | | — | | 289,141 | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
CASH AND CASH EQUIVALENTS AT THE END OF THE PERIOD | | $ | 148,605 | | $ | — | | $ | 148,605 | | $ | 230,766 | | $ | — | | $ | 230,766 | | | | | | | | | | | | | | | | | | | |
|
| | Condensed Consolidated Statement of Cash Flows | | Condensed Consolidated Statement of Cash Flows | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended December 31, 2012 | | Three Months Ended December 31, 2011 | | | | | | | | | | | | | | | | | | | |
| | Previously | | | | As | | Previously | | | | As | | | | | | | | | | | | | | | | | | | |
| | Reported | | Adjustments | | Restated | | Reported | | Adjustments | | Restated | | | | | | | | | | | | | | | | | | | |
| | | | (in thousands) | | | | | | (in thousands) | | | | | | | | | | | | | | | | | | | | | |
Operating Activities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income | | $ | 12,519 | | $ | 1,795 | | $ | 14,314 | | $ | 20,739 | | $ | 1,570 | | $ | 22,309 | | | | | | | | | | | | | | | | | | | |
Adjustments to reconcile net income to net cash used in operating activities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization | | 4,718 | | — | | 4,718 | | 5,832 | | — | | 5,832 | | | | | | | | | | | | | | | | | | | |
Changes in operating assets and liabilities net of effects from acquisitions | | (43,353 | ) | (1,795 | ) | (45,148 | ) | (64,948 | ) | (1,570 | ) | (66,518 | ) | | | | | | | | | | | | | | | | | | |
NET CASH USED IN OPERATING ACTIVITIES | | (26,116 | ) | — | | (26,116 | ) | (38,377 | ) | — | | (38,377 | ) | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Investing Activities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Acquisition of businesses, net of cash acquired | | (33,095 | ) | — | | (33,095 | ) | — | | — | | — | | | | | | | | | | | | | | | | | | | |
Net additions to property, plant and equipment | | (1,423 | ) | — | | (1,423 | ) | (5,249 | ) | — | | (5,249 | ) | | | | | | | | | | | | | | | | | | |
Proceeds from maturities of short-term investments | | — | | — | | — | | 6,957 | | — | | 6,957 | | | | | | | | | | | | | | | | | | | |
NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES | | (34,518 | ) | — | | (34,518 | ) | 1,708 | | — | | 1,708 | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financing Activities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Proceeds from short-term borrowings | | 25,000 | | — | | 25,000 | | — | | — | | — | | | | | | | | | | | | | | | | | | | |
Principal payments on long-term debt | | (4,140 | ) | — | | (4,140 | ) | (4,136 | ) | — | | (4,136 | ) | | | | | | | | | | | | | | | | | | |
Change in restricted cash | | 229 | | — | | 229 | | — | | — | | — | | | | | | | | | | | | | | | | | | | |
NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES | | 21,089 | | — | | 21,089 | | (4,136 | ) | — | | (4,136 | ) | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Effect of exchange rates on cash | | 1,394 | | — | | 1,394 | | 798 | | — | | 798 | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
NET DECREASE IN CASH AND CASH EQUIVALENTS | | (38,151 | ) | — | | (38,151 | ) | (40,007 | ) | — | | (40,007 | ) | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents at the beginning of the period | | 212,267 | | — | | 212,267 | | 329,148 | | — | | 329,148 | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
CASH AND CASH EQUIVALENTS AT THE END OF THE PERIOD | | $ | 174,116 | | $ | — | | $ | 174,116 | | $ | 289,141 | | $ | — | | $ | 289,141 | | | | | | | | | | | | | | | | | | | |
Statement | ' |
Schedule of computation of basic and diluted EPS | ' |
Basic and diluted EPS are computed as follows (amounts in thousands, except per share data): |
|
| | Year Ended September 30, | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | 2013 | | 2012 | | 2011 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | (As Restated) | | (As Restated) | | (As Restated) | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income attributable to Cubic | | $ | 25,086 | | $ | 97,427 | | $ | 86,044 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average shares - basic | | 26,736 | | 26,736 | | 26,736 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Effect of dilutive securities | | 24 | | — | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average shares - diluted | | 26,760 | | 26,736 | | 26,736 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income per share attributable to Cubic, basic | | $ | 0.94 | | $ | 3.64 | | $ | 3.22 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Effect of dilutive securities | | — | | — | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income per share attributable to Cubic, diluted | | $ | 0.94 | | $ | 3.64 | | $ | 3.22 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Anti-dilutive employee share-based awards | | — | | — | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Schedule of components of accounts receivable under long-term contracts | ' |
The components of accounts receivable under long-term contracts are as follows (in thousands): |
|
|
September 30, | | 2013 | | 2012 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | (As Restated) | | (As Restated) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Government Contracts: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Amounts billed | | $ | 51,529 | | $ | 42,852 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Recoverable costs and accrued profits on progress completed—not billed | | 60,435 | | 77,750 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | 111,964 | | 120,602 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial Customers: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Amounts billed | | 47,454 | | 48,280 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Recoverable costs and accrued profits on progress completed—not billed | | 221,911 | | 184,927 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | 269,365 | | 233,207 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | 381,329 | | 353,809 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Less unbilled amounts not currently due—commercial customers | | (19,021 | ) | (21,918 | ) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | $ | 362,308 | | $ | 331,891 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Components of inventories | ' |
Significant components of inventories are as follows (in thousands): |
|
September 30, | | 2013 | | 2012 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | (As Restated) | | (As Restated) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Work in process and inventoried costs under long-term contracts | | $ | 80,918 | | $ | 68,525 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Materials and purchased parts | | 693 | | 858 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Customer advances | | (21,865 | ) | (27,288 | ) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | $ | 59,746 | | $ | 42,095 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Summary of assets and liabilities measured and recorded at fair value on balance sheet on a recurring basis | ' |
The following table presents assets and liabilities measured and recorded at fair value on our balance sheets on a recurring basis (in thousands): |
|
| | September 30, 2013 | | September 30, 2012 | | | | | | | | | | | | | | | | |
| | Level 1 | | Level 2 | | Level 3 | | Total | | Level 1 | | Level 2 | | Total | | | | | | | | | | | | | | | | |
Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash equivalents | | $ | 125,512 | | $ | — | | $ | — | | $ | 125,512 | | $ | 171,300 | | $ | — | | $ | 171,300 | | | | | | | | | | | | | | | | |
Marketable securities | | 4,055 | | — | | — | | 4,055 | | — | | — | | — | | | | | | | | | | | | | | | | |
Current derivative assets | | — | | 1,597 | | — | | 1,597 | | — | | 3,779 | | 3,779 | | | | | | | | | | | | | | | | |
Noncurrent derivative assets | | — | | 6,096 | | — | | 6,096 | | — | | 3,713 | | 3,713 | | | | | | | | | | | | | | | | |
Total assets measured at fair value | | 129,567 | | 7,693 | | — | | 137,260 | | 171,300 | | 7,492 | | 178,792 | | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current derivative liabilities | | — | | 2,360 | | — | | 2,360 | | — | | 6,839 | | 6,839 | | | | | | | | | | | | | | | | |
Noncurrent derivative liabilities | | — | | 5,366 | | — | | 5,366 | | — | | 6,498 | | 6,498 | | | | | | | | | | | | | | | | |
Contingent consideration to seller of NEK | | — | | — | | 3,485 | | 3,485 | | — | | — | | — | | | | | | | | | | | | | | | | |
Total liabilities measured at fair value | | $ | — | | $ | 7,726 | | $ | 3,485 | | $ | 11,211 | | $ | — | | $ | 13,337 | | $ | 13,337 | | | | | | | | | | | | | | | | |
Schedule of notional principal amounts of the outstanding derivative instruments | ' |
The following table shows the notional principal amounts of our outstanding derivative instruments as of September 30, 2013 and 2012 (in thousands): |
|
| | Notional Principal | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
September 30, | | 2013 | | 2012 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Instruments designated as accounting hedges: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign currency forwards | | $ | 361,337 | | $ | 382,500 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Forward starting swap | | 58,415 | | 58,415 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Instruments not designated as accounting hedges: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign currency forwards | | $ | 2,697 | | $ | 5,945 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Schedule of the fair value of derivative financial instruments that qualify for hedge accounting as well as their classification | ' |
The table below presents the fair value of the Company’s derivative financial instruments that qualify for hedge accounting as well as their classification on the consolidated balance sheets as of September 30, 2013 and 2012 (in thousands): |
|
| | | | Fair Value | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Balance Sheet Location | | September 30, 2013 | | September 30, 2012 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Asset derivatives: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign currency forwards | | Other current assets | | $ | 1,597 | | $ | 3,779 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign currency forwards | | Other noncurrent assets | | 4,957 | | 3,713 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Forward starting swap | | Other noncurrent assets | | 1,139 | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | $ | 7,693 | | $ | 7,492 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Liability derivatives: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign currency forwards | | Other current liabilities | | $ | 2,360 | | $ | 6,839 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign currency forwards | | Other noncurrent liabilities | | 5,366 | | 6,407 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Forward starting swap | | Other noncurrent liabilities | | — | | 91 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total | | | | $ | 7,726 | | $ | 13,337 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Schedule of gains and losses recognized in OCI related to derivative financial instruments designated as cash flow hedges, as well as the amount of gains and losses reclassified into earnings | ' |
The tables below present gains and losses recognized in OCI for the years ended September 30, 2013, 2012, and 2011 related to derivative financial instruments designated as cash flow hedges, as well as the amount of gains and losses reclassified into earnings during those periods (in thousands): |
|
| | Year Ended | | | | | | | | | | | | | | | | | | | |
| | September 30, 2013 | | September 30, 2012 | | September 30, 2011 | | | | | | | | | | | | | | | | | | | |
Derivative Type | | Gains | | Gains (losses) | | Gains | | Gains (losses) | | Gains | | Gains (losses) | | | | | | | | | | | | | | | | | | | |
(losses) | reclassified into | (losses) | reclassified into | (losses) | reclassified into | | | | | | | | | | | | | | | | | | |
recognized | earnings - | recognized | earnings - | recognized | earnings - | | | | | | | | | | | | | | | | | | |
in OCI | Effective Portion | in OCI | Effective Portion | in OCI | Effective Portion | | | | | | | | | | | | | | | | | | |
Foreign currency forwards | | $ | 4,581 | | $ | (1,231 | ) | $ | 463 | | $ | (6,860 | ) | $ | (8,643 | ) | $ | (1,663 | ) | | | | | | | | | | | | | | | | | | |
Forward starting swap | | 1,230 | | — | | $ | (91 | ) | — | | $ | — | | — | | | | | | | | | | | | | | | | | | | |
| | $ | 5,811 | | $ | (1,231 | ) | $ | 372 | | $ | (6,860 | ) | $ | (8,643 | ) | $ | (1,663 | ) | | | | | | | | | | | | | | | | | | |
Summary of RSU activity | ' |
|
|
| | Unvested Restricted Stock Units | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Number of Shares | | Weighted-Average | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Grant-Date Fair | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Value | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Unvested at October 1, 2012 | | — | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Granted | | 426,511 | | $ | 43.76 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Vested | | — | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Forfeited | | 5,142 | | 43.76 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Unvested at September 30, 2013 | | 421,369 | | $ | 43.76 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Schedule of non-cash compensation expense related to stock-based awards | ' |
We recorded non-cash compensation expense related to stock-based awards of $3.3 million for the year ended September 30, 2013, which was comprised of the following (in thousands): |
|
Cost of sales | | $ | 226 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Selling, general and administrative | | 3,025 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | $ | 3,251 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Schedule of business segment financial data | ' |
Business segment financial data is as follows (in millions): |
|
Years ended September 30, | | 2013 | | 2012 | | 2011 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | (As Restated) | | (As Restated) | | (As Restated) | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Sales: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Transportation Systems | | $ | 529.5 | | $ | 522.2 | | $ | 433.1 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Mission Support Services | | 468.7 | | 491.4 | | 476.5 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Defense Systems | | 363 | | 389.4 | | 390.7 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other | | 0.2 | | 1.1 | | 1.3 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total sales | | $ | 1,361.40 | | $ | 1,404.10 | | $ | 1,301.60 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating income (loss): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Transportation Systems | | $ | 66.8 | | $ | 84.6 | | $ | 72 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Mission Support Services | | (36.1 | ) | 21.1 | | 23.9 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Defense Systems | | 14.2 | | 35.3 | | 29.8 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Unallocated corporate expenses and other | | (4.2 | ) | (4.8 | ) | (7.1 | ) | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total operating income | | $ | 40.7 | | $ | 136.2 | | $ | 118.6 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Transportation Systems | | $ | 369.8 | | $ | 268.4 | | $ | 167 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Mission Support Services | | 205.2 | | 212.8 | | 144 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Defense Systems | | 228.9 | | 211.2 | | 213 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Corporate and other | | 304.5 | | 322.2 | | 439.7 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total assets | | $ | 1,108.40 | | $ | 1,014.60 | | $ | 963.7 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Transportation Systems | | $ | 5 | | $ | 3.7 | | $ | 3.6 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Mission Support Services | | 13 | | 12.5 | | 12.3 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Defense Systems | | 6.1 | | 5.5 | | 5.4 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Corporate and other | | 1.3 | | 1.2 | | 1 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total depreciation and amortization | | $ | 25.4 | | $ | 22.9 | | $ | 22.3 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Capital expenditures: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Transportation Systems | | $ | 2.8 | | $ | 2.7 | | $ | 2.2 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Mission Support Services | | 0.3 | | 1.1 | | 0.3 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Defense Systems | | 4.6 | | 8.9 | | 5.5 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Corporate and other | | 1.4 | | 1.5 | | 0.7 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total expenditures for long-lived assets | | $ | 9.1 | | $ | 14.2 | | $ | 8.7 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interim Financial Information | ' |
Statement | ' |
Schedule of computation of basic and diluted EPS | ' |
Basic and diluted EPS are computed as follows (amounts in thousands, except per share data). |
|
| | Three Months Ended | | Three Months Ended | | | | | | | | | | | | | |
| | Fiscal Year 2013 | | Fiscal Year 2012 | | | | | | | | | | | | | |
| | September 30 | | June 30 | | March 31 | | December 31 | | September 30 | | June 30 | | March 31 | | December 31 | | | | | | | | | | | | | |
| | (As Restated) | | (As Restated) | | (As Restated) | | (As Restated) | | (As Restated) | | (As Restated) | | (As Restated) | | (As Restated) | | | | | | | | | | | | | |
Net income (loss) attributable to Cubic | | $ | (37,186 | ) | $ | 18,381 | | $ | 29,650 | | $ | 14,241 | | $ | 21,912 | | $ | 27,395 | | $ | 25,856 | | $ | 22,264 | | | | | | | | | | | | | |
Weighted average shares - basic | | 26,736 | | 26,736 | | 26,736 | | 26,736 | | 26,736 | | 26,736 | | 26,736 | | 26,736 | | | | | | | | | | | | | |
Effect of dilutive securities | | — | | 26 | | — | | — | | — | | — | | — | | — | | | | | | | | | | | | | |
Weighted average shares - diluted | | 26,736 | | 26,762 | | 26,736 | | 26,736 | | 26,736 | | 26,736 | | 26,736 | | 26,736 | | | | | | | | | | | | | |
Net income (loss) per share attributable to Cubic, basic | | $ | (1.39 | ) | $ | 0.69 | | $ | 1.11 | | $ | 0.53 | | $ | 0.82 | | $ | 1.02 | | $ | 0.97 | | $ | 0.83 | | | | | | | | | | | | | |
Effect of dilutive securities | | — | | — | | — | | — | | — | | — | | — | | — | | | | | | | | | | | | | |
Net income (loss) per share attributable to Cubic, diluted | | $ | (1.39 | ) | $ | 0.69 | | $ | 1.11 | | $ | 0.53 | | $ | 0.82 | | $ | 1.02 | | $ | 0.97 | | $ | 0.83 | | | | | | | | | | | | | |
Anti-dilutive employee share-based awards | | 421 | | — | | — | | — | | — | | — | | — | | — | | | | | | | | | | | | | |
Schedule of components of accounts receivable under long-term contracts | ' |
The components of accounts receivable are as follows (in thousands): |
|
| | Fiscal Year 2013 | | Fiscal Year 2012 | | | | | | | | | | | | | | | | | | | |
| | June 30 | | March 31 | | December 31 | | June 30 | | March 31 | | December 31 | | | | | | | | | | | | | | | | | | | |
| | (As Restated) | | (As Restated) | | (As Restated) | | (As Restated) | | (As Restated) | | (As Restated) | | | | | | | | | | | | | | | | | | | |
Trade and other receivables Long-term contracts: | | $ | 16,995 | | $ | 21,025 | | $ | 19,701 | | $ | 16,581 | | $ | 13,623 | | $ | 21,684 | | | | | | | | | | | | | | | | | | | |
Billed | | 81,867 | | 108,774 | | 84,961 | | 99,252 | | 87,000 | | 86,847 | | | | | | | | | | | | | | | | | | | |
Unbilled | | 307,405 | | 302,292 | | 273,044 | | 226,261 | | 211,074 | | 165,136 | | | | | | | | | | | | | | | | | | | |
Allowance for doubtful accounts | | (632 | ) | (651 | ) | (421 | ) | (671 | ) | (670 | ) | (540 | ) | | | | | | | | | | | | | | | | | | |
Total accounts receivable | | 405,635 | | 431,440 | | 377,285 | | 341,423 | | 311,027 | | 273,127 | | | | | | | | | | | | | | | | | | | |
Less estimated amounts not currently due | | (19,698 | ) | (20,678 | ) | (21,308 | ) | (22,774 | ) | (23,514 | ) | (24,064 | ) | | | | | | | | | | | | | | | | | | |
Current accounts receivable | | $ | 385,937 | | $ | 410,762 | | $ | 355,977 | | $ | 318,649 | | $ | 287,513 | | $ | 249,063 | | | | | | | | | | | | | | | | | | | |
Components of inventories | ' |
Inventories consist of the following (in thousands): |
|
| | Fiscal Year 2013 | | Fiscal Year 2012 | | | | | | | | | | | | | | | | | | | |
| | June 30 | | March 31 | | December 31 | | June 30 | | March 31 | | December 31 | | | | | | | | | | | | | | | | | | | |
| | (As Restated) | | (As Restated) | | (As Restated) | | (As Restated) | | (As Restated) | | (As Restated) | | | | | | | | | | | | | | | | | | | |
Work in process and inventoried costs under long-term contracts | | $ | 74,043 | | $ | 60,680 | | $ | 74,833 | | $ | 70,139 | | $ | 85,541 | | $ | 73,455 | | | | | | | | | | | | | | | | | | | |
Customer advances | | (32,164 | ) | (21,601 | ) | (33,086 | ) | (24,211 | ) | (33,378 | ) | (28,708 | ) | | | | | | | | | | | | | | | | | | |
Materials and purchased parts | | 498 | | 708 | | 770 | | 737 | | 1,051 | | 1,129 | | | | | | | | | | | | | | | | | | | |
| | $ | 42,377 | | $ | 39,787 | | $ | 42,517 | | $ | 46,665 | | $ | 53,214 | | $ | 45,876 | | | | | | | | | | | | | | | | | | | |
Summary of assets and liabilities measured and recorded at fair value on balance sheet on a recurring basis | ' |
The following table presents assets and liabilities measured and recorded at fair value on our balance sheets on a recurring basis (in thousands): |
|
| | Fiscal Year 2013 | |
| | June 30, 2013 | | March 31, 2013 | | December 31, 2012 | |
| | Level 1 | | Level 2 | | Level 3 | | Total | | Level 1 | | Level 2 | | Level 3 | | Total | | Level 1 | | Level 2 | | Level 3 | | Total | |
Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash equivalents | | $ | 137,981 | | $ | — | | $ | — | | $ | 137,981 | | $ | 115,214 | | $ | — | | $ | — | | $ | 115,214 | | $ | 128,080 | | $ | — | | $ | — | | $ | 128,080 | |
Marketable securities | | 4,049 | | — | | — | | 4,049 | | — | | — | | — | | — | | — | | — | | — | | — | |
Current derivative assets | | — | | 3,918 | | — | | 3,918 | | — | | 2,827 | | — | | 2,827 | | — | | 2,552 | | — | | 2,552 | |
Noncurrent derivative assets | | — | | 6,634 | | — | | 6,634 | | — | | 5,303 | | — | | 5,303 | | — | | 2,612 | | — | | 2,612 | |
Total assets measured at fair value | | 142,030 | | 10,552 | | — | | 152,582 | | 115,214 | | 8,130 | | — | | 123,344 | | 128,080 | | 5,164 | | — | | 133,244 | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Current derivative liabilities | | — | | 3,469 | | — | | 3,469 | | — | | 6,809 | | — | | 6,809 | | — | | 5,564 | | — | | 5,564 | |
Noncurrent derivative liabilities | | — | | 5,694 | | — | | 5,694 | | — | | 7,170 | | — | | 7,170 | | — | | 4,304 | | — | | 4,304 | |
Contingent consideration to Seller of NEK | | — | | — | | 11,104 | | 11,104 | | — | | — | | 11,684 | | 11,684 | | — | | — | | 11,684 | | 11,684 | |
Total liabilities measured at fair value | | $ | — | | $ | 9,163 | | $ | 11,104 | | $ | 20,267 | | $ | — | | $ | 13,979 | | $ | 11,684 | | $ | 25,663 | | $ | — | | $ | 9,868 | | $ | 11,684 | | $ | 21,552 | |
|
| | Fiscal Year 2012 | |
| | June 30, 2012 | | March 31, 2012 | | December 31, 2011 | |
| | Level 1 | | Level 2 | | Level 3 | | Total | | Level 1 | | Level 2 | | Level 3 | | Total | | Level 1 | | Level 2 | | Level 3 | | Total | |
Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash equivalents | | $ | 173,451 | | $ | — | | $ | — | | $ | 173,451 | | $ | 205,862 | | $ | — | | $ | — | | $ | 205,862 | | $ | 251,913 | | $ | — | | $ | — | | $ | 251,913 | |
Marketable securities | | — | | — | | — | | — | | — | | 7,895 | | — | | 7,895 | | — | | 18,872 | | — | | 18,872 | |
Current derivative assets | | — | | 648 | | — | | 648 | | — | | 2,197 | | — | | 2,197 | | — | | 1,000 | | — | | 1,000 | |
Noncurrent derivative assets | | — | | 4,471 | | — | | 4,471 | | — | | 3,041 | | — | | 3,041 | | — | | 2,196 | | — | | 2,196 | |
Total assets measured at fair value | | 173,451 | | 5,119 | | — | | 178,570 | | 205,862 | | 13,133 | | — | | 218,995 | | 251,913 | | 22,068 | | — | | 273,981 | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Current derivative liabilities | | — | | 3,071 | | — | | 3,071 | | — | | 1,687 | | — | | 1,687 | | — | | 5,955 | | — | | 5,955 | |
Noncurrent derivative liabilities | | — | | 7,010 | | — | | 7,010 | | — | | 6,497 | | — | | 6,497 | | — | | 5,246 | | — | | 5,246 | |
Total liabilities measured at fair value | | $ | — | | $ | 10,081 | | $ | — | | $ | 10,081 | | $ | — | | $ | 8,184 | | $ | — | | $ | 8,184 | | $ | — | | $ | 11,201 | | $ | — | | $ | 11,201 | |
Schedule of notional principal amounts of the outstanding derivative instruments | ' |
The following table shows the notional principal amounts of our outstanding derivative instruments (in thousands): |
|
| | Notional Principal | | | | | | | | | | | | | | | | | | | |
| | Fiscal Year 2013 | | Fiscal Year 2012 | | | | | | | | | | | | | | | | | | | |
| | June 30 | | March 31 | | December 31 | | June 30 | | March 31 | | December 31 | | | | | | | | | | | | | | | | | | | |
Instruments designated as accounting hedges: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign currency forwards | | $ | 373,591 | | $ | 380,823 | | $ | 393,902 | | $ | 413,633 | | $ | 370,064 | | $ | 358,380 | | | | | | | | | | | | | | | | | | | |
Forward starting swap | | 58,415 | | 58,415 | | 58,415 | | — | | — | | — | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Instruments not designated as accounting hedges: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign currency forwards | | $ | 7,512 | | $ | 7,430 | | $ | 8,511 | | $ | 5,571 | | $ | 3,871 | | $ | 945 | | | | | | | | | | | | | | | | | | | |
Schedule of the fair value of derivative financial instruments that qualify for hedge accounting as well as their classification | ' |
The table below presents the fair value of the Company’s derivative financial instruments that qualify for hedge accounting as well as their classification on the consolidated balance sheets (in thousands): |
|
| | | | Fair Value | | | | | | | | | | | | | | | | | |
| | | | Fiscal Year 2013 | | Fiscal Year 2012 | | | | | | | | | | | | | | | | | |
| | Balance Sheet Location | | June 30 | | March 31 | | December 31 | | June 30 | | March 31 | | December 31 | | | | | | | | | | | | | | | | | |
Asset derivatives: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign currency forwards | | Other current assets | | $ | 3,918 | | $ | 2,827 | | $ | 2,552 | | $ | 648 | | $ | 2,197 | | $ | 1,001 | | | | | | | | | | | | | | | | | |
Foreign currency forwards | | Other noncurrent assets | | 5,181 | | 5,303 | | 2,612 | | 4,471 | | 3,041 | | 2,196 | | | | | | | | | | | | | | | | | |
Forward starting swap | | Other noncurrent assets | | 1,453 | | — | | — | | — | | — | | — | | | | | | | | | | | | | | | | | |
| | | | $ | 10,552 | | $ | 8,130 | | $ | 5,164 | | $ | 5,119 | | $ | 5,238 | | $ | 3,197 | | | | | | | | | | | | | | | | | |
Liability derivatives: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign currency forwards | | Other current liabilities | | $ | 3,469 | | $ | 6,809 | | $ | 5,564 | | $ | 3,071 | | $ | 1,687 | | $ | 5,955 | | | | | | | | | | | | | | | | | |
Foreign currency forwards | | Other noncurrent liabilities | | 5,694 | | 7,006 | | 3,831 | | 7,010 | | 6,497 | | 5,246 | | | | | | | | | | | | | | | | | |
Forward starting swap | | Other noncurrent liabilities | | — | | 164 | | 473 | | — | | — | | — | | | | | | | | | | | | | | | | | |
Total | | | | $ | 9,163 | | $ | 13,979 | | $ | 9,868 | | $ | 10,081 | | $ | 8,184 | | $ | 11,201 | | | | | | | | | | | | | | | | | |
Schedule of gains and losses recognized in OCI related to derivative financial instruments designated as cash flow hedges, as well as the amount of gains and losses reclassified into earnings | ' |
The tables below present gains and losses recognized in OCI related to derivative financial instruments designated as cash flow hedges, as well as the amount of gains and losses reclassified into earnings (in thousands): |
|
| | Three Months Ended | | | | | | | | | | | | | | | | | | | |
| | June 30, 2013 | | June 30, 2012 | | June 30, 2011 | | | | | | | | | | | | | | | | | | | |
Derivative Type | | Gains | | Gains (losses) | | Gains | | Gains (losses) | | Gains | | Gains (losses) | | | | | | | | | | | | | | | | | | | |
(losses) | reclassified into | (losses) | reclassified into | (losses) | reclassified into | | | | | | | | | | | | | | | | | | |
recognized | earnings - | recognized | earnings - | recognized | earnings - | | | | | | | | | | | | | | | | | | |
in OCI | Effective Portion | in OCI | Effective Portion | in OCI | Effective Portion | | | | | | | | | | | | | | | | | | |
Foreign currency forwards | | $ | 5,912 | | $ | 289 | | $ | 177 | | $ | 2,158 | | $ | (357 | ) | $ | (941 | ) | | | | | | | | | | | | | | | | | | |
Forward starting swap | | 1,617 | | — | | — | | — | | — | | — | | | | | | | | | | | | | | | | | | | |
| | $ | 7,529 | | $ | 289 | | $ | 177 | | $ | 2,158 | | $ | (357 | ) | $ | (941 | ) | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended | | | | | | | | | | | | | | | | | | | |
| | March 31, 2013 | | March 31, 2012 | | March 31, 2011 | | | | | | | | | | | | | | | | | | | |
Derivative Type | | Gains | | Gains (losses) | | Gains | | Gains (losses) | | Gains | | Gains (losses) | | | | | | | | | | | | | | | | | | | |
(losses) | reclassified into | (losses) | reclassified into | (losses) | reclassified into | | | | | | | | | | | | | | | | | | |
recognized | earnings - | recognized | earnings - | recognized | earnings - | | | | | | | | | | | | | | | | | | |
in OCI | Effective Portion | in OCI | Effective Portion | in OCI | Effective Portion | | | | | | | | | | | | | | | | | | |
Foreign currency forwards | | $ | (1,435 | ) | $ | 20 | | $ | (623 | ) | $ | (5,681 | ) | $ | (8,323 | ) | $ | (279 | ) | | | | | | | | | | | | | | | | | | |
Forward starting swap | | 309 | | — | | — | | — | | — | | — | | | | | | | | | | | | | | | | | | | |
| | $ | (1,126 | ) | $ | 20 | | $ | (623 | ) | $ | (5,681 | ) | $ | (8,323 | ) | $ | (279 | ) | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended | | | | | | | | | | | | | | | | | | | |
| | December 31, 2012 | | December 31, 2011 | | December 31, 2010 | | | | | | | | | | | | | | | | | | | |
Derivative Type | | Gains | | Gains (losses) | | Gains | | Gains (losses) | | Gains | | Gains (losses) | | | | | | | | | | | | | | | | | | | |
(losses) | reclassified into | (losses) | reclassified into | (losses) | reclassified into | | | | | | | | | | | | | | | | | | |
recognized | earnings - | recognized | earnings - | recognized | earnings - | | | | | | | | | | | | | | | | | | |
in OCI | Effective Portion | in OCI | Effective Portion | in OCI | Effective Portion | | | | | | | | | | | | | | | | | | |
Foreign currency forwards | | $ | (457 | ) | $ | (2,072 | ) | $ | (4,949 | ) | $ | (3,165 | ) | $ | (5,635 | ) | $ | 958 | | | | | | | | | | | | | | | | | | | |
Forward starting swap | | (473 | ) | — | | — | | — | | — | | — | | | | | | | | | | | | | | | | | | | |
| | $ | (930 | ) | $ | (2,072 | ) | $ | (4,949 | ) | $ | (3,165 | ) | $ | (5,635 | ) | $ | 958 | | | | | | | | | | | | | | | | | | | |
Summary of RSU activity | ' |
The following table summarizes our RSU activity: |
|
| | Unvested Restricted Stock Units | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Number of Shares | | Weighted-Average | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Grant-Date Fair | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Value | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Unvested at October 1, 2012 | | — | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Granted | | — | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Vested | | — | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Forfeited | | — | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Unvested at December 31, 2012 | | — | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Granted | | 426,511 | | $ | 43.76 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Vested | | — | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Forfeited | | — | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Unvested at March 31, 2013 | | 426,511 | | 43.76 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Granted | | — | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Vested | | — | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Forfeited | | 5,142 | | 43.76 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Unvested at June 30, 2013 | | 421,369 | | 43.76 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Granted | | — | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Vested | | — | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Forfeited | | — | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Unvested at September 30, 2013 | | 421,369 | | $ | 43.76 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Schedule of non-cash compensation expense related to stock-based awards | ' |
Non-cash compensation expense related to stock-based awards was comprised of the following (in thousands): |
|
| | Three Months Ended | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | September 30, | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | 2013 | | 2012 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of sales | | $ | 103 | | $ | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Selling, general and administrative | | 1,514 | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | $ | 1,617 | | $ | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | June 30, | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | 2013 | | 2012 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of sales | | $ | 119 | | $ | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Selling, general and administrative | | 1,456 | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | $ | 1,575 | | $ | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | March 31, | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | 2013 | | 2012 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of sales | | $ | 4 | | $ | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Selling, general and administrative | | 55 | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | $ | 59 | | $ | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | December 31, | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | 2012 | | 2011 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of sales | | $ | — | | $ | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Selling, general and administrative | | — | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | $ | — | | $ | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Schedule of business segment financial data | ' |
Business segment financial data is as follows (in millions): |
|
| | Three Months Ended | | Three Months Ended | | | | | | | | | | | | | |
| | Fiscal Year 2013 | | Fiscal Year 2012 | | | | | | | | | | | | | |
| | September 30 | | June 30 | | March 31 | | December 31 | | September 30 | | June 30 | | March 31 | | December 31 | | | | | | | | | | | | | |
| | (As Restated) | | (As Restated) | | (As Restated) | | (As Restated) | | (As Restated) | | (As Restated) | | (As Restated) | | (As Restated) | | | | | | | | | | | | | |
Sales: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Transportation Systems | | $ | 131.1 | | $ | 134.8 | | $ | 142.4 | | $ | 121.2 | | $ | 131.5 | | $ | 126.9 | | $ | 135.3 | | $ | 128.5 | | | | | | | | | | | | | |
Mission Support Services | | 109.3 | | 123.8 | | 122.2 | | 113.4 | | 134.6 | | 122.4 | | 126.9 | | 107.5 | | | | | | | | | | | | | |
Defense Systems | | 100.5 | | 78.6 | | 103.9 | | 80 | | 102.9 | | 121.5 | | 81.3 | | 83.7 | | | | | | | | | | | | | |
Other | | (0.1 | ) | — | | 0.1 | | 0.2 | | 0.3 | | 0.3 | | 0.3 | | 0.2 | | | | | | | | | | | | | |
Total sales | | $ | 340.8 | | $ | 337.2 | | $ | 368.6 | | $ | 314.8 | | $ | 369.3 | | $ | 371.1 | | $ | 343.8 | | $ | 319.9 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Transportation Systems | | $ | (2.7 | ) | $ | 19 | | $ | 35.3 | | $ | 15.2 | | $ | 17.9 | | $ | 20 | | $ | 26.7 | | $ | 20 | | | | | | | | | | | | | |
Mission Support Services | | (47.5 | ) | 3.6 | | 3.6 | | 4.2 | | 6.1 | | 5.9 | | 4.6 | | 4.5 | | | | | | | | | | | | | |
Defense Systems | | 6.6 | | 6.1 | | — | | 1.5 | | 8.2 | | 14.8 | | 6.2 | | 6 | | | | | | | | | | | | | |
Unallocated corporate expenses and other | | (0.5 | ) | (1.8 | ) | (1.5 | ) | (0.4 | ) | (1.5 | ) | (1.1 | ) | (1.6 | ) | (0.6 | ) | | | | | | | | | | | | |
Total operating income (loss) | | $ | (44.1 | ) | $ | 26.9 | | $ | 37.4 | | $ | 20.5 | | $ | 30.7 | | $ | 39.6 | | $ | 35.9 | | $ | 29.9 | | | | | | | | | | | | | |
Schedule of unaudited pro forma information | ' |
The following unaudited pro forma information presents our consolidated results of operations as if NEK, NextBus, AIS and PSMC had been included in our consolidated results since October 1, 2011 (in millions): |
|
| | Three Months Ended | | Three Months Ended | | | | | | | | | | | | | |
| | Fiscal Year 2013 | | Fiscal Year 2012 | | | | | | | | | | | | | |
| | September 30 | | June 30 | | March 31 | | December 31 | | September 30 | | June 30 | | March 31 | | December 31 | | | | | | | | | | | | | |
| | (As Restated) | | (As Restated) | | (As Restated) | | (As Restated) | | (As Restated) | | (As Restated) | | (As Restated) | | (As Restated) | | | | | | | | | | | | | |
Net sales | | $ | 340.8 | | $ | 340.8 | | $ | 372.5 | | $ | 331.2 | | $ | 386.3 | | $ | 387.8 | | $ | 358.6 | | $ | 335.3 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income (loss) after taxes | | (37.2 | ) | 18.5 | | 29.5 | | 15.4 | | 22.8 | | 27.9 | | 26 | | 22.5 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |