XML 40 R36.htm IDEA: XBRL DOCUMENT v2.4.0.8
Acquisitions (Details) (USD $)
3 Months Ended 6 Months Ended 3 Months Ended 6 Months Ended 3 Months Ended 6 Months Ended 3 Months Ended 6 Months Ended 0 Months Ended 1 Months Ended 3 Months Ended 6 Months Ended 0 Months Ended 1 Months Ended 3 Months Ended 6 Months Ended 0 Months Ended 3 Months Ended 6 Months Ended 12 Months Ended 0 Months Ended 3 Months Ended 6 Months Ended 0 Months Ended 3 Months Ended 6 Months Ended 0 Months Ended 3 Months Ended 6 Months Ended
Mar. 31, 2014
Mar. 31, 2013
Mar. 31, 2014
Mar. 31, 2013
Mar. 31, 2014
Transportation Systems
Mar. 31, 2013
Transportation Systems
Mar. 31, 2014
Transportation Systems
Mar. 31, 2013
Transportation Systems
Mar. 31, 2014
Defense Systems
Mar. 31, 2013
Defense Systems
Mar. 31, 2014
Defense Systems
Mar. 31, 2013
Defense Systems
Mar. 31, 2014
Mission Support Services
Mar. 31, 2013
Mission Support Services
Mar. 31, 2014
Mission Support Services
Mar. 31, 2013
Mission Support Services
Feb. 28, 2014
Intific Inc.
Feb. 28, 2014
Intific Inc.
Mar. 31, 2014
Intific Inc.
Mar. 31, 2014
Intific Inc.
Feb. 28, 2014
Intific Inc.
Customer relationships
Feb. 28, 2014
Intific Inc.
Technology
Feb. 28, 2014
Intific Inc.
Backlog
Nov. 26, 2013
ITMS
Nov. 30, 2013
ITMS
Mar. 31, 2014
ITMS
Mar. 31, 2014
ITMS
Nov. 26, 2013
ITMS
Customer relationships
Nov. 26, 2013
ITMS
Intellectual property
Nov. 26, 2013
ITMS
Backlog
Nov. 26, 2013
ITMS
Supplier relationships
Nov. 26, 2013
ITMS
Agreements with Seller
Dec. 14, 2012
NEK Special Programs Group LLC (NEK)
Mar. 31, 2014
NEK Special Programs Group LLC (NEK)
Mar. 31, 2013
NEK Special Programs Group LLC (NEK)
Dec. 31, 2012
NEK Special Programs Group LLC (NEK)
Mar. 31, 2014
NEK Special Programs Group LLC (NEK)
Mar. 31, 2013
NEK Special Programs Group LLC (NEK)
Mar. 31, 2014
NEK Special Programs Group LLC (NEK)
Dec. 14, 2012
NEK Special Programs Group LLC (NEK)
Customer relationships
Dec. 14, 2012
NEK Special Programs Group LLC (NEK)
Corporate trade names
Dec. 14, 2012
NEK Special Programs Group LLC (NEK)
Non-compete agreements
Jan. 24, 2013
Next Bus
Mar. 31, 2014
Next Bus
Mar. 31, 2014
Next Bus
Jan. 24, 2013
Next Bus
Customer relationships
Jan. 24, 2013
Next Bus
Corporate trade names
Jan. 24, 2013
Next Bus
Technology
Jan. 24, 2013
Next Bus
Backlog
Jul. 02, 2013
AIS
Mar. 31, 2014
AIS
Mar. 31, 2014
AIS
Jul. 02, 2013
AIS
Customer relationships
Jul. 02, 2013
AIS
Technology
Jul. 02, 2013
AIS
Backlog
Jul. 02, 2013
PSMC
Mar. 31, 2014
PSMC
Mar. 31, 2014
PSMC
Mar. 31, 2014
PSMC
Transportation Systems
Mar. 31, 2014
PSMC
Defense Systems
Mar. 31, 2014
PSMC
Mission Support Services
Sep. 30, 2013
PSMC
Mission Support Services
Jul. 02, 2013
PSMC
Customer relationships
Jul. 02, 2013
PSMC
Backlog
Acquisitions                                                                                                                                
Net sales $ 354,492,000 $ 368,609,000 $ 661,629,000 $ 683,405,000 $ 149,000,000 $ 142,400,000 $ 276,100,000 $ 263,600,000 $ 104,800,000 $ 103,900,000 $ 185,600,000 $ 183,900,000 $ 100,700,000 $ 122,200,000 $ 199,900,000 $ 235,600,000     $ 800,000             $ 12,600,000 $ 17,300,000             $ 8,900,000 $ 9,100,000   $ 19,600,000 $ 9,600,000           $ 2,500,000 $ 4,700,000           $ 1,800,000 $ 3,100,000         $ 500,000 $ 1,200,000            
Net income (loss) after taxes 16,120,000 29,702,000 24,549,000 44,016,000                             (2,100,000)             (200,000) (700,000)             (300,000) (300,000)   (400,000) (300,000)           (100,000) (500,000)           (100,000) (400,000)         (100,000) (300,000)            
Transaction and acquisition related costs                                     200,000             100,000 500,000                 400,000                                                        
Compensation expense paid                                     3,100,000                                                                                          
Cost of acquisition net                                 12,600,000             69,000,000                 52,000,000                                                              
Fair value of consideration transferred                                 12,900,000             72,300,000                 52,600,000                                                              
Cash consideration paid                                   10,700,000             69,000,000                       49,600,000           20,200,000             2,000,000           1,300,000                
Estimated current liability of additional cash consideration                                 2,200,000 2,200,000             3,300,000                 3,000,000     3,000,000   3,000,000                                                  
Additional cash consideration accelerated if certain event occurs                                                                         600,000                                                      
Fair value of additional contingent cash consideration                                                                   2,400,000     2,400,000   2,400,000                     1,300,000                            
Amount of change in the estimated fair value of the total estimated contingent payments to be made since the date of the acquisition                                                                             0                                                  
Purchase price allocation                                                                                                                                
Amortizable intangible assets                                         2,000,000 700,000 700,000         15,700,000 1,600,000 5,700,000 600,000 1,300,000               13,300,000 4,900,000 200,000       8,800,000 1,000,000 1,300,000 1,700,000       1,400,000 900,000 600,000               600,000 100,000
Other intangible assets                                 200,000 200,000                                                                                            
Accounts receivable - billed                                               4,400,000                 3,100,000                                                              
Accounts receivable - unbilled                                               6,900,000                 7,700,000                                                              
Accounts receivable, net                                 1,500,000 1,500,000                                                 2,200,000                                          
Accounts payable and accrued expenses                                 (600,000) (600,000)           (4,600,000)                 (3,000,000)                   (1,100,000)             (1,300,000)                            
Deferred tax liabilities, net                                 (500,000) (500,000)           (200,000)                                     (3,300,000)                                          
Deferred revenue                                               (2,400,000)                                                                                
Other net liabilities assumed                                                                 (400,000)                   (1,200,000)             (2,800,000)                            
Other net assets acquired                                 600,000 600,000           2,600,000                                                                                
Net identifiable assets acquired                                 4,600,000 4,600,000           31,600,000                 25,800,000                   9,400,000             100,000           700,000                
Goodwill 186,808,000   186,808,000                           8,300,000 8,300,000           40,700,000                 26,800,000                   10,800,000             1,900,000           600,000 186,900,000 186,900,000 60,400,000 32,100,000 94,400,000 94,400,000    
Net assets acquired                                 12,900,000 12,900,000           72,300,000                 52,600,000                   20,200,000             2,000,000           1,300,000                
Weighted average useful life of intangible assets                                       2 years             2 years                   4 years               5 years                                      
Estimated amortization expense related to the intangible assets                                                                                                                                
2014                                 600,000 600,000           7,400,000                 3,400,000                   1,600,000                                          
2015                                 900,000 900,000           6,800,000                 2,900,000                   1,500,000                                          
2016                                 700,000 700,000           5,400,000                 2,400,000                   1,400,000                                          
2017                                 600,000 600,000           3,900,000                 1,900,000                   1,300,000                                          
2018                                 500,000 500,000           1,900,000                 1,400,000                   1,200,000                                          
Changes in the carrying amount of goodwill                                                                                                                                
Balance at the beginning of the period     136,094,000                                                                                                             136,100,000 18,300,000 23,400,000 94,400,000 94,400,000    
Acquisitions                                                                                                                   49,000,000 40,700,000 8,300,000        
Foreign currency exchange rate changes                                                                                                                   1,800,000 1,400,000 400,000        
Balance at the end of the period 186,808,000   186,808,000                           8,300,000 8,300,000           40,700,000                 26,800,000                   10,800,000             1,900,000           600,000 186,900,000 186,900,000 60,400,000 32,100,000 94,400,000 94,400,000    
Unaudited pro forma information                                                                                                                                
Net sales 356,800,000 393,000,000 674,300,000 744,600,000                                                                                                                        
Net income attributable to Cubic 15,600,000 29,500,000 24,100,000 48,000,000                                                                                                                        
Adjustments made for transaction expenses     $ 0