Cubic Corporate Overview

Similar documents
Credit Suisse 4 th Annual Industrials Growth Conference

January 14, th Annual Needham Growth Conference

First Quarter Fiscal Year 2017 Results Conference Call

Welcome to Cubic s 2018 Annual Shareholder Meeting

Cubic Corporation Overview. February 2018

Needham 20 th Annual Growth Conference

First Quarter Fiscal Year 2018 Results February 6, 2018 Bradley H. Feldmann President and Chief Executive Officer Anshooman Aga Executive Vice

Second Quarter Fiscal Year 2018 Results May 2, 2018 Bradley H. Feldmann Chairman, President and Chief Executive Officer Anshooman Aga Executive Vice

CAPTURING OPPORTUNITIES

Cubic CFO Commentary FY2018 Financial Results

Cubic Corporation - Supplemental Financials. August 17, 2018

Management s Discussion and Analysis of Financial Condition and Results of Operations Consolidated Statements of Income...

MANAGEMENT S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

FISCAL 2018 FIRST QUARTER EARNINGS CALL PRESENTATION HARRIS.COM #HARRISCORP

L-3 COMMUNICATIONS ANNOUNCES FIRST QUARTER 2007 RESULTS

L-3 Announces Third Quarter 2012 Results

Credit Suisse 5th Annual Industrials Conference Manalapan, FL. Technologies. November 29, Ralph D'Ambrosio SVP and CFO

L-3 Announces First Quarter 2014 Results

Fourth Quarter 2015 Earnings Conference Call. March 3, 2016

B. Riley Investor Conference. May 23, 2018

Jefferies 2014 Global Industrials Conference. August 13, 2014

Harris Corporation Reports Fiscal 2018 First Quarter Results With Robust Orders Across All Segments

Fiscal 2016 First Quarter Earnings Call Presentation

FISCAL 2018 FOURTH QUARTER EARNINGS CALL PRESENTATION HARRIS.COM #HARRISCORP

Viasat, Inc. FY18 Q4 results. May 24, 2018

L3 Announces Second Quarter 2018 Results

ViaSat, Inc. FY17 Q2 Results

FISCAL 2016 THIRD QUARTER EARNINGS CALL PRESENTATION HARRIS.COM #HARRISCORP

Viasat, Inc. FY19 Q3 Results. February 7, 2019

BAIRD 2018 GLOBAL INDUSTRIAL CONFERENCE NOVEMBER 7, Bob Bauer President and CEO Jim Maloney SVP, CFO and Treasurer

Travelport Worldwide Limited Reports Second Quarter and Half Year 2018 Results

KeyW Investor Presentation August 2018

L-3 Announces Fourth Quarter 2013 Results

Viasat, Inc. FY19 Q2 Results. November 1, 2018

Press Release. CAE reports third quarter results for fiscal year Summary of consolidated results

May 2017 Investor Meetings

FISCAL 2019 FIRST QUARTER EARNINGS HARRIS.COM #HARRISCORP

Third Quarter Fiscal 2019 Earnings Call

Lockheed Martin Reports First Quarter 2018 Results

ViaSat Reports Fiscal 2011 Second Quarter Results

TeleCommunication Systems Reports First Quarter 2013 Results

Company Presentation. January 9, Inder Singh SVP & CFO

FISCAL 2019 SECOND QUARTER EARNINGS CALL PRESENTATION HARRIS.COM #HARRISCORP

ZEBRA TECHNOLOGIES. William Blair Growth Stock Conference June 16, 2016

Rockwell Automation EPG Conference

L-3 Announces Fourth Quarter 2008 Results

News July 24, 2013 Contact: Rob Doolittle Tel:

3rd Quarter 2018 Earnings Conference Call Transcript. October 31, 2018

L-3 Announces Second Quarter 2013 Results

(in millions, except per share data) Quarters Ended March 25, March 26, 2017 Net sales $ 11,635 $ 11,212

FIRST QUARTER FISCAL 2018 EARNINGS RELEASE CALL

2018 SECOND QUARTER FINANCIAL RESULTS

2nd Quarter 2018 Earnings Conference Call Transcript. August 1, 2018

CSRA Announces First Quarter Fiscal Year 2018 Financial Results

Helping Clients Win with Digital

SECOND QUARTER 2018 BUSINESS REVIEW. Jonathan W. Painter, President & CEO Michael J. McKenney, Executive Vice President & CFO

June Investor Presentation

Cowen and Company 38 th Annual Aerospace/Defense & Industrials Conference

L3 Announces Third Quarter 2017 Results

ZEBRA TECHNOLOGIES FIRST QUARTER 2016 RESULTS May 10, 2016

AeroVironment, Inc. Overview for Raymond James Defense & Government Services Conference

MTS REPORTS FISCAL 2018 FIRST QUARTER FINANCIAL RESULTS

Investor Presentation Q1 2018

Investor Presentation. March 2016

/// The New Wabtec. February 25, 2019

Harris Corporation and L3 Technologies to Combine in Merger of Equals to Create a Global Defense Technology Leader

MOVING THE WORLD AT WORK

Keysight Technologies

MTS REPORTS FISCAL YEAR 2017 FOURTH QUARTER AND FULL YEAR FINANCIAL RESULTS

DONALDSON COMPANY Investor Presentation

3 rd Quarter FY 2017 Conference Call

Deutsche Bank's 5th Annual Global Industrials and Basic Materials Conference June 5, 2014

Rockwell Automation. Company Overview August 2018 PUBLIC. Copyright 2018 Rockwell Automation, Inc. All Rights Reserved.

BAIRD 2017 GLOBAL INDUSTRIAL CONFERENCE ANDERS GUSTAFSSON CHIEF EXECUTIVE OFFICER ZEBRA TECHNOLOGIES

Press Release. CAE reports fourth quarter and full fiscal year 2017 results. Summary of consolidated results

Credit Suisse 2013 Global Industrials Conference December 3, Michael T. Strianese Chairman, President and Chief Executive Officer

Investor meeting September 2016

CACI International Inc Second Fiscal Quarter and First Half FY11. Earnings Conference Call February 3, 2011

unisys 1Q12 Financial Release CEO/CFO Statements April 24, 2012

VECTRUS CREDIT SUISSE SMALL & MID CAP CONFERENCE

General Dynamics Reports Fourth-Quarter, Full-Year 2018 Results

L-3 Announces Third Quarter 2014 Results

DynCorp International The Responsibilities are Great

Think Equity Partners Growth Conference September 12, 2006

Heidrick & Struggles Reports Record Net Revenue in 2017

Delivering our strategy and investing for growth

Fourth Quarter 2016 Results

HORIZON GLOBAL DRIVEN TO DELIVER. 28 th Annual Roth Conference March 2016 NYSE: HZN

Earnings Presentation. First Quarter 2012 April 24, 2012

SNAP INTERACTIVE, INC. Third Quarter 2017 Earnings Call November 7, 2017

4Q 2016 Earnings Webcast. Solutions that Protect and Promote the World s Great Brands

Q3 Fiscal Year 2013 Earnings Conference Call

Jefferies 2018 Industrials Conference

April 27, MOOG REPORTS SECOND QUARTER RESULTS

Horizon Global First Quarter 2016 Earnings Presentation

Our Transformation Continues Sidoti NDR May 29-30, 2018

A Trusted Technology Partner to Medical and Advanced Technology Equipment Manufacturers

Actionable Intelligence December 2017

ZEBRA TECHNOLOGIES SECOND-QUARTER 2016 RESULTS. August 9, 2016

3 rd Quarter FY 2015 Conference Call

Transcription:

Cubic Corporate Overview Bradley H. Feldmann President and Chief Executive Officer John Jay D. Thomas Executive Vice President and Chief Financial Officer June 2, 2016

Safe Harbor This presentation contains forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended, that are subject to the safe harbor created by those sections. Any statements about our expectations, beliefs, plans, objectives, assumptions or future events or our future financial and/or operating performance are not historical and may be forward-looking. These statements are often, but not always, made through the use of words or phrases such as may, will, anticipate, estimate, plan, project, continuing, ongoing, expect, believe, intend, predict, potential, opportunity and similar words or phrases or the negatives of these words or phrases. These statements involve estimates, assumptions and uncertainties, including those discussed in Risk Factors in the Company s annual report on Form 10-K for the year ended September 30, 2015, and throughout this presentation that could cause actual results to differ materially from those expressed in these statements. Because the risk factors referred to above could cause actual results or outcomes to differ materially from those expressed in any forward-looking statements made by us or on our behalf, you should not place undue reliance on any forward-looking statements. In addition, past financial and/or operating performance is not necessarily a reliable indicator of future performance and you should not use our historical performance to anticipate results or future period trends. Further, any forward-looking statement speaks only as of the date on which it is made, and we undertake no obligation to update any forward-looking statement to reflect events or circumstances after the date on which the statement is made or to reflect the occurrence of unanticipated events. New factors emerge from time to time, and it is not possible for us to predict which factors will arise. In addition, we cannot assess the impact of each factor on our business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements. 2 NYSE: CUB

Cubic Corporation We are a global provider of integrated systems and services that increase situational awareness and understanding to create enhanced value for our customers Founded in 1951 Public since 1959 NYSE: CUB Business segments Cubic Transportation Systems Cubic Global Defense (CGD) CGD Systems CGD Services FY15 sales: $1.431B FY15 total backlog: $2.976B 8,300+ employees working on 5 continents in 26 countries 3 NYSE: CUB

Business Segments Transportation Systems Leading integrator of payment and information technology and services for intelligent travel solutions worldwide Intelligent Travel 38 million travelers use Cubic s technology each day 24 billion transactions per year $18 billion in revenues collected annually FY15 Sales $566.8M 56% Services 44% Products Global Defense Leading provider of defense training solutions and communications technologies Defense Training Installed/delivered/fielded hundreds of thousands of pieces of training and instrumentation kits worldwide Emerging market leader for immersive game-based training Leading provider of highly specialized support services for military and security forces of the U.S. and allied nations Expeditionary Communications Communications and signal intelligence equipment Data links Search and rescue avionics Ruggedized networks Inflatable satellite communication antennas Full motion video FY15 Sales $864.2M 47% Services 53% Products Global provider of systems and solutions that meet the most demanding requirements for the transportation and defense markets 4 NYSE: CUB

Sales Mix FY15 Consolidated Sales $1.431 Billion Business Segment Customer Location Products and Services Contract Type Transportation Systems 40% United States 53% Services 58% Fixed Price 82% Defense Systems 32% United Kingdom 20% Products 42% Other 18% Defense Services 28% Australia 11% Far East/Middle East 9% Other 7% 5 NYSE: CUB

Growth Strategy GOAL 2020 Targeting 10%+ year-on-year revenue growth and increased profitability by improving productivity and efficiency through OneCubic initiatives Winning the Customer Provide superior solutions, spurred by innovation and ultimate customer focus Build NextCity Globally Expand from mass transit fare collection to smart mobility information & payments provider Grow C4ISR business Expand from secure communications to expeditionary communications leader Build NextTraining Globally Innovative, integrated LVC-G solutions for air, ground, sea and cyber Live OneCubic Rebuild infrastructure that is scalable, efficient and effective; Share technology, processes & people 6 NYSE: CUB

Consolidated Operating Highlights Six Months Ended March 31, Three Months Ended March 31, In Millions, except EPS 2016 2015 2016 2015 Sales $679.8 $657.3 $366.0 $338.8 Adjusted EBITDA* $41.6 $60.2 $30.4 $41.3 % to Sales 6.1% 9.2% 8.3% 12.2% Adjusted Operating income* $22.6 $40.1 $20.3 $30.1 % to Sales 3.3% 6.1% 5.5% 8.9% GAAP diluted EPS $0.18 ($0.22) $0.38 ($0.41) Adjusted Diluted EPS* $0.45 $1.09 $0.43 $0.84 FY16 is a transition year as we implement OneCubic vision and transition to higher margin businesses Quarter-to-quarter performance impacted by shipment/product business FY17 expected to be record sales and adjusted EBITDA * For a reconciliation of non-gaap financial measures to the most directly comparable GAAP financial measures, please refer to the appendix of this slide deck or visit www.cubic.com 7 NYSE: CUB

Cubic Transportation Systems Q2FY16 Summary Six Months Ended March 31, Three Months Ended March 31, In Millions, except EPS 2016 2015 2016 2015 Sales $274.5 $278.2 $148.7 $146.7 Operating Income $23.4 $39.1 $19.8 $27.0 Adjusted EBITDA $28.4 $45.2 $21.7 $30.3 Adjusted EBITDA Margin 10.3% 16.2% 14.6% 20.7% *See schedules in appendix of this slide deck for detailed reconciliations of these non-gaap financial measures to the directly comparable GAAP financial measures Total backlog was $1.790B for the quarter compared to $1.894B at FYE15 Higher sales in North America were offset by lower sales in the UK and Australia YTD FX headwinds decreased sales by $6.6M in the quarter and $13.4M YTD Lower operating income for the quarter and YTD was due to Lower margins on the new London contract (due to removal of usage bonus) and transition costs (Q1) Partially offset by favorable comparisons on the Chicago, Vancouver and Sydney contracts 8 NYSE: CUB

Cubic Transportation Systems Customer Base Chicago Ventra Card NextBus Acquisition Serco Acquisition Vancouver Compass Card Ventra App NHDOT Tolling Continuing to build a market-leading footprint in major cities 9 NYSE: CUB

Cubic Transportation Systems NextCity Strategy 10 NYSE: CUB

Cubic Transportation Systems Update Expanding into adjacent markets, which validates our NextCity Strategy Awarded first-ever contract for toll back office solution by New Hampshire Department of Transportation Deployed first account-based open payment system and mobile ticketing app in North America for Chicago Transit Authority More than one billion transactions processed on Ventra system Began pilot trials Mobile payment trial in Sydney NextAgent automated ticketing vendor in Essen, Germany in cooperation with Essener Verkehrs-AG (EVAG) and in us at Stansted Airport for rail passengers Multimodal Check In/Be Out (CiBO) ticketing system in Germany that offers benefits of mobile payment and faster boarding times Key Opportunities New York City fare payment system upgrade decision anticipated in fiscal year 2017 AFC opportunities in North America, Australia, Middle East and Asia Pacific Expand mobile solution beyond Chicago 11

Cubic Global Defense Systems Q2FY16 Six Months Ended March 31, Three Months Ended March 31, In Millions, except EPS 2016 2015 2016 2015 Sales $212.2 $192.6 $116.3 $94.6 Operating Income ($24.6) ($0.4) ($21.2) $2.3 Adjusted EBITDA $9.5 $15.2 $5.6 $13.1 Adjusted EBITDA Margin 4.5% 7.9% 4.8% 13.8% *See schedules in appendix of this slide deck for detailed reconciliations of these non-gaap financial measures to the directly comparable GAAP financial measures Total backlog was $561.8M for the quarter compared to $595.7M at FYE15 Sales increased for the quarter and YTD due to Higher sales from recent C4ISR acquisitions and higher activity in ground training systems Partially offset by lower air combat training shipments Lower operating income for the quarter and YTD was due to Costs from recent acquisitions totaling $24.8M in the quarter (compared to $1.5M last year) and $28.7M in the first half (compared to $3.0M last year) These costs were for transaction-related share compensation, earn-outs and transaction costs Lower air combat systems shipment volume Cost growth on ground training development contract 12 NYSE: CUB

Cubic Global Defense Systems Business Areas Live Training Virtual Skills Training Game-Based Immersive Training C4ISR Full range of military operations essential for readiness A realistic operational environment in a virtual scenario Cost-effective interactive education and training Reliable end-to-end solutions Air combat training systems Laser engagement simulation system Ground combat training centers Small arms engagement skills trainers Mine Resistant Ambush Protected (MRAP) Vehicle Trainer Game-based courseware Mission Bay Trainer/Littoral Combat Ships Secure wideband data links Personnel locator system SIGINT receivers Tactical networking Cross domain Full motion video SATCOM Stable U.S. and expanding overseas markets Growing market for realistic, additive, cost-effective training Future NextTraining applying the most effective training technologies to increase our customers readiness 13 NYSE: CUB

Cubic Global Defense Systems C4ISR Portfolio DTech Labs Tactical Communications [acquired 12.16.2014] + TeraLogics + GATR Technologies Full Motion Video SATCOM Solutions [acquired 12.21.2015] [acquired 02.03.2016] + Data Links ISR Data Links [legacy business] Deployable and tactical ruggedized communications Real time processing, exploitation and dissemination of full motion video in the cloud Revolutionary ultraportable inflatable communications terminals High-speed, wideband data links for Intelligence, Surveillance and Reconnaissance (ISR) data and video Established supplier for - Special Operations Command (SOCOM) - U.S. Marine Corps - Other government and commercial customers Company developed proprietary technology Domain expertise in secure video delivery and exploitation Strategic contract vehicles Patented technology Strategic contract vehicles Air- and ground-based terminals include - Ships - UAVs - Man portable - Surface Established leadership position in expeditionary communications High growth, higher margin market 14 NYSE: CUB

Cubic Global Defense Systems Update Established a unique $200 million C4ISR business in a high growth, higher margin market DTECH - tactical networking GATR satellite communications TeraLogics - full motion video Now positioned as prime contractor offering expeditionary communication solutions to multiple customers Adding full spectrum modes (social media, cyber, etc.) to Combat Training Centers, immersive courseware expansion Recent contract awards U.S. Army s Transportable Tactical Command Communications (T2C2) program $44 million in Additional Contract Orders for I-MILES IWS by the US Army $76.4 million ID/IQ Contract from Defense Logistics Agency for Personnel Locator Systems Key opportunities U.S. Air Force KC-46 Aerial Tanker trainer C4ISR 15

Cubic Global Defense Services Q2FY16 Six Months Ended March 31, Three Months Ended March 31, In Millions, except EPS 2016 2015 2016 2015 Sales $193.1 $186.5 $101.0 $97.5 Operating Income $4.5 $1.1 $4.3 $1.1 Adjusted EBITDA $7.7 $5.9 $5.4 $3.3 Adjusted EBITDA Margin 4.0% 3.2% 5.3% 3.4% *See schedules in appendix of this slide deck for detailed reconciliations of these non-gaap financial measures to the directly comparable GAAP financial measures Total backlog was $457.4M for the quarter compared to $485.6M at FYE15 Defense Services sales and operating income were higher in the quarter and YTD due to higher activity on the Joint Readiness Training Center contract and Special Forces training 16 NYSE: CUB

Cubic Global Defense Services Business Areas Live, Virtual and Constructive Training Exercises Education and Leader Development National Security and Intelligence Special Operations Forces Training Information Technology and Cyber Solutions Engineering and Related Technical Support Operations, Maintenance and Logistics Operations and Analysis Defense Modernization Port Security 17

Cubic Global Defense Services Update Market environment Competitive marketplace with improving opportunity pipeline Conducive to gradual margin improvement Recent contract awards Won training contract at Maneuver Center of Excellence Battle Simulation Center and the Joint Training Division of the Joint Staff Joint Forces Development Directorate Received $37.7 million contract for support services at U.S. Army Europe Joint Multinational Readiness Center Priorities Win Joint Readiness Training Center (JRTC) re-compete Pursue growing number of opportunities for ground combat training services with U.S. military customers Focus on Non-LPTA work Expand SOF/Intel pursuits 18

Q2FY16 Earnings Call Guidance for FY16 Original FY16 Guidance Revised FY16 Guidance Change Total Sales $1.450 to $1.500B $1.510 to $1.560B Increased for C4ISR acquisitions (GATR and TeraLogics), partially offset by FX headwinds EBITDA $85 to $100M $70 to $85M Decreased for acquisition costs and FX headwinds, partially offset by C4ISR acquisitions profit contribution Adjusted EBITDA 1 Adjusted EBITDA Margin $125 to $140M 8.5% to 9.5% $130 to $145M 8.8% to 9.8% Increased for C4ISR acquisitions profit contribution, partially offset by FX headwinds GAAP Diluted EPS $1.30 to $1.55 $1.20 to $1.40 Decreased for acquisition costs and FX headwinds 1 Adjusted EBITDA added back an estimated $34-$36 million of pretax expense related to our strategic investment in ERP and supply chain improvements and $30-$32 million of pretax acquisition related expenses for recent business acquisitions. Key foreign exchange rates used in this forecast compared to the U.S. dollar are as follows: British pound -- 1.43; Australian dollar -- 0.71; New Zealand dollar 0.66 FX headwinds mostly due to GBP depreciation from $1.55 to $1.43 19 NYSE: CUB

Investment Highlights Leading positions across multiple global markets FY16 is a pivotal year setting the foundation for higher growth and expanded profitability in FY17 and FY18 Strategy focused on high growth, higher margin businesses Winning the Customer vision inspired by innovation to deliver superior solutions New ERP system to improve productivity and efficiency and support scalable growth Goal 2020: Sound strategy focused on high growth, higher margin businesses Strong and stable financial position Successful track record of delivering long-term returns to shareholders 20 NYSE: CUB

Appendix Earnings before interest, taxes, depreciation and amortization (EBITDA) and Adjusted EBITDA Six Months Ended March 31, 2016 and 2015 Three Months Ended March 31, 2016 and 2015 GAAP to Non-GAAP Reconciliation Adjusted Operating Income GAAP to Non-GAAP Reconciliation Adjusted Diluted EPS 21 NYSE: CUB

GAAP to Non-GAAP Reconciliation Earnings before interest, taxes, depreciation and amortization (EBITDA) and Adjusted EBITDA Six Months Ended March 31, 2016 In Millions Consolidated Corporate CTS CGD-Systems CGD-Services Six Months Ended March 31, 2016 Net income attributable to Cubic $ 4.7 Add: Provision for income taxes (24.7) Income before taxes $ (20.0) $ (24.9) $ 24.4 $ (24.1) $ 4.6 Add: Interest expense (income), net 3.2 3.8 (0.6) Depreciation and amortization 19.0 0.8 4.2 11.0 3.0 EBITDA $ 2.2 $ (20.3) $ 28.0 $ (13.1) $ 7.6 Acquisition related expenses, excluding amortization 1 24.0-0.6 23.4 - ERP/Supply Chain Initiatives 15.9 15.9 - - - Restructuring costs (0.1) (0.1) 0.2 (0.3) 0.1 Other non-operating expense (income), net (0.4) 0.5 (0.4) (0.5) - Adjusted EBITDA $ 41.6 $ (4.0) $ 28.4 $ 9.5 $ 7.7 EBITDA Margin 0.3% 10.2% -6.2% 3.9% Adjusted EBITDA Margin 6.1% 10.3% 4.5% 4.0% 1 Includes transaction costs, retention bonuses and earn out liability changes related to acquired businesses. 22 NYSE: CUB

GAAP to Non-GAAP Reconciliation Earnings before interest, taxes, depreciation and amortization (EBITDA) and Adjusted EBITDA Six Months Ended March 31, 2015 In Millions Consolidated Corporate CTS CGD-Systems CGD-Services Six Months Ended March 31, 2015 Net income attributable to Cubic $ (5.9) Add: Provision for income taxes 34.3 Income before taxes $ 28.4 $ (10.6) $ 38.4 $ (0.6) $ 1.2 Add: Interest expense (income), net 1.0 1.7 (0.5) $ (0.2) Depreciation and amortization 20.1 0.7 5.7 9.4 4.3 EBITDA $ 49.5 $ (8.2) $ 43.6 $ 8.6 $ 5.5 Acquisition related expenses, excluding amortization 1 2.6 0.5-1.9 0.2 ERP/Supply Chain Initiatives 1.9 1.9 - - - Restructuring costs 5.3 0.5 0.4 4.2 0.2 Other non-operating expense (income), net 0.9 (0.8) 1.2 0.5 - Adjusted EBITDA $ 60.2 $ (6.1) $ 45.2 $ 15.2 $ 5.9 EBITDA Margin 7.5% 15.7% 4.5% 2.9% Adjusted EBITDA Margin 9.2% 16.2% 7.9% 3.2% 1 Includes transaction costs, retention bonuses and earn out liability changes related to acquired businesses. 23 NYSE: CUB

GAAP to Non-GAAP Reconciliation Earnings before interest, taxes, depreciation and amortization (EBITDA) and Adjusted EBITDA Three Months Ended March 31, 2016 In Millions Consolidated Corporate CTS CGD-Systems CGD-Services Three Months Ended March 31, 2016 Net income attributable to Cubic $ 10.1 Add: Provision for income taxes (21.3) Income before taxes $ (11.2) $ (14.9) $ 20.1 $ (20.8) $ 4.4 Add: Interest expense (income), net 2.3 2.9 (0.6) - - Depreciation and amortization 10.1 0.5 1.7 6.9 1.0 Noncontrolling interest in income of VIE - - - EBITDA $ 1.2 $ (11.5) $ 21.2 $ (13.9) $ 5.4 Acquisition related expenses, excluding amortization 1 19.7-0.1 19.6 - ERP/Supply Chain Initiatives 9.4 9.4 - - - Restructuring costs 0.3 (0.1) 0.1 0.3 - Other non-operating expense (income), net (0.2) (0.1) 0.3 (0.4) - Adjusted EBITDA $ 30.4 $ (2.3) $ 21.7 $ 5.6 $ 5.4 EBITDA Margin 0.3% 14.3% -12.0% 5.3% Adjusted EBITDA Margin 8.3% 14.6% 4.8% 5.3% 24 NYSE: CUB

GAAP to Non-GAAP Reconciliation Earnings before interest, taxes, depreciation and amortization (EBITDA) and Adjusted EBITDA Three Months Ended March 31, 2015 In Millions Consolidated Corporate CTS CGD-Systems CGD-Services Three Months Ended March 31, 2015 Net income attributable to Cubic $ (11.1) Add: Provision for income taxes 33.6 Income before taxes $ 22.5 $ (7.9) $ 27.0 $ 2.2 $ 1.2 Add: Interest expense (income), net 0.6 0.8 (0.2) - - Depreciation and amortization 11.2 0.5 2.6 6.2 1.9 Noncontrolling interest in income of VIE - - - EBITDA $ 34.3 $ (6.6) $ 29.4 $ 8.4 $ 3.1 Acquisition related expenses, excluding amortization 1 0.9 0.5-0.4 - ERP/Supply Chain Initiatives 0.7 0.7 - - - Restructuring costs 5.4 0.5 0.6 4.1 0.2 Other non-operating expense (income), net - (0.5) 0.3 0.2 - Adjusted EBITDA $ 41.3 $ (5.4) $ 30.3 $ 13.1 $ 3.3 EBITDA Margin 10.1% 20.0% 8.9% 3.2% Adjusted EBITDA Margin 12.2% 20.7% 13.8% 3.4% 25 NYSE: CUB

GAAP to Non-GAAP Reconciliation Adjusted Operating Income Six Months Ended March 31 Three Months Ended March 31 In Millions 2016 2015 2016 2015 Net income attributable to Cubic $ 4.7 $ (5.9) $ 10.1 $ (11.1) Add: Interest expense (income), net 3.2 1.0 2.3 0.6 Provision for income taxes (24.7) 34.3 (21.3) 33.6 Other non-operating expense (income), net (0.4) 0.9 (0.2) - Operating Income $ (17.2) $ 30.3 $ (9.1) $ 23.1 Acquisition related expenses 1 24.0 2.6 19.7 0.9 ERP/Supply Chain Initiatives 15.9 1.9 9.4 0.7 Restructuring costs (0.1) 5.3 0.3 5.4 Adjusted Operating Income $ 22.6 $ 40.1 $ 20.3 $ 30.1 Operating Income Margin -2.5% 4.6% -2.5% 6.8% Adjusted Operating Income Margin 3.3% 6.1% 5.5% 8.9% 1 Includes transaction costs, retention bonuses and earn out liability changes related to acquired businesses. 26 NYSE: CUB

GAAP to Non-GAAP Reconciliation Adjusted Diluted EPS Six Months Ended March 31 Three Months Ended March 31 In Millions 2016 2015 2016 2015 Diluted earnings per share attributable to Cubic $ 0.18 $ (0.22) $ 0.38 $ (0.41) Add: Acquisition related expenses 1 0.75 0.06 0.66 0.02 ERP/Supply Chain Initiatives 1 0.35 0.04 0.21 0.02 Deferred tax valuation allowance adjustment (0.83) 1.09 (0.83) 1.09 Restructuring costs 1-0.12 0.01 0.12 Adjusted diluted earnings per share attributable to Cubic $ 0.45 $ 1.09 $ 0.43 $ 0.84 1 Net of applicable income taxes 27 NYSE: CUB