CUBIC CORP /DE/
10-K405, 1996-12-23
MEASURING & CONTROLLING DEVICES, NEC
Previous: COMPOSITE EQUITY SERIES INC, N-30D, 1996-12-23
Next: DANA CORP, 8-K, 1996-12-23



<PAGE>

                       SECURITIES AND EXCHANGE COMMISSION

                            WASHINGTON,  D.C. 20549

                                   FORM 10-K

                                 ANNUAL REPORT

        Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934


                  For the Fiscal Year Ended September 30, 1996

                                     1-8931
                             Commission File Number

                               CUBIC CORPORATION
              Exact Name of Registrant as Specified in its Charter


                  DELAWARE                          95-1678055
           State of Incorporation         IRS Employer Identification No.


                               9333 Balboa Avenue
                          San Diego, California 92123
                            Telephone (619) 277-6780


     COMMON STOCK                               AMERICAN STOCK EXCHANGE, INC.
  Title of each class                       Name of exchange on which registered

Indicate by check mark whether the Registrant (1) has filed all reports 
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 
1934 during the preceding 12 months, and (2) has been subject to such filing 
requirements for the past 90 days.

                               Yes  X     No
                                  -----     -----

Indicate by check mark if disclosure of delinquent filers pursuant to Item 
405 of Regulation S-K is not contained herein, and will not be contained, to 
the best of the registrant's knowledge, in definitive proxy or information 
statements incorporated by reference in Part III of this Form 10-K.

                               Yes  X     No
                                  -----     -----

The aggregate market value of voting stock held by non-affiliates of the 
registrant is:  $110,474,106 as of December 6, 1996.

Number of shares of common stock outstanding as of December 6, 1996: 
8,980,889 (after deducting 2,907,354 shares held as treasury stock).

Parts I and III incorporate information by reference from the Registrant's 
definitive proxy statement which will be filed no later than 120 days after 
the close of the Registrant's year-end, and no later than 30 days prior to 
the Annual Shareholders' Meeting.

<PAGE>

Cubic Corporation - SEC Form 10-K                                        Page 2
- -------------------------------------------------------------------------------

                                    PART I


ITEM 1.  BUSINESS.

    (a)  GENERAL DEVELOPMENT OF BUSINESS.

The Registrant, CUBIC CORPORATION (the Company), was incorporated in the 
State of California in 1949 and began operations in 1951.  In 1984, the 
Company moved its Corporate domicile to the State of Delaware.

The Company, its subsidiaries and divisions design, develop and manufacture 
products which are mainly electronic in nature, such as:

    Electronic equipment for use in customized military range instrumentation,
    training and applications systems, communications and surveillance systems, 
    HF and VHF/UHF surveillance receivers, avionics systems, space RF/digital
    products and cellular call boxes for public use on freeways and in parking
    lots.

    Automatic revenue collection equipment, ticket-vending machines and
    passenger gates for mass transit systems, including rail systems, buses and
    parking lots.

The Company also performs a variety of services, such as computer simulation 
training, distributed interactive simulation and development of training 
doctrine, as well as field operations and maintenance services related to 
products previously produced and products produced by others. The Company 
also manufactures replacement parts for its own such products.  In addition, 
it operates a corrugated paper converting facility through its subsidiary, 
Consolidated Converting Company.

Sales volume increased by 10% in fiscal 1996, compared to fiscal 1995, to a 
record high for the Company. This growth is primarily the result of new 
contract awards which the Company received in 1995 for training ranges and 
systems in the defense segment.  Sales volume in the automatic revenue 
collection systems segment also increased, despite the sale of the toll 
collection systems product line in May 1996.

Research and development expenditures over the past few years by the defense 
segment resulted in the winning of the defense contracts mentioned above and 
cause the outlook for the Company's future in defense contracting to be 
favorable.  The market for air and ground training ranges and systems 
continues to provide significant opportunities for the Company to expand its 
defense businesses.

The Company also continues to expand its world-wide customer base for 
automatic revenue collection systems.  Contracts awarded or pending in China 
and Thailand are an indication of the substantial international growth 
potential for this segment of the business.

On September 30, 1996, the Company acquired 50% of the outstanding stock of 
its subsidiary, Westinghouse Cubic Ltd. (WCL) for approximately $6.6 million, 
giving the Company control of 100% of the outstanding stock.  WCL is a United 
Kingdom company engaged in revenue collection equipment design, fabrication, 
and installation.

On July 23, 1996, the shareholders of the Company approved a 3-for-2 stock 
split which was distributed on August 7, 1996 to shareholders of record on 
August 1, 1996.

<PAGE>

Cubic Corporation - SEC Form 10-K                                        Page 3
- -------------------------------------------------------------------------------

During fiscal year 1996, approximately 40% of the Company's total business 
was done, either directly or indirectly, with various agencies of the United 
States government.  The remaining 60% of the business is classified as 
commercial.

The Company's products and services are sold almost entirely by its 
employees. Overseas sales are made either directly or through representatives 
or licensees.

    (b)  FINANCIAL INFORMATION RELATING TO INDUSTRY
         SEGMENTS AND CLASSES OF PRODUCTS OR SERVICES.

Information regarding the amounts of revenue, operating profit and loss and
identifiable assets attributable to each of the Company's industry segments, is
set forth in Note M to the Consolidated Financial Statements for the year ended
September 30, 1996, and follows at Item 14(a)(1) of this filing, on pages  35
and 36.


    (c)  NARRATIVE DESCRIPTION OF BUSINESS.


DEFENSE

The defense segment's products include customized military range 
instrumentation, training and applications systems, communications and 
surveillance systems, HF and UHF/VHF surveillance receivers, avionics systems 
and space RF/digital products.  Services provided by the segment include 
computer simulation training, distributed interactive simulation, development 
of training doctrine and field operations and maintenance.

Cubic Defense Systems, Inc. is best known for its combat training systems for 
military field exercises.  These systems use lasers or computer software to 
simulate "live fire", plus instrumentation to record the force-on-force 
engagement.  When the missions are completed, computer data is replayed on 
display screens for review by the instructors and personnel involved.  The 
TACTS (Tactical Aircrew Combat Training System) is used by the U. S. Navy and 
Marine Corps, and ACMI (Air Combat Maneuvering Instrumentation) by the Air 
Force.  A new generation of air ranges based on the GPS (Global Positioning 
System) is now being developed for the Air Force.  Instrumented training 
ranges at the CMTC (Combat Maneuver Training Center) and JRTC (Joint 
Readiness Training Center) are for use by the U. S. Army.

Cubic Defense Systems, Inc. also produces the SRS (Sonobuoy Reference System) 
for anti-submarine aircraft for the United States and foreign Navies and the 
air/ground data link for the J-STARS reconnaissance system (Joint Suveillance 
and Target Attack Radar System) being built for the Air Force by Grumman. 
Avionics products, such as the PLS (Personnel Locator System) for 
helicopters, and a GCAS (Ground Collision Avoidance System) which provides 
warnings for flight safety, are built for the U. S. military, aircraft prime 
contractors and foreign governments.

In 1995, the company was selected by the U.S. Army for the Multiple 
Integrated Laser Engagement System (MILES) 2000 program.  MILES is a family 
of products that uses lasers to realistically simulate weapons firing and 
detection systems, to register hits or kills without endangering the target.  
These products, which are currently in the development phase, will be used by 
U.S. Army and Marine Corp. personnel as well as allied forces in realistic 
force-on-force combat training exercises.

<PAGE>

Cubic Corporation - SEC Form 10-K                                        Page 4
- -------------------------------------------------------------------------------


Cubic Applications, Inc. is a tactical knowledge based service company that 
teaches commanders to make correct decisions in battle situations by using 
computer simulation for training.

Cubic Communications, Inc. designs and produces HF and VHF/UHF surveillance 
receivers and direction finders primarily for the U. S. and foreign military 
markets.

RAW MATERIALS:

The principal raw materials used by the defense segment are sheet aluminum 
and steel, copper electrical wire, and composite products.  A significant 
portion of the segment's end product is composed of purchased electronic 
components and subcontracted parts and supplies. These items are primarily 
procured from commercial sources.  In general, supplies of raw materials and 
purchased parts are presently adequate to meet the requirements of the 
segment.

BACKLOG:

The defense segment's sales backlog at September 30, 1996 was $123,000,000 
compared to $125,000,000 at September 30, 1995.  Approximately $25,000,000 is 
not expected to be completed by September 30, 1997.

COMPETITION:

The defense segment competes with concerns of varying size, including some of 
the largest corporations in the country.  It is not possible to predict the 
extent of competition which present or future activities will encounter, 
particularly since the defense industry is subject to rapidly changing 
competitive conditions, customer requirements and technological developments. 
However, it is expected that United States government spending for defense 
programs will continue at a lower level than in the past, resulting in 
continued heavy competition for this segment.

AUTOMATIC REVENUE COLLECTION SYSTEMS

The automatic revenue collection systems segment includes four subsidiaries 
which work together to design, produce and service rail and bus fare 
collection systems.  These include Cubic Automatic Revenue Collection Group, 
Southern Cubic Pty. Ltd. and Scanpoint Technology A/S, as well as the 
Company's subsidiary in England, Westinghouse Cubic Limited, which, as of 
September 30, 1996, is wholly-owned.  This group of companies is the 
acknowledged leader in a market that serves rapid transit systems the world 
over.

The rail system product line, headquartered in San Diego, designs 
computerized systems for rapid transit rail systems.  The manufacture of 
these systems is accomplished at the Tullahoma, Tennessee facility.  The 
Company and its subsidiaries, Cubic Automatic Revenue Collection Group and 
Westinghouse Cubic Ltd., have been awarded large contracts by the cities of 
New York, Chicago, London and Sydney, Australia, as well as a major system 
enhancement for the Washington, D.C. Metro.  These programs provide a solid 
base of current business and the potential for additional future business as 
the programs are expanded. In 1996, the Company was awarded a contract by the 
Shanghai Metro Corporation to install automatic fare collection equipment in 
China's first modern heavy rail system. Additional orders from customers in 
Singapore and Hong Kong are received annually.

<PAGE>

Cubic Corporation - SEC Form 10-K                                        Page 5
- -------------------------------------------------------------------------------

Cubic Automatic Revenue Collection Group is also a major supplier of bus 
fareboxes.  Public bus systems across the United States are being equipped 
with computerized fareboxes, which accept all denominations of coins, $1 
bills and magnetically encoded passes.  Contracts with New York and Chicago 
are currently in production.

There is worldwide demand for automatic revenue management systems in all 
forms of public transit.  The  Company's automatic revenue collection systems 
segment continues to provide the technology and leadership to give the world 
fare collection market quality products and  service.

RAW MATERIALS:

Raw materials used in this segment include sheet steel, composite products, 
copper electrical wire and castings.  All of these items are procured from 
commercial sources.  In general, supplies of raw materials and purchased 
parts are presently adequate to meet the requirements of the segment.

BACKLOG:

The automatic revenue collection systems segment sales backlog at September 
30, 1996 was $183,000,000, compared to $252,000,000 at September 30, 1995.  
The decrease in backlog from 1995 to 1996 reflects the sale of the toll 
collection product line, which represented approximately $61,000,000 of the 
backlog at September 30, 1995.  Approximately $78,000,000 of the September 
30, 1996 backlog is not expected to be completed by September 30, 1997.

COMPETITION:

The Company's automatic revenue collection systems segment is a leading 
manufacturer of automatic fare collection systems for rapid transit systems 
throughout the world.  The Company's state-of-the-art systems and equipment, 
together with continuing research and development, should enable it to 
maintain its leading position in the industry for the immediate foreseeable 
future. Incident to the sale of its automatic revenue collection systems 
products, the Company's subsidiaries are subject to possible liability by 
reason of warranties against defects in design, material and workmanship.

INDUSTRIAL OPERATIONS

The primary business included in the industrial operations segment is 
Consolidated Converting Co., which converts corrugated paper stock into 
high-quality packaging and shipping containers and converts paper stock into 
seat covers.

The segment also includes call boxes produced by the Company's subsidiary, 
Cubic Communications, Inc., for use on freeways, golf courses and in parking 
lots and optical tooling produced by the Precision Electro-optical systems 
division.


<PAGE>

Cubic Corporation - SEC Form 10-K                                       Page 6
- --------------------------------------------------------------------------------



RAW MATERIALS:

Raw materials used in the industrial operations segment include sheet aluminum
and steel, paper and composite products.  All of these items are procured from
commercial sources.  In general, supplies of raw materials and purchased parts
are presently adequate to meet the requirements of the segment.  Paper shortages
could delay completion of the segment's contracts in the future.


BACKLOG:

The industrial operations segment sales backlog at September 30, 1996 was
$7,000,000, compared to $6,000,000 at September 30, 1995.  Approximately
$3,000,000 is not expected to be completed by September 30, 1997.


COMPETITION:

In the industrial operations segment, the subsidiaries of the Company compete
with concerns of varying size, including some of the largest corporations in the
country.  It is not possible to predict the extent of the competition which
present or future activities will encounter, particularly since many of the
activities of the Company's subsidiaries are subject to rapidly changing
competitive conditions.


GENERAL

The Company pursues a policy of seeking patent protection for its products,
where deemed advisable, but it does not regard itself as materially dependent on
its patents for the maintenance of its competitive position.

The Company does not engage in any business that is seasonal in nature.

The estimated dollar amounts spent for customer sponsored research activities
relating to the development of new products or services was $55,000,000,
$46,000,000 and $35,000,000 in 1996, 1995 and 1994, respectively.  The cost of
Company sponsored research and development activities was $7,186,000,
$10,753,000 and $7,440,000  in 1996, 1995 and 1994, respectively.

The Company must comply with federal, state and local laws and regulations
regarding discharge of materials into the environment and the handling and
disposal of materials classed as hazardous and/or toxic.  Such compliance has no
material effect upon the capital expenditures, earnings or competitive position
of the Company.

There were approximately 3,400 persons employed by the Company and its
subsidiaries at September 30, 1996.

Typically, the Company's long-term contracts provide for progress or advance
payments by its customers, which provide assistance in financing the Company's
working capital requirements on those contracts.


<PAGE>

Cubic Corporation - SEC Form 10-K                                       Page 7
- --------------------------------------------------------------------------------



    (d)  FINANCIAL INFORMATION ABOUT FOREIGN
         AND DOMESTIC OPERATIONS AND EXPORT SALES

Information regarding foreign and domestic operations and export sales is set
forth in Note M to the Consolidated Financial Statements for the year ended
September 30, 1996, and follows at Item 14(a)(1) of this filing, on pages 35
and 36.

ITEM 2.  PROPERTIES.

The Company's corporate headquarters and part of its subsidiary, Cubic Defense
Systems, Inc., are located in a Company-owned 100,000 square-foot facility,
situated on an 8-1/2 acre parcel in the City of San Diego, California.

The Company owns an approximately 100,000 square-foot, two-story facility
adjacent to the corporate headquarters and located on the westerly portion of
the parcel referred to above.  The facility is used primarily by the Company's
subsidiary, Cubic Defense Systems, Inc., for engineering and office space.

Adjacent to the corporate headquarters is a Company owned, 127,000 square-foot
office and manufacturing facility on a fourteen acre parcel which is used almost
entirely by the Company's subsidiary, Cubic Defense Systems, Inc.

A four-acre parcel, located adjacent and south of the above facility, is owned
by the Company and contains a plant facility consisting of approximately 60,000
square feet used by Cubic Defense Systems, Inc. 

The Company leases approximately 57,000 square feet of manufacturing and office
space near the Corporate headquarters in San Diego.  This facility is used by
the Company's subsidiary, Cubic Defense Systems, Inc.

The Company also owns the property in which its Cubic Automatic Revenue
Collection Group headquarters is located, consisting of approximately twenty
acres and 78,000 square feet of plant and office  facilities.

The Company's subsidiary, Westinghouse Cubic Ltd., owns a 60,000 square foot
plant and office facility located on a two acre parcel in Merstham Surrey,
approximately 30 miles north of London, England.

A 100,000 square-foot facility, located on sixteen acres in Tullahoma,
Tennessee, is owned by the Company and used by Cubic Automatic Revenue
Collection Group.

The Company leases approximately 75,000 square feet of manufacturing and office
space in Teterboro, New Jersey.  These facilities are partially used by the
Precision Electro-Optical Division, with a portion available for sub-lease.

The Company and its subsidiaries own and lease additional plant and office
facilities, individually under 50,000 square feet in size, at various locations
around the United States for terms having varied expiration dates, mostly of
short-term duration.  See note G to the Consolidated Financial Statements for
financial information about the Company's lease commitments, which follows at
item 14(a)(1) of this filing, on page 30.

Total square footage either owned or under lease comprises approximately 1.1
million square feet.  Approximately forty percent of the total square footage of
the facilities of the Company is utilized for manufacturing and the remainder is
utilized for administrative and engineering purposes.  All owned and leased
properties used by the Company are generally well maintained in good operating
condition.



<PAGE>

Cubic Corporation - SEC Form 10-K                                       Page 8
- --------------------------------------------------------------------------------



ITEM 3.  LEGAL PROCEEDINGS.

In October 1991, the California Environmental Protection Agency notified the
Company and two of its subsidiaries that they had been identified as three of
approximately ninety potentially responsible parties with respect to alleged
hazardous substances released into the environment at a used oil and solvent
recycling facility in San Diego County.  The Company and its subsidiaries are
not in the business of transporting or disposing of waste materials.  The
Company and the involved subsidiaries sold for recycling certain waste materials
generated by them to the owners of the recycling facility.  After receipt of the
materials by the owners of the recycling facility, the Company and the involved
subsidiaries were not further involved in the transportation, treatment, or
disposal of the materials.  It is the Company's understanding that alleged
hazardous materials from at least ninety other parties were allegedly released
at the facility.  Under Federal and California law, the Company and the involved
subsidiaries are "potentially responsible parties" and, therefore, potentially
liable for response costs even though they were not involved in the transport or
disposal of the materials.  Removal and remediation activities have not yet been
completed but the eventual costs of such activities are expected to be
substantial.

The Company and its involved subsidiaries have joined a group of other
potentially responsible parties (PRP Group) to share costs and resources and to
undertake a unified course of action in response to their potential liability as
potentially responsible parties and have, without admission of liability,
entered into a Consent Order with the State to remove the most contaminated
ground water and to develop a remedial action plan.  The PRP Group has approved
a budget of approximately $15 million for completion of the work required under
the Consent Order (which budget includes $4 million which the PRP Group has
agreed to pay to the State of California for response costs incurred with
respect to the site).  Approximately $13 million of the $15 million budgeted had
been spent to date. The share of these costs currently attributable to the
Company and its involved subsidiaries is approximately 2.5 percent.  A second
Consent Order is contemplated to conduct the site remediation in accordance with
the plan.

Several of the Company's insurance carriers have entered into settlements
whereby they have agreed to pay approximately three-quarters of the costs of the
Company and its involved subsidiaries, estimated to be necessary for the
completion of the work specified in the first Consent Order.  The Company
believes that its insurance policies provide coverage for any additional costs
it may incur under the contemplated second Consent Order, and will pursue its
claims for that coverage in a timely manner.  It is management's opinion that
any possible liability resulting from this situation will not have a material
effect on the Company's financial statements.

In 1991, the government of Iran commenced an arbitration proceeding against the
Company seeking $12.9 million for reimbursement of payments made for equipment
that was to comprise an Air Combat Maneuvering Range pursuant to a contract
executed in 1977, and an additional $15 million for unspecified damages.  The
Company believes that Iran defaulted on the agreement and has brought a
counterclaim for compensatory damages of $10.4 million, plus interest.  In a
preliminary ruling subject to further consideration, the arbitrary panel has
eliminated the $15 million Iran damage claim as time barred and allowed the
Company's damage claim to stand.  The Company is vigorously contesting Iran's
claim and believes its defenses and counterclaim are strong and that the
ultimate outcome of the matter will not have a material effect on the Company's
financial statements. 



<PAGE>

Cubic Corporation - SEC Form 10-K                                       Page 9
- --------------------------------------------------------------------------------



ITEM 3.  LEGAL PROCEEDINGS--CONTINUED.

In July 1995, UDT Sensors, Inc. a potential subcontractor, filed a lawsuit
against Cubic Defense Systems, Inc. in the Superior Court of the State of
California in Los Angeles, alleging breach of a written contract, unjust
enrichment, fraud and deceit, among other related charges.  The lawsuit claimed
damages in the amount of $20 million and more according to proof at trial,
exemplary damages in an amount to be determined at trial, pre-judgement interest
and costs of suit.  The claims allegedly arise out of a strategic supplier
agreement in which UDT Sensors, Inc. alleges it was to receive a subcontract to
provide a certain product if Cubic Defense Systems, Inc. was selected by the
United States Army as the prime contractor for a certain government program. 
After winning the prime contract, Cubic Defense Systems, Inc. was unable to
reach agreement on certain terms and conditions for a subcontract with UDT
Sensors, Inc. and the lawsuit was filed.  Written and deposition discovery has
been initiated but no trial date has yet been set.  Subsequent to the filing of
the lawsuit, the Superior Court dismissed the part of UDT Sensors' claim dealing
with breach of contract and the damages claim was reduced to $2 million.  The
only remaining claims are ones for fraud and unjust enrichment.  The Company
believes the lawsuit is without merit and will not have a material effect on the
Company's financial statements, and is vigorously pursuing its defense.

Neither the Company nor any of its subsidiaries are presently a party to any
material pending proceedings other than ordinary litigation incidental to the
business, the outcome of which will not, in management's opinion, have a
materially adverse effect on the financial position of the Company.



ITEM 4.  SUBMISSION OF MATTERS TO A VOTE
              OF SECURITY HOLDERS.

Information regarding submission of matters to a vote of security holders is
incorporated herein by reference from the Company's definitive Proxy Statement,
which will be filed no later than 30 days prior to the date of the Annual
Meeting of Shareholders.


<PAGE>

Cubic Corporation - SEC Form 10-K                                      Page 10
- --------------------------------------------------------------------------------



                                       PART II


ITEM 5.  MARKET FOR THE REGISTRANT'S COMMON STOCK
           AND RELATED SECURITY HOLDER MATTERS.

The principal market on which the Company's common stock is being traded is the
American Stock Exchange, Inc.  The high and low sales prices for the stock, as
reported in the consolidated transaction reporting system on the American Stock
Exchange, Inc. for the quarterly periods during the past two fiscal years, and
dividend information for those periods, are as follows.  All amounts have been
restated to reflect a 3-for-2 stock split which occurred in August 1996.

                   Sales Price of Common Shares           Dividends per Share
                  -------------------------------         -------------------
                     1996                1995             1996           1995
                  ------------       ------------         ----           ----
Quarter ended:    High     Low       High     Low

December 31       19-1/8   14-3/4    13-1/4  11-5/8         -              -
March 31          18-1/8   15-3/4    13-7/8  11-3/8       $.177         $.177
June 30           23-1/8   17-7/8    16-1/8  12-7/8         -              -
September 30      22       17-3/4    16-7/8  15            .19           .177


On December 6, 1996, the closing price of the Company's common stock on the
American Stock Exchange, Inc. was $20.375.


The terms of the Company's credit facilities include provisions that require
and/or limit, among other financial ratios and measurements, the permitted
levels of working capital, debt and tangible net worth and coverage of fixed
charges.  At September 30, 1996, the most restrictive covenant leaves
consolidated retained earnings of $22.1 million available for the payment of
dividends to shareholders, purchases of the Company's common stock and other
charges to shareholders' equity.

There were approximately 2,700 shareholders of record of the Company's common
stock as of December 6, 1996.


<PAGE>

Cubic Corporation - SEC Form 10-K                                       Page 11
- -------------------------------------------------------------------------------

ITEM 6.  SELECTED FINANCIAL DATA.

FINANCIAL HIGHLIGHTS AND SUMMARY OF CONSOLIDATED OPERATIONS

(Amounts in thousands, except per share data)

<TABLE>
<CAPTION>
                                                               Year Ended September 30
                                                   1996      1995      1994      1993      1992  
                                                 --------  --------  --------  --------  --------
<S>                                              <C>       <C>       <C>       <C>       <C>     
Net sales                                        $407,621  $370,065  $260,622  $221,437  $237,505
Cost of sales                                     316,293   290,441   200,549   178,491   178,921
Selling, general and administrative
    expenses                                       69,359    60,505    52,071    42,347    51,384
Interest expense                                    3,081     2,995     2,535     2,294     4,223
Income taxes (benefit)                              6,568     3,437       825      (450)    1,100
Income from continuing operations                  11,063     5,392     2,533     2,210     4,080
Income (loss) from discontinued operations            -         -        (153)   20,071     2,931
Cumulative effect of accounting change                -         -       1,379       -         -  
Net income                                         11,063     5,392     3,759    22,281     7,011

Average number of shares of common 
    stock outstanding                               8,981     8,981     9,035     9,143     9,443

Per Share Data:
    Income from continuing operations            $   1.23  $    .60  $    .28  $    .24  $    .43
    Income (loss) from discontinued operations        -         -        (.02)     2.20       .31
    Cumulative effect of accounting change            -         -         .15       -          -         
    Net income                                       1.23       .60       .41      2.44       .74
    Cash dividends                                   .367       .35       .35      1.02       .35

Year-End Data:
    Shareholders' equity                         $167,667  $159,865  $157,645  $159,552  $147,639
    Equity per share                                18.67     17.80     17.55     17.48     16.01
    Total assets                                  266,638   299,694   288,673   264,568   244,084
    Long-term debt                                 15,000    39,000    35,000    35,500    13,600
    Shares of common stock outstanding              8,981     8,981     8,981     9,129     9,219

</TABLE>

Prior year shares outstanding and per share amounts have been restated to 
reflect a 3-for-2 stock split which occurred in August 1996.

This summary should be read in conjunction with the related consolidated 
financial statements and accompanying notes.

<PAGE>

Cubic Corporation - SEC Form 10-K                                       Page 12
- -------------------------------------------------------------------------------

ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF
         FINANCIAL CONDITION AND RESULTS OF OPERATIONS.

FISCAL 1996 COMPARED TO FISCAL 1995

Continuing the upward trend started last year, sales increased again in 
fiscal 1996 by ten percent despite the sale, in May, of Cubic Toll Systems. 
Inc. (CTS) and the Company's toll collection systems product line. Defense 
sales increased by 16%, reflecting the strong bookings of contracts for 
training ranges and systems in fiscal 1995. Due to the divestiture of the 
toll product line, sales increases in the revenue collection systems segment 
were held to just under five percent.

Operating profits increased by over 50%, again continuing the trend started 
last year. Operating profits in the defense segment continued to benefit from 
mature programs such as the J-Stars data link and  Personnel Locator Systems. 
In addition, reduced expenditures for Company sponsored research and 
development helped to improve operating profits. It is anticipated that 
defense profitability will improve further as programs in air and ground 
ranges won last year progress through their start up phases and further 
shipments are delivered for the more mature successful products.

Revenue collection systems profitability was significantly improved in fiscal 
1996 by the elimination of toll systems losses recorded in fiscal 1995.  On 
the other hand, profitability in the segment was somewhat hurt by the slow 
down in business activity at the Company's United Kingdom subsidiary, 
Westinghouse Cubic Ltd. (WCL).  This slow down of new business activity was 
occasioned by the process of privatization of the ticketing and fare 
collection for the London Underground. The pursuit of this contract, coupled 
with the slow down mentioned above, adversely impacted the overall profit 
performance in this segment. Excluding this subsidiary, the revenue 
collection segment operating profit approximately doubled from the previous 
year.

Notwithstanding the lower performance in 1996, we believe the business 
climate is favorable for a bright future for WCL.  It enjoys a long standing 
solid business relationship with its principal customer, the London 
Underground, and Cubic's participation in London's privatization project 
mentioned above is likely.  Acquisition of the 50% share of this subsidiary 
not previously owned by Cubic was accomplished as of September 30, 1996. We 
believe this move will strengthen the Company's position in the United 
Kingdom and provide a foundation for future profitability in this market.

Improvement in cost of sales as a percentage of sales, from 78.5% to 77.6%, 
reflects the elimination of the toll systems losses of the prior year.  
Selling, general and administrative expenses amounted to 17.0% of sales, up 
from 16.3% in the previous year.  This increase was primarily the result of 
increased selling activity in the revenue collection segment, directed toward 
the London Underground project and other major fare collection projects 
worldwide. Spending for research and development in 1996 returned to 1994 
levels as certain defense technology projects for combat training ranges and 
surveillance systems were brought to completion  in 1995 or early 1996.

<PAGE>

Cubic Corporation - SEC Form 10-K                                       Page 13
- -------------------------------------------------------------------------------

FISCAL 1995 COMPARED TO FISCAL 1994

Fiscal 1995 was a year of significant growth in revenue and operating 
profits for the Company.  Sales increased by 42% from the fiscal 1994 level.  
The businesses acquired in 1994 and 1995 contributed to this growth, along 
with increased sales volume from automatic revenue collection systems 
customers in New York City and London, and a turnaround in the defense 
segment from the downward trend of recent years.  Along with the increase in 
sales came increased operating profits, which grew from $11 million in fiscal 
1994 to $15.1 million in fiscal 1995.

The 48% increase in the defense segment's sales from fiscal 1994 to fiscal 
1995 was primarily attributable to Cubic Applications, Inc., the business 
acquired in April 1994.  Sales for 1994 include the sales of this subsidiary 
only from the date of acquisition, however, sales of the subsidiary also 
increased on an annualized basis by 42% from 1994 to 1995.  Cubic Defense 
Systems, Inc. also experienced a 15% increase in sales, ending a decline that 
began ten years ago.

The Company continued its increased level of spending for research and 
development activities in the defense segment.  The Company invested $9.7 
million into the development of new technology for combat training ranges, 
surveillance receivers and related systems during fiscal 1995, compared to 
$6.5 million in fiscal 1994 and $3.0 million in fiscal 1993.  These 
investments began to pay off for the Company, as three major contracts which 
apply this new technology were awarded in 1995.

Operating profits in the defense segment improved moderately from 1994 to 
1995 as a result of higher profits contributed by Cubic Applications, Inc. 
and Cubic Communications, Inc., the subsidiary which provides high technology 
surveillance receivers to the U.S. and foreign governments.  These improved 
profits were partially offset by a loss incurred by Cubic Environmental 
Technologies, Inc., a venture which the Company discontinued during the year. 
Profits at Cubic Defense Systems, Inc. remained at a low level due to the 
expenditures to develop new products and rebuild the subsidiary's 
capabilities, as mentioned above.

Work on the New York City Transit Authority (NYCTA) contract progressed well 
during the year and contributed significantly to the increase in sales volume 
and operating profits of the automatic revenue collection systems segment. 
Sales in 1995 to another major customer, the London Underground, also 
increased notably over the 1994 level and added to the operating profits of 
this segment.

The improvement in operating profit of the automatic revenue collection 
systems segment was accomplished despite poor performance from the Company's 
toll product line which incurred operating losses of $6 million in fiscal 
1995.

Cost of sales increased as a percent of sales from 77.0% to 78.5%, reflecting 
the losses from the toll road business mentioned above.  Selling, general and 
administrative expenses increased by $7 million as a result of the 
acquisitions made in 1994 and in support of the increase in sales volume of 
both major segments of the Company.  However, these expenses decreased from 
20.0% of sales in 1994 to 16.3% in 1995.

<PAGE>

Cubic Corporation - SEC Form 10-K                                       Page 14
- -------------------------------------------------------------------------------

FINANCIAL POSITION AND LIQUIDITY

During 1996, the Company maintained a $35 million unsecured revolving credit 
agreement with a group of banks (see Note F to the consolidated financial 
statements).  The borrowing facility supported by this agreement provides 
liquidity to the Company to assure that additional working capital is 
available, if needed.  The facility was unused as of September 30, 1996.  The 
Company plans to extend this agreement, which will expire in August 1997.

Operating activities of the Company provided cash flow of $35.4 million in 
1996, due primarily to the reduction of amounts receivable from customers 
such as the State of Florida and various U.S. Department of Defense 
customers. Proceeds of $17.7 million from the sale of the toll collection 
product line in May 1996 were used to retire $12 million of outstanding 
borrowings under the CTS revolving credit agreement.  The Company used $6.6 
million to acquire the remaining 50% ownership share in WCL as of September 
30, 1996.  Cash was used for normal additions to property, plant and 
equipment, a scheduled debt payment and the payment of dividends.  Cash of $7 
million was also used to repay borrowings under the revolving credit 
agreement described above.

At September 30, 1996 the Company had working capital of $99 million, 
including cash and marketable securities of $23 million, compared to total 
long-term debt of $20 million.  Management believes that this strong 
financial position and liquidity and the revolving credit agreement provide 
adequate resources to meet anticipated financing needs at this time.

<PAGE>

Cubic Corporation - SEC Form 10-K                                       Page 15
- -------------------------------------------------------------------------------

ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTAL DATA.

The following consolidated financial statements of the Company and its 
subsidiaries, for the year ended September 30, 1996, are attached hereto, 
marked Pages 16 and 21 through 37.

              Report of Ernst & Young LLP, Independent Auditors
              See Page 16

              Consolidated Balance Sheet
              September 30, 1996 and 1995
              See Pages 21 and 22

              Consolidated Statement of Income and Retained Earnings
              Years ended September 30, 1996, 1995 and 1994
              See Page 23

              Consolidated Statement of Cash Flows
              Years ended September 30, 1996, 1995 and 1994
              See Page 24

              Notes to Consolidated Financial Statements
              September 30, 1996
              See Pages 25 through 37

ITEM 9.  DISAGREEMENTS ON ACCOUNTING
         AND FINANCIAL DISCLOSURE.

None.

<PAGE>

Cubic Corporation - SEC Form 10-K                                       Page 16
________________________________________________________________________________


                  Report of Ernst & Young LLP, Independent Auditors



Board of Directors and Shareholders
Cubic Corporation


We have audited the accompanying consolidated balance sheet of Cubic Corporation
as of September 30, 1996 and 1995, and the related consolidated statements of
income, retained earnings and cash flows for each of the three years in the
period ended September 30, 1996.  These financial statements are the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these financial statements  based on our audits.

We conducted our audits in accordance with generally accepted auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance that the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation. 
We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the consolidated financial position of Cubic
Corporation at September 30, 1996 and 1995, and the consolidated results of its
operations and its cash flows for each of the three years in the period ended
September 30, 1996, in conformity with generally accepted accounting principles.



Ernst & Young LLP

San Diego, California
December 4, 1996

<PAGE>


Cubic Corporation - SEC Form 10-K                                       Page 17
________________________________________________________________________________



                                       PART III




ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT.
         --------------------------------------------------

Information regarding directors and executive officers is incorporated herein by
reference from the Company's definitive Proxy Statement, which will be filed no
later than 30 days prior to the date of the Annual Meeting of Shareholders.



ITEM 11. EXECUTIVE COMPENSATION.
         ----------------------

Information regarding executive compensation is incorporated herein by reference
from the Company's definitive Proxy Statement, which will be filed no later than
30 days prior to the date of the Annual Meeting of Shareholders.


ITEM 12. SECURITY OWNERSHIP OF CERTAIN
         BENEFICIAL OWNERS AND MANAGEMENT.
         --------------------------------

Information regarding security ownership of certain beneficial owners and
management is incorporated herein by reference from the Company's definitive
Proxy Statement, which will be filed no later than 30 days prior to the date of
the Annual Meeting of Shareholders.


ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.
         -----------------------------------------------

Information regarding "Certain Relationships and Related Transactions" is
included in Note K to the Consolidated Financial Statements for the year ended
September 30, 1996, and follows at Item 14(a)(1)  of this filing, on page 34.


<PAGE>

Cubic Corporation - SEC Form 10-K                                       Page 18
________________________________________________________________________________



                                       PART IV

ITEM 14. EXHIBITS, FINANCIAL STATEMENT
         SCHEDULES AND REPORTS ON FORM 8-K.
         ---------------------------------

(a) Documents filed as part of this Report:

    (1)  The following consolidated financial statements of Cubic Corporation
         and subsidiaries, as referenced in Item 8:

              Consolidated Balance Sheet
              September 30, 1996 and 1995
              
              Consolidated Statement of Income and Retained Earnings
              Years ended September 30, 1996, 1995 and 1994
                             
              Consolidated Statement of Cash Flows
              Years ended September 30, 1996, 1995 and 1994
              
              Notes to Consolidated Financial Statements
              September 30, 1996

    (2)  The following consolidated financial statement schedules of Cubic
         Corporation and subsidiaries, as referenced in Item 14(d):

              None
              
         Schedules, for which provision is made in the applicable accounting
         rules and regulations of the Securities and Exchange Commission, are
         not required under the related instructions or are not applicable and,
         therefore, have been omitted.

(b) No reports on Form 8-K were filed during the last quarter of the period
    covered by this report.

(c) Exhibits:

         21.   List of Subsidiaries
    
         27.   Financial Data Schedule

(d) Financial Statement Schedules

         None

<PAGE>

Cubic Corporation - SEC Form 10-K                                       Page 19
________________________________________________________________________________


                                      SIGNATURES
    Pursuant to the requirements of Sections 13 or 15(d) of the Securities
Exchange Act of 1934, the Registrant has duly caused this report to be signed on
its behalf by the undersigned, thereunto duly authorized:

(Registrant)                  CUBIC CORPORATION

  12/18/96                /s/ Walter J. Zable
                                                                           
________________          ____________________________________________________
     Date                 WALTER J. ZABLE, President
- ------------------------------------------------------------------------------
      Pursuant to the requirements of the Securities Exchange Act of 1934, this
report has been signed below by the following persons on behalf of the
Registrant and in the capacities and on the dates indicated:

  12/18/96                /s/ Walter J. Zable
________________          ____________________________________________________
     Date                 WALTER J. ZABLE, President, Chief
                          Executive Officer and Chairman of the
                          Board of Directors


  12/18/96                /s/ Jackson D. Arnold
________________          ____________________________________________________
     Date                 JACKSON D. ARNOLD, Director


  12/18/96                /s/ Richard G. Duncan
________________          ____________________________________________________
     Date                 RICHARD G. DUNCAN, Director


  12/18/96                /s/ Raymond E. Peet
________________          ____________________________________________________
     Date                 RAYMOND E. PEET, Director


  12/18/96                /s/ William W. Boyle
________________          ____________________________________________________
     Date                 WILLIAM W. BOYLE, Director, Vice President of
                          Finance & Chief Financial Officer


  12/18/96                /s/ Thomas A. Baz
________________          ____________________________________________________
     Date                 THOMAS A. BAZ, Vice President and
                          Corporate Controller, Principal Accounting Officer
                                           
<PAGE>

Cubic Corporation - SEC Form 10-K                                       Page 20
________________________________________________________________________________
                                           
                                           
                                           
                      ITEM 8, ITEM 14(A)(1) AND (2),(C) AND (D)
                                           
                     FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
                                           
                                       EXHIBITS
                                           
                                           
                                           
                                           
                                           
                                           
                                  Cubic Corporation
                                           
                            Year Ended September 30, 1996
                                           
                                San Diego, California<PAGE>


<PAGE>


CUBIC CORPORATION - SEC FORM 10-K                                       PAGE 21
- -------------------------------------------------------------------------------

CUBIC CORPORATION

CONSOLIDATED BALANCE SHEET
<TABLE>
                                                                   September 30
                                                                1996          1995
                                                               ------        ------
                                                                  (in thousands)
 ASSETS
<S>                                                          <C>          <C>
CURRENT ASSETS
  Cash and cash equivalents                                  $  20,062    $  20,705
  Marketable securities, available-for-sale                      2,759        3,405
  Accounts receivable:
       Trade and other receivables                               8,393       18,166
       Long-term contracts--Note D                             117,600      136,781
       Allowance for doubtful accounts                            (243)      (1,365)
                                                               -------      -------
                                                               125,750      153,582

  Inventories--Note E                                           15,233       18,995
  Deferred income taxes--Note H                                 10,386        7,314
  Prepaid expenses and other current assets                      4,298        3,756
                                                               -------      -------
            TOTAL CURRENT ASSETS                               178,488      207,757

PROPERTY, PLANT AND EQUIPMENT
  Land and land improvements                                    12,873       12,797
  Buildings and improvements                                    21,453       20,510
  Machinery and other equipment                                 64,628       55,273
  Leasehold improvements                                         2,655        2,376
  Allowance for depreciation and amortization                  (63,280)     (56,245)
                                                               -------      -------
                                                                38,329       34,711

OTHER ASSETS
  Toll equipment under operating leases, net--Note C               -         10,933
    
  Preferred stock of United States Elevator Corp.--Note J       20,000        20,000
  Cost in excess of net tangible assets of purchased
       businesses, less amortization--Note B                    18,847        16,886
  Miscellaneous other assets                                    10,974         9,407
                                                               -------       -------
                                                                49,821        57,226
                   

         
                                                               -------       -------

TOTAL ASSETS                                                  $266,638      $299,694
                                                              --------      --------
                                                              --------      --------
</TABLE>

<PAGE>


CUBIC CORPORATION - SEC FORM 10-K                                       PAGE 22
- -------------------------------------------------------------------------------


<TABLE>

          
                                                                          September 30
                                                                       1996           1995
                                                                      ------         ------
                                                                          (in thousands)
LIABILITIES AND SHAREHOLDERS' EQUITY
<S>                                                                 <C>             <C>
CURRENT LIABILITIES
  Trade accounts payable                                            $  11,175       $  14,176
  Customer advances--Note B                                            33,891          40,643 
  Salaries and wages, and amounts withheld from
       employees' compensation                                         14,051          13,135    
  Other current liabilities                                            12,727          11,934    
  Income taxes payable                                                  2,564           4,172     
  Current portion of long-term debt                                     5,000           5,000
                                                                      -------         -------
            TOTAL CURRENT LIABILITIES                                  79,408          89,060   

LONG-TERM DEBT, less current portion--Note F                           15,000          39,000   

OTHER LIABILITIES
  Deferred income taxes--Note H                                         2,433           3,663     
  Deferred compensation                                                 2,130           1,641
                                                                      -------         -------     
                                                                        4,563           5,304     

MINORITY INTEREST--Note B                                                 -             6,465 

COMMITMENTS AND CONTINGENCIES--Notes G and L

SHAREHOLDERS' EQUITY--Note F 
  Common stock, no par value:
       Authorized--15,000,000 shares                
       Issued--11,888,243 shares                                          234             234 
  Additional paid-in capital                                           12,123          12,123 
  Retained earnings                                                   189,429         181,665   
  Foreign currency translation adjustment                                (393)           (434)
  Treasury stock at cost:
       1996 -- 2,907,354 shares
       1995 -- 2,907,222 shares                                       (33,726)        (33,723)
                                                                    ---------        --------
                                                                      167,667         159,865 
                                                                    ---------        --------

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY                           $266,638        $299,694  
                                                                    ---------        --------
                                                                    ---------        --------
</TABLE>

See accompanying notes


<PAGE>


CUBIC CORPORATION - SEC FORM 10-K                                       PAGE 23
- -------------------------------------------------------------------------------

CUBIC CORPORATION

CONSOLIDATED STATEMENT OF INCOME AND RETAINED EARNINGS                    
<TABLE>
                                                                     Year Ended September 30
                                                               1996             1995          1994  
                                                               -------------------------------------
                                                               (in thousands, except per share data)
<S>                                                             <C>           <C>          <C>
Revenue:
  Net sales                                                     $407,621      $370,065     $260,622  
  Interest and dividends                                           2,901         3,171        3,987    
  Other income--Note C                                             3,743         2,591        2,840
                                                                --------      --------     --------
                                                                 414,265       375,827      267,449   
Costs and expenses:
  Cost of sales                                                  316,293       290,441      200,549     
  Selling, general and administrative expenses                    69,359        60,505       52,071   
  Research and development                                         7,186        10,753        7,440    
  Interest                                                         3,081         2,995        2,535
                                                                --------      --------     --------
                                                                 395,919       364,694      262,595  
                                                                --------      --------     --------
         INCOME FROM CONTINUING OPERATIONS BEFORE
              INCOME TAXES, MINORITY INTEREST AND
              CUMULATIVE EFFECT OF ACCOUNTING CHANGE              18,346        11,133        4,854 

Income taxes--Note H                                               6,568         3,437          825      
Minority interest in income of subsidiary--Note B                    715         2,304        1,496      
                                                                --------      --------     --------
         INCOME FROM CONTINUING OPERATIONS
              BEFORE CUMULATIVE EFFECT OF
              ACCOUNTING CHANGE                                   11,063         5,392        2,533     

Discontinued operations -- net loss on disposal                      -             -           (153)
Cumulative effect of accounting change--Note A                       -             -          1,379 
                                                                --------      --------    ---------
         NET INCOME                                               11,063         5,392        3,759    

Cash dividends paid (per share of common stock:
  1996--$.367, 1995--$.35 and 1994--$.35)                         (3,299)      (3,173)       (3,180)  
Retained earnings at the beginning of the year                   181,665      179,446       178,867 
                                                                --------     --------     ---------
         RETAINED EARNINGS AT THE END OF THE YEAR               $189,429     $181,665      $179,446 
                                                                --------     --------     ---------
Per share amounts:
  Income from continuing operations                             $   1.23     $    .60     $     .28
    
  Income (loss) from discontinued operations                       -             -             (.02)     
  Cumulative effect of accounting change                           -             -              .15      
                                                                --------     --------     ---------
         NET INCOME PER SHARE                                   $   1.23     $    .60     $     .41 
                                                                --------     --------     ---------
                                                                --------     --------     ---------
Average number of shares outstanding                               8,981        8,981         9,035 
                                                                --------     --------     ---------
                                                                --------     --------     ---------
</TABLE>
See accompanying notes



<PAGE>


CUBIC CORPORATION - SEC FORM 10-K                                       PAGE 24
- -------------------------------------------------------------------------------

<TABLE>

CUBIC CORPORATION

CONSOLIDATED STATEMENT OF CASH FLOWS                                        Year Ended September 30
                                                                         1996        1995        1994  
                                                                         ----------------------------
                                                                                 (in thousands)
<S>                                                                      <C>         <C>         <C>
Operating Activities:        
 Net income                                                              $11,063     $ 5,392      $ 3,759    
 Adjustments to reconcile net income to net cash
   provided by (used in) operating activities:
     Depreciation and amortization                                       10,520       12,547        9,938 
     
        Minority interest                                                   715        2,304        1,496     
        Deferred income taxes                                            (3,549)      (4,394)       1,970  
        Net loss (gain) on disposal of discontinued operations             -            -             153  
        Cumulative effect of accounting change                             -            -          (1,379)   
        Changes in operating assets and liabilities,
          net of effects from acquisitions:
               Accounts receivable                                       25,235      (22,395)         766 
               Inventories                                                2,270          359         (625)
               Prepaid expenses                                            (551)        (490)         655 
               Accounts payable and other current liabilities            (1,815)      (2,813)      (2,160)
               Customer advances                                         (6,324)      (6,791)      12,444 
               Income taxes                                              (1,573)       5,746       (4,676)
               Other items - net                                           (583)       1,103         (138)
                                                                        -------      -------       ------
NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES                      35,408       (9,432)      22,203 
                                                                        -------      -------       ------
         
Investing Activities:
 Acquisition of businesses, net of cash acquired                         (6,632)      14,712      (20,367) 
 Proceeds from sale of product line                                      17,731         -            -     
 Sale of marketable securities                                              646        1,409       12,569  
 Additions to toll equipment under operating leases                      (2,789)      (1,360)      (1,763)     
 Purchases of property, plant and equipment                             (10,047)      (6,583)      (6,040)  
 Proceeds from the sale of property, plant and equipment                    100        2,120          -      
 Other items - net                                                       (4,044)      (5,878)      (3,735)
                                                                        -------      -------       ------
NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES                      (5,035)       4,420      (19,336)
                                                                        -------      -------       ------
Financing Activities:
 Proceeds from issuance of long-term debt                                  -           9,000        4,500 
 Principal payments on long-term debt                                   (24,000)      (5,000)        (100)    
 Purchases of treasury stock                                                 (3)        -          (2,051) 
 Dividends paid to minority interest                                     (3,300)      (1,229)        (961)
 Dividends paid to shareholders                                          (3,299)      (3,173)      (3,180)
                                                                        -------      -------       ------
NET CASH USED IN FINANCING ACTIVITIES                                   (30,602)        (402)      (1,792)
                                                                        -------      -------       ------
Effect of exchange rates on cash                                           (414)         337          211
                                                                        -------      -------       ------
NET INCREASE (DECREASE) IN CASH
  AND CASH EQUIVALENTS                                                     (643)      (5,077)       1,286    
    
 Cash and cash equivalents at the beginning of the year                  20,705       25,782       24,496   
                                                                        -------      -------       ------
CASH AND CASH EQUIVALENTS AT 
 THE END OF THE YEAR                                                    $20,062      $20,705      $25,782
                                                                        -------      -------       ------
                                                                        -------      -------       ------

</TABLE>
See accompanying notes


<PAGE>


CUBIC CORPORATION - SEC FORM 10-K                                       PAGE 25
- -------------------------------------------------------------------------------

CUBIC CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

September 30, 1996


NOTE A--SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

ORGANIZATION AND NATURE OF THE BUSINESS:  Cubic Corporation (the Company), was
incorporated in the State of California in 1949 and began operations in 1951. 
In 1984, the Company moved its corporate domicile to the State of Delaware.  The
Company's subsidiaries design, develop and manufacture products which are mainly
electronic in nature and provide services related to products previously
produced and products produced by others.  The Company's principal lines of
business are defense electronics and automatic revenue collection systems, which
are about equal in size based on sales.  Principal customers for defense
products and services are the United States and foreign governments. Automatic
revenue collection systems are sold primarily to large local government agencies
in the United States and world-wide.

CONSOLIDATION:  The consolidated financial statements include the accounts of
the Company and all of its subsidiaries, including Westinghouse Cubic Limited
(WCL) subsequent to December 31, 1993, when WCL became controlled by the
Company.  As explained in Note B, WCL was 50% owned until September 30, 1996, at
which time the Company acquired the remaining 50% interest in the Company from
its former joint venture partner.  All significant intercompany transactions are
eliminated in consolidation.

CASH EQUIVALENTS:  The Company considers all highly liquid investments with a
maturity of three months or less when purchased to be cash equivalents.

MARKETABLE SECURITIES, AVAILABLE-FOR-SALE:  Marketable securities are classified
as available-for-sale and are stated at cost at September 30, 1996 and 1995, as
the difference between cost and fair value of the securities is immaterial.

INVENTORIES:  Inventories are stated at the lower of cost or market.  Cost is
determined using primarily the first-in, first-out (FIFO) method, which
approximates current replacement cost.

Work in process is stated at the actual production and engineering costs
incurred to date, including applicable overhead, and is reduced by charging any
amounts in excess of estimated realizable value to cost of sales.  Although
costs incurred for certain government contracts include general and
administrative costs, the amounts remaining in inventory at September 30, 1996
and 1995 were immaterial .

PROPERTY, PLANT AND EQUIPMENT AND TOLL EQUIPMENT UNDER OPERATING LEASES: 
Property, plant and equipment are carried at cost.  Depreciation and
amortization are provided in amounts sufficient to amortize the cost of the
depreciable assets over their estimated useful lives.  Straight-line and
accelerated methods are each used for approximately one-half of the depreciable
plant and equipment.  As explained in Note C, all of the Company's toll
equipment under operating leases was sold during the year ended September 30,
1996, as a part of the sale of the Company's subsidiary, Cubic Toll Systems,
Inc. (CTS).  Provisions for depreciation and amortization of plant and equipment
and toll equipment under operating leases amounted to $9,151,000, $11,206,000
and $9,430,000 in 1996, 1995 and 1994, respectively.


<PAGE>

Cubic Corporation - SEC Form 10-K                                       Page 26
- -------------------------------------------------------------------------------

CUBIC CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--Continued


NOTE A--SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES--Continued

COST IN EXCESS OF NET TANGIBLE ASSETS OF PURCHASED BUSINESSES: Cost in excess 
of net tangible assets of purchased businesses is amortized on a 
straight-line basis over a period of 15 years. Accumulated amortization at 
September 30, 1996 and 1995 was $3,056,000 and $1,925,000, respectively.

LONG-LIVED ASSETS:  The Company adopted FASB Statement No. 121, "Accounting 
for the Impairment of Long-Lived Assets and for Long-Lived Assets to be 
Disposed Of," in the year ended September 30, 1996, however, there was no 
impact on the Company's financial statements.

REVENUE RECOGNITION:  Sales under long-term contracts are recognized as costs 
are incurred and fees are earned on cost-plus-fee contracts, and as costs are 
incurred and estimated profits are earned on long-term, fixed price 
contracts. Such estimated profits are computed by applying the various 
percentages of completion of the contracts to the estimated ultimate profits. 
Provisions are made on a current basis to fully recognize any anticipated 
losses on contracts. 

INCOME TAXES:   Income taxes are accounted for under the provisions of FASB 
Statement No. 109. Deferred tax assets and liabilities are determined based 
on differences between financial reporting and tax bases of assets and 
liabilities and are measured using the enacted tax rates and laws that will 
be in effect when the differences are expected to reverse. The cumulative 
effect of adopting Statement 109, as of October 1, 1993, increased net income 
by $1,379,000, or $.15 per share, in the year ended September 30, 1994.

USE OF ESTIMATES: The preparation of financial statements in conformity with 
generally accepted accounting principles requires management to make 
estimates and assumptions that affect the amounts reported in the financial 
statements and accompanying notes.  Actual results could differ from those 
estimates.

RISKS AND UNCERTAINTIES:  The Company is subject to the normal risks and 
uncertainties of performing large, multi-year, often fixed price contracts.  
In addition, certain of the Company's contracts provide the customer with 
fixed-price options which, if exercised, could result in losses to the 
Company upon performance.

RESTATEMENT FOR STOCK SPLIT:  Prior year shares outstanding and per share 
amounts have been restated to reflect a 3-for-2 stock split which occurred in 
August 1996.

RECLASSIFICATION:  Certain prior year amounts have been reclassified to 
conform to current year classifications.

<PAGE>

Cubic Corporation - SEC Form 10-K                                       Page 27
- -------------------------------------------------------------------------------

CUBIC CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--Continued


NOTE B--ACQUISITIONS

On September 30, 1996, the Company acquired 50% of the outstanding stock of 
its subsidiary, Westinghouse Cubic Ltd. (WCL) for approximately $6.6 million, 
giving the Company control of 100% of the outstanding stock.  The amount by 
which the purchase price exceeded the book value of the stock acquired was 
approximately $2.9 million and is being amortized over a period of 15 years 
using the straight-line method.  WCL is a United Kingdom company engaged in 
revenue collection equipment design, fabrication, and installation.

In May 1995, the Company acquired all of the outstanding stock of Scanpoint 
Technology A/S, a Danish company engaged in revenue collection equipment 
design, fabrication, and installation, for the nominal purchase price of one 
dollar. The acquisition was accounted for by the purchase method, and the 
assets and liabilities were recorded at their estimated fair values at the 
date of acquisition.  The purchase included assets of $20.3 million, $14.7 
million of which was cash, and liabilities assumed of $20.3 million, 
including a reserve for contract performance obligations in excess of 
realizable revenue of $14.7 million.  The balance of this reserve was $1.1 
million and $9.5 million at September 30, 1996 and 1995, respectively, and is 
included in customer advances on the consolidated balance sheet.

In April 1994, the Company acquired certain assets and assumed certain 
liabilities of the Titan Applications and Titan Services International 
divisions of The Titan Corporation, for a cash price of approximately $23.6 
million.  The acquisition was accounted for by the purchase method, and the 
assets and liabilities were recorded at their estimated fair values at the 
date of acquisition.  The amount by which the purchase price exceeded the net 
book value of tangible assets was approximately $18.3 million and is being 
amortized over a period of 15 years using the straight-line method.  The 
acquired entity provides training, applications and operations services 
primarily to the Department of Defense.

Unaudited pro forma results of the Company's operations, assuming the 
acquisitions had occurred as of October 1, 1995, 1994 and 1993, are presented 
below (in thousands, except per share data).  In addition to purchase 
accounting adjustments, the pro forma amounts include certain adjustments to 
historical financial data, including elimination of intercompany sales, 
reduction of nonrecurring general and administrative expenses, reduction of 
interest income and the income tax effect of these adjustments.  The pro 
forma operating results may not be indicative of the results that actually 
would have occurred if the acquisitions had taken place on the dates 
indicated or which may occur in the future.

                                                   Year Ended
                                                  September 30
                                          1996       1995       1994
                                        --------   --------   --------
    Net sales                           $407,621   $376,077   $305,253
    Income from continuing operations     11,488      7,704      5,407
    Net income                            11,488      7,704      6,633
    Net income per share                    1.28        .86        .73

<PAGE>

Cubic Corporation - SEC Form 10-K                                       Page 28
- -------------------------------------------------------------------------------

CUBIC CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--Continued


NOTE C--SALE OF PRODUCT LINE

During the quarter ended June 30, 1996, the Company sold its toll collection 
product line and its subsidiary CTS, resulting in a modest gain, which is 
included in other income on the Consolidated Statement of Income and Retained 
Earnings.  This sale included all toll equipment under operating leases, 
related inventory and accounts receivable.  Proceeds of the sale, 
approximately $17.7 million, were used primarily to repay the line of credit 
borrowings which had been secured by the leases, leased equipment and capital 
stock of CTS.  The Company may continue to manufacture toll collection 
equipment for the purchaser of the product line, but will no longer be 
involved in the sale or leasing of toll collection systems.

NOTE D--ACCOUNTS RECEIVABLE

The  components of accounts receivable for long-term contracts at September 
30 are as follows:

                                                  1996        1995 
                                                --------    --------
                                                   (in thousands)
U.S. Government Contracts:
   Amounts billed                               $ 17,798    $ 26,806 
   Recoverable costs and accrued profits on
     progress completed--not billed               33,027      30,632 
                                                --------    --------
                                                  50,825      57,438 
Commercial Customers:
   Amounts billed                                 24,094      18,174 
   Recoverable costs and accrued profits on
     progress completed--not billed               42,681      61,169 
                                                --------    --------
                                                  66,775      79,343 
                                                --------    --------
                                                $117,600    $136,781
                                                --------    --------
                                                --------    --------

A substantial portion of recoverable costs and accrued profits on progress 
completed is billable under progress payment provisions of the related 
contracts.  The remainder of these amounts is billable upon delivery of 
products or furnishing of services.  It is anticipated that such receivables 
from the U.S. Government at September 30, 1996 will be billed during 1997 as 
units are delivered and those from commercial customers will be billed upon 
completion of performance tests and/or acceptance by the customers in 1997.

<PAGE>

Cubic Corporation - SEC Form 10-K                                       Page 29
- -------------------------------------------------------------------------------


CUBIC CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--Continued


NOTE E--INVENTORIES

Inventories at September 30 are classified as follows:

                                                     1996       1995
                                                   --------   --------
                                                      (in thousands)

    Finished products                               $ 3,170    $ 2,846
    Work in process                                   3,634      6,850
    Materials and purchased parts                     8,429      9,299
                                                   --------   --------
                                                    $15,233    $18,995
                                                   --------   --------
                                                   --------   --------


NOTE F--FINANCING ARRANGEMENTS

Long-term debt at September 30 consists of the following:

                                                             1996       1995
                                                           --------   --------
                                                              (in thousands)

    Revolving credit agreement                              $   -      $ 7,000
    Revolving credit agreement of CTS, a former subsidiary      -       12,000
    Unsecured note payable to an insurance company,
      due $5,000,000 annually on June 30, plus
      interest at 6.09% payable semi-annually                20,000     25,000
                                                           --------   --------
                                                             20,000     44,000
    Less current portion                                      5,000      5,000
                                                           --------   --------
                                                            $15,000    $39,000
                                                           --------   --------
                                                           --------   --------

During the year ended September 30, 1995, the Company entered into a $35 
million unsecured revolving credit agreement with a group of banks which 
expires in August 1997. Borrowings under this agreement bear interest at 
rates indexed to either the prime rate or LIBOR, selected at the Company's 
option. The terms of the credit agreement provide for commitment fees of 1/4 
of 1% per annum of the available unutilized balance. As of September 30, 
1996, there were no borrowings outstanding under this credit agreement.

The terms of the credit facilities include provisions that require and/or 
limit, among other financial ratios and measurements, the permitted levels of 
working capital, debt and tangible net worth and coverage of fixed charges.  
At September 30, 1996, the most restrictive covenant leaves consolidated 
retained earnings of $22.1 million available for the payment of dividends to 
shareholders, purchases of the Company's common stock and other charges to 
shareholders' equity.

Interest paid amounted to $3,186,000, $3,063,000 and $2,377,000 in 1996, 1995 
and 1994, respectively.

<PAGE>

Cubic Corporation - SEC Form 10-K                                       Page 30
- -------------------------------------------------------------------------------


CUBIC CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--Continued


NOTE G--COMMITMENTS

The Company leases certain office, manufacturing and warehouse space and 
miscellaneous office machines and other equipment under noncancelable 
operating leases expiring in various years through 2003.  These leases, some 
of which may be renewed for periods up to 10 years, generally require the 
lessee to pay all maintenance, insurance and property taxes.  Several leases 
are subject to periodic adjustment based on price indices or cost increases.  
Rental expense for all operating leases amounted to $3,286,000, $2,833,000 
and $2,591,000 in 1996, 1995 and 1994, respectively.

Future minimum payments under noncancelable operating leases with initial 
terms of one year or more consist of the following at September 30, 1996 (in 
thousands):

                             1997    $2,666
                             1998     2,131
                             1999     1,860
                             2000     1,071
                             2001       421
                       Thereafter       485
                                     ------
                                     $8,634
                                     ------
                                     ------


NOTE H--INCOME TAXES

Deferred income taxes reflect the net tax effects of temporary differences 
between the carrying amounts of assets and liabilities for financial 
reporting purposes and the amounts used for income tax purposes.  Significant 
components of the Company's deferred tax liabilities and assets as of 
September 30, are as follows:

                                                              1996      1995
                                                            --------  --------
                                                              (in thousands)
    Deferred tax assets:
      Accrued employee benefits                             $  2,968  $  2,884
      Inventory reserves and long-term contract accounting     6,202     3,338

      Self-insurance reserves                                    908       846
      Deferred compensation                                      878       662
      Other                                                    2,652     2,275
                                                            --------  --------
        Total deferred tax assets                             13,608    10,005
      Valuation allowance for deferred tax assets               (191)     (171)
                                                            --------  --------
        Net deferred tax assets                               13,417     9,834
                                                            --------  --------
    Deferred tax liabilities:
      Tax over book depreciation                                 707     1,093
      Leveraged lease accounting                               2,831     2,673
      Other                                                    1,926     2,417
                                                            --------  --------
        Total deferred tax liabilities                         5,464     6,183
                                                            --------  --------
    Net deferred tax asset                                  $  7,953  $  3,651
                                                            --------  --------
                                                            --------  --------

<PAGE>

Cubic Corporation - SEC Form 10-K                                        Page 31
- --------------------------------------------------------------------------------

CUBIC CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--Continued
                                                                          
                                                                
NOTE H--INCOME TAXES--Continued

Significant components of the provision for income taxes attributable to
continuing operations are as follows:

                                                  1996      1995      1994  
                                                 ------    ------    -------
                                                      (in thousands)
         Current (credit):
              Federal                            $ 7,660   $ 4,787   $(2,007)
              State                                1,418       640      (613)
              Foreign                              1,039     2,404     1,475 
                                                 -------   -------   -------
              Total current                       10,117     7,831    (1,145)
         Deferred (credit):
              Federal                             (3,002)   (3,834)    1,412
              State                                 (520)     (519)      558
              Foreign                                (27)      (41)      --  
                                                 -------   -------   -------
              Total deferred                      (3,549)   (4,394)    1,970 
                                                 -------   -------   -------
                                                 $ 6,568   $ 3,437   $   825
                                                 -------   -------   -------
                                                 -------   -------   -------


The reconciliation of income tax attributable to continuing operations computed
at the U.S. federal statutory tax rate to income tax expense is as follows:

                                                  1996      1995      1994   
                                                 ------    ------    -------
                                                        (in thousands)

         Taxes on income based on statutory
              federal income tax rate            $6,421    $3,785     $1,650 
         State income taxes (credit), net of
              federal tax benefit                   583        79        (37)
                                                 ------    ------    -------
                                                  7,004     3,864      1,613 
         Increases (decreases) resulting from:
              Effect of recording equity in 
                net income of Westinghouse 
                Cubic Ltd.                          --        --        (210)
              Tax exempt interest and 
                dividend income                    (494)     (504)      (391)
              Foreign sales corporation
                tax benefit                        (403)     (182)      (244)
              Non-deductible expenses               714       214        420 
              Effect of change in tax rates 
                on deferred tax asset              (226)      --         --   
              Other                                 (27)       45       (363)
                                                 ------    ------    -------
                                                   (436)     (427)      (788)
                                                 ------    ------    -------
                                                 $6,568    $3,437     $  825
                                                 ------    ------    -------
                                                 ------    ------    -------

The Company made income tax payments, net of refunds, totalling $11,689,000, 
$2,085,000 and $3,246,000 in 1996, 1995 and 1994, respectively.

<PAGE>

Cubic Corporation - SEC Form 10-K                                       Page 32
- -------------------------------------------------------------------------------

CUBIC CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--Continued


NOTE H--INCOME TAXES--Continued

Income from continuing operations before income taxes, minority interest and 
cumulative effect of accounting change include the following components:      

                                                     1996      1995      1994
                                                    -------   -------   -------
                                                           (in thousands)

         United States                              $15,295   $ 3,452   $   386
         Foreign                                      3,051     7,681     4,468
                                                    -------   -------   -------
              Total                                 $18,346   $11,133    $4,854
                                                    -------   -------   -------
                                                    -------   -------   -------


NOTE I--PENSION AND OTHER RETIREMENT PLANS

The Company maintains a defined benefit pension plan covering substantially 
all non-union U.S. employees of certain of its subsidiaries.  Benefits under 
this plan are based on the employee's earnings during the period of 
employment.  The Company's policy is to fund this plan based on legal 
requirements, tax considerations and investment opportunities.  Plan assets 
include equities, short and long-term debt instruments and real estate 
investments.

Net pension cost for this plan included the following components:

                                                     1996      1995      1994
                                                    -------   -------   -------
                                                           (in thousands)
         Service cost--benefits earned 
           during the period                        $ 1,681   $ 1,398   $ 1,627
         Interest cost on projected benefit 
           obligation                                 2,453     2,216     2,154
         Actual (return) loss on plan assets         (3,516)   (4,526)      752
         Net amortization and deferral                1,062     2,513    (2,975)
                                                    -------   -------   -------
         Net pension cost                           $ 1,680   $ 1,601   $ 1,558
                                                    -------   -------   -------
                                                    -------   -------   -------

<PAGE>

Cubic Corporation - SEC Form 10-K                                       Page 33
- -------------------------------------------------------------------------------

CUBIC CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--Continued


NOTE I--PENSION AND OTHER RETIREMENT PLANS--Continued

The following table sets forth the funded status and amounts recognized in 
the Consolidated Balance Sheet as of September 30, 1996 and 1995, for the 
Company's defined benefit pension plan:

                                                              1996      1995
                                                             -------   -------
                                                               (in thousands)
         Actuarial present value of benefit obligations:
           Vested benefits                                   $29,662   $27,628
           Non vested benefits                                   792       682
                                                             -------   -------
         Accumulated benefit obligation                      $30,454   $28,310
                                                             -------   -------
                                                             -------   -------

         Projected benefit obligation for services
           rendered to date                                  $33,795   $31,460
         Plan assets at fair value                            33,276    27,560
                                                             -------   -------
         Projected benefit obligation in excess of
           plan assets                                           519     3,900
         Unrecognized net transition asset                       124       176
         Unrecognized prior service costs                         38        47
         Unrecognized net loss                                  (905)   (3,028)
                                                             -------   -------
         Pension (asset) liability recognized in the 
           consolidated balance sheet                        $  (224)  $ 1,095
                                                             -------   -------
                                                             -------   -------

Major assumptions at year-end are as follows:

                                                     1996      1995      1994
                                                   -------   -------   -------
         Discount rate                               7.7%      7.4%      8.5%
         Rate of increase in compensation level      4.5%      4.5%      5.5%
         Expected long-term rate of return 
           on assets                                 8.5%      8.5%      8.5%

Net periodic pension cost is determined using the assumptions as of the 
beginning of the year. The funded status is determined using the assumptions 
as of the end of the year.

The Company and certain of its subsidiaries also have other retirement plans 
which provide benefits for participating employees.  An employee is eligible 
to participate in these plans after six months to one year of service, and 
may make additional contributions to the plans.  These plans provide for full 
vesting of benefits over five to seven years.  A substantial portion of 
Company contributions to these plans are discretionary with the Board of 
Directors. Company contributions to the plans aggregated $6,215,000, 
$5,606,000 and $5,015,000 in 1996, 1995 and 1994, respectively. 




<PAGE>

Cubic Corporation - SEC Form 10-K                                       Page 34
- -------------------------------------------------------------------------------

CUBIC CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--Continued


NOTE J--DISCONTINUED OPERATIONS

In 1993, the Company sold all of the outstanding common stock of its 
subsidiary, United States Elevator Corp. (USEC), to Thyssen Holding 
Corporation (Thyssen). Proceeds of the sale were $40 million in cash and $20 
million of USEC 6% cumulative, nonvoting, redeemable preferred stock which is 
required to be repurchased by Thyssen at the option of the Company.  The gain 
on the sale was $20 million, net of applicable income taxes of $5 million.  
The agreement for the sale of USEC also provides for possible additional 
consideration based on a formula relating to the post-sale earnings of USEC.  
This contingent payment provision, which would also require redemption of the 
preferred stock, can be triggered by either party through 2009.

NOTE K--RELATED PARTY TRANSACTIONS

The Company leases certain manufacturing facilities in the County of San 
Diego from co-owners Walter C. Zable, an officer and director of the Company, 
and his sister, who are the children of Walter J. Zable.  The facilities are 
leased through July 1997 under a triple net lease at the rate of $168,000 per 
year.

In October 1992, a trust established by Mr. and Mrs. Walter J. Zable, entered 
into an agreement with the Company whereby the Company agreed to make 
advances of premiums payable on a split-dollar life insurance policy 
purchased by the trust on the life of Mrs. Zable.  The agreement is so 
designed that if the assumptions made as to mortality experience, policy 
dividends and other factors are realized, at the death of Mrs. Zable the 
Company will recover all of its insurance premium payments as well as other 
costs associated with the policy. The advances are secured by a collateral 
assignment of the policy to the Company.  The agreement is intended to 
prevent the possibility of a large block of the Company's common shares being 
put on the market, to the detriment of the share price, in order for the 
beneficiaries to pay estate taxes.  The Company may cause the agreement to be 
terminated and the policy to be surrendered at any time.  The difference 
between policy premiums and other payments, and the increase in the cash 
surrender value of the policy has been expensed in the year incurred.  The 
amounts expensed related to the policy were a net $130,000, $390,000 and 
$503,000 in 1996, 1995 and 1994, respectively.  However, should the policy be 
held to maturity, all payments advanced to carry this policy will be 
returned.  Further, should the policy be held for ten years, the Company 
estimates that the cash surrender value will exceed all payments made, and 
amounts previously expensed in the early years of the policy will have been 
reversed.

NOTE L--LEGAL MATTER

In 1991, the government of Iran commenced an arbitration proceeding against 
the Company seeking $12.9 million for reimbursement of payments made for 
equipment that was to comprise an Air Combat Maneuvering Range pursuant to a 
contract executed in 1977, and an additional $15 million for unspecified 
damages.  The Company believes that Iran defaulted on the agreement and has 
brought a counterclaim for compensatory damages of $10.4 million, plus 
interest.  The Company is vigorously contesting Iran's claim and believes its 
defenses and counterclaim are strong and that the ultimate outcome of the 
matter will not have a material effect on the Company's financial statements. 






<PAGE>

Cubic Corporation - SEC Form 10-K                                       Page 35
- -------------------------------------------------------------------------------

CUBIC CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--Continued


NOTE M--BUSINESS SEGMENT INFORMATION

The Company's operations are best grouped into three main product segments: 
defense, automatic revenue collection systems, and industrial operations.  A
description of each segment's primary activities follows:

DEFENSE--work under U.S. and foreign government contracts relating to 
electronic defense systems and equipment, computer simulation training, 
distributed interactive simulation, development of training doctrine and 
field operations and maintenance. Products include customized range 
instrumentation and training systems, communications and surveillance 
systems, HF and UHF/VHF surveillance receivers, avionics systems and space 
RF/digital products.

AUTOMATIC REVENUE COLLECTION SYSTEMS--the design, production and servicing of 
electronic and mechanical revenue collection systems.

INDUSTRIAL OPERATIONS--includes the manufacture of  freeway call boxes, 
optical tooling and paper products.

Business segment financial data for the three years ended September 30, 1996, 
is presented below.

                                                     1996      1995      1994
                                                    ------    ------    ------
                                                          (in millions)
Revenue:
   Defense                                          $195.9    $168.4    $113.3
   Automatic revenue collection systems              192.8     183.4     130.2
   Industrial operations                              21.0      18.7      17.6
                                                    ------    ------    ------
                                                     409.7     370.5     261.1
   Corporate                                           4.6       5.3       6.3
                                                    ------    ------    ------
Consolidated Totals                                 $414.3    $375.8    $267.4
                                                    ------    ------    ------
                                                    ------    ------    ------

Operating profit:
   Defense                                          $  7.6    $  4.0    $  2.2
   Automatic revenue collection systems*              14.4       9.8       7.7
   Industrial operations                               0.8       1.3       1.1
                                                    ------    ------    ------
Consolidated Operating Profit                         22.8      15.1      11.0
   Corporate                                          (1.4)     (1.0)     (3.6)
   Interest expense                                   (3.1)     (3.0)     (2.5)
                                                    ------    ------    ------
Income from Continuing Operations before 
   Income Taxes,Minority Interest and Cumulative 
   Effect of Accounting Change                      $ 18.3    $ 11.1    $  4.9
                                                    ------    ------    ------
                                                    ------    ------    ------

* Beginning with the year ended September 30, 1995, the Company changed its 
method of allocating certain corporate expenses to its subsidiaries.  This 
change in allocation of costs resulted in a decrease of approximately $3.0 
million in operating profit of the automatic revenue collection systems 
segment for the years ended September 30, 1996 and 1995, and a corresponding 
decrease in net corporate expenses.

<PAGE>

Cubic Corporation - SEC Form 10-K                                       Page 36
- -------------------------------------------------------------------------------

CUBIC CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--Continued


NOTE M--BUSINESS SEGMENT INFORMATION--Continued

                                                    1996       1995     1994
                                                   ------     ------   ------
                                                          (in millions)
 Identifiable assets:
    Defense                                        $107.6     $112.9   $105.0
    Automatic revenue collection systems             86.1      128.1    104.7
    Industrial operations                             5.1        3.5      3.6
                                                    198.8      244.5    213.3
    Corporate                                        67.8       55.2     75.4
                                                   ------     ------   ------
Consolidated Totals                                $266.6     $299.7   $288.7
                                                   ------     ------   ------
                                                   ------     ------   ------

Depreciation and amortization:
    Defense                                        $  4.6     $  3.3   $  2.1
    Automatic revenue collection systems              5.0        8.4      7.1
    Industrial operations                             0.3        0.3      0.3
                                                   ------     ------   ------
                                                      9.9       12.0      9.5
    Corporate                                         0.6        0.5      0.4
                                                   ------     ------   ------
Consolidated Totals                                $ 10.5     $ 12.5   $  9.9
                                                   ------     ------   ------
                                                   ------     ------   ------

Gross capital expenditures:
    Defense                                        $  6.7     $  3.5   $  2.9
    Automatic revenue collection systems              5.0        3.6      4.5
    Industrial operations                             0.2        0.2      0.1
                                                   ------     ------   ------
                                                     11.9        7.3      7.5
    Corporate                                         0.9        0.6      0.3
                                                   ------     ------   ------
Consolidated Totals                                $ 12.8     $  7.9   $  7.8
                                                   ------     ------   ------
                                                   ------     ------   ------

Intersegment sales are immaterial.  Sales of $170.8 million, $154.6 million 
and $101.9 million in 1996, 1995 and 1994, respectively, were made to United 
States Government agencies by the defense segment.  Automatic revenue 
collection systems sales include $35.2 million, $57.1 million and $24.3 
million in 1996, 1995 and 1994, respectively, to the New York City Transit 
Authority in addition to $39.1 million, $48.2 million and $27.9 million in 
1996, 1995 and 1994, respectively, to the London Underground.  No other 
single customer accounts for 10% or more of the Company's revenue.

Domestic revenue includes $44.7 million, $30.8 million and $30.1 million in 
1996, 1995 and 1994, respectively, for export.  The Company's foreign assets 
represent less than 10% of total assets.  Foreign revenue consists of $59.2 
million, $56.5 million and $27.9 million in sales made by foreign 
subsidiaries in the automatic revenue collection systems segment during 1996, 
1995 and 1994, respectively.  Consolidated operating profit includes $3.3 
million, $6.4 million and $4.5 million in operating profit from these foreign 
subsidiaries in 1996, 1995 and 1994, respectively.

<PAGE>

Cubic Corporation - SEC Form 10-K                                       Page 37
- -------------------------------------------------------------------------------

CUBIC CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--Continued


NOTE N--SUMMARY OF QUARTERLY RESULTS OF OPERATIONS (UNAUDITED)

The following is a summary of the quarterly results of operations for the years
ended September 30, 1996 and 1995:


                                                Quarter Ended
                             ---------------------------------------------------
                             December 31    March 31    June 30     September 30
                             -----------    --------    -------     ------------
                                      (in thousands, except per share data)
                        1996
                        ----
    Net sales                   $93,964     $110,870    $98,667         $104,120
    Gross profit                 19,269       22,896     23,502           25,661
    Net income                    2,166        2,486      3,136            3,275
    Net income per share            .24          .28        .35              .36

                        1995
                        ----
    Net sales                   $69,607      $91,968    $94,395         $114,095
    Gross profit                 18,091       19,124     20,774           21,635
    Net income                    1,858          374      1,188            1,972
    Net income per share            .21          .04        .13              .22


<PAGE>

CUBIC CORPORATION - SEC FORM 10-K                                       PAGE 38

                                      EXHIBIT 21


                     SUBSIDIARY CORPORATIONS OF CUBIC CORPORATION
                     PLACE OF INCORPORATION AND PERCENTAGE OWNED 


                                                 PLACE OF       PERCENTAGE
         SUBSIDIARY                            INCORPORATION       OWNED


CONSOLIDATED CONVERTING CO.
Whittier, California                             California          100%


CUBIC APPLICATIONS, INC.
Lacey, Washington                                California          100%


CUBIC AUTOMATIC REVENUE COLLECTION GROUP
San Diego, California                            California          100%


CUBIC COMMUNICATIONS, INC.
San Diego, California                            California          100%


CUBIC DATA SYSTEMS, INC.
San Diego, California                            California           90%


CUBIC DEFENSE SYSTEMS, INC.
San Diego, California                            California          100%


CUBIC VIDEOCOMM, INC.
San Diego, California                            Delaware            100%


CUBIC WORLDWIDE TECHNICAL SERVICES, INC.
San Diego, California                            Delaware           100%


CUBIC FOREIGN SALES, INC.                        St. Thomas
San Diego, California                        U.S. Virgin Islands    100%


CUBIC LAND, INC.
San Diego, California                            California          100%

<PAGE>

CUBIC CORPORATION - SEC FORM 10-K                                       PAGE 39

SUBSIDIARY CORPORATIONS OF CUBIC CORPORATION--continued

                                                 PLACE OF       PERCENTAGE
         SUBSIDIARY                            INCORPORATION       OWNED


CUBIC (UK) LIMITED
London, England                                  England             100%


NAVSAT CORPORATION
San Diego, California                            California          100%


NEW YORK REVENUE AUTOMATION, INC.
New York, New York                               New York            100%*
  * (100% owned subsidiary of Cubic Automatic Revenue Collection Group)


SCANPOINT TECHNOLOGY A/S
Brondy, Denmark                                  Denmark             100%*
  * (100% owned subsidiary of Cubic Automatic Revenue Collection Group)


SOUTHERN CUBIC PTY., LTD
New South Wales, Australia                       Australia           100%*
  * (50% owned subsidiary of Cubic Corporation and
      50% owned subsidiary of Cubic Automatic Revenue Collection Group)


WESTINGHOUSE CUBIC LIMITED
London, England                                  England             100%*
  * (100% owned subsidiary of Cubic (UK) Limited)

<TABLE> <S> <C>

<PAGE>
<ARTICLE> 5
<LEGEND>
This schedule contains summary financial information extracted from the
consolidated balance sheet as of September 30, 1996 and the related consolidated
statement of income for the year then ended and is qualified in its entirety by
reference to such financial statements.
</LEGEND>
       
<S>                             <C>
<PERIOD-TYPE>                   OTHER
<FISCAL-YEAR-END>                          SEP-30-1996
<PERIOD-END>                               SEP-30-1996
<CASH>                                          20,062
<SECURITIES>                                     2,759
<RECEIVABLES>                                  125,993
<ALLOWANCES>                                       243
<INVENTORY>                                     15,233
<CURRENT-ASSETS>                               178,488
<PP&E>                                         101,609
<DEPRECIATION>                                  63,280
<TOTAL-ASSETS>                                 266,638
<CURRENT-LIABILITIES>                           79,408
<BONDS>                                              0
                              234
                                          0
<COMMON>                                             0
<OTHER-SE>                                     167,433
<TOTAL-LIABILITY-AND-EQUITY>                   266,638
<SALES>                                        407,621
<TOTAL-REVENUES>                               414,265
<CGS>                                          316,293
<TOTAL-COSTS>                                  316,293
<OTHER-EXPENSES>                                76,545
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                               3,081
<INCOME-PRETAX>                                 18,346
<INCOME-TAX>                                     6,568
<INCOME-CONTINUING>                             11,063
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    11,063
<EPS-PRIMARY>                                     1.23
<EPS-DILUTED>                                     1.23
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission