XML 31 R81.htm IDEA: XBRL DOCUMENT v2.4.0.8
Supplemental Guarantor Condensed Consolidating Financial Statements (Details) (USD $)
In Millions, unless otherwise specified
3 Months Ended 6 Months Ended
Mar. 31, 2014
Mar. 31, 2013
Mar. 31, 2014
Mar. 31, 2013
Amount of restricted net assets for consolidated and unconsolidated subsidiaries $ 41   $ 41  
Sales        
Total Sales 962 908 1,869 1,799
Cost of sales (846) (813) (1,650) (1,621)
GROSS MARGIN 116 95 219 178
Selling, general and administrative (66) (65) (125) (127)
Restructuring costs (2) (11) (3) (17)
Other operating expense 0 (1) (1) (2)
OPERATING INCOME (LOSS) 48 18 90 32
Other income (loss), net 0 0 0 0
Equity in earnings of affiliates 9 10 17 19
Interest expense, net (48) (25) (75) (54)
INCOME (LOSS) BEFORE INCOME TAXES 9 3 32 (3)
Provision for income taxes (9) (7) (19) (17)
Equity income from continuing operations of subsidiaries 0 0 0 0
INCOME (LOSS) FROM CONTINUING OPERATIONS 0 (4) 13 (20)
INCOME FROM DISCONTINUED OPERATIONS, net of tax 3 0 3 (5)
NET INCOME 3 (4) 16 (25)
Less: Net income attributable to noncontrolling interests (2) 0 (4) 0
NET INCOME ATTRIBUTABLE TO MERITOR, INC. 1 (4) 12 (25)
External Sales [Member]
       
Sales        
Total Sales 962 908 1,869 1,799
Subsidiaries Sales [Member]
       
Sales        
Total Sales 0 0 0 0
Parent [Member]
       
Sales        
Total Sales 0 0 0 0
Cost of sales (13) (14) (26) (26)
GROSS MARGIN (13) (14) (26) (26)
Selling, general and administrative (23) (23) (40) (44)
Restructuring costs (1) (3) (1) (3)
Other operating expense   (1) 0 (2)
OPERATING INCOME (LOSS) (37) (41) (67) (75)
Other income (loss), net 39 39 39 35
Equity in earnings of affiliates 0 0 0 0
Interest expense, net (54) (32) (88) (69)
INCOME (LOSS) BEFORE INCOME TAXES (52) (34) (116) (109)
Provision for income taxes 0 0 0 0
Equity income from continuing operations of subsidiaries 50 30 125 89
INCOME (LOSS) FROM CONTINUING OPERATIONS (2) (4) 9 (20)
INCOME FROM DISCONTINUED OPERATIONS, net of tax 3 0 3 (5)
NET INCOME 1 (4) 12 (25)
Less: Net income attributable to noncontrolling interests 0 0 0 0
NET INCOME ATTRIBUTABLE TO MERITOR, INC. 1 (4) 12 (25)
Parent [Member] | External Sales [Member]
       
Sales        
Total Sales 0 0 0 0
Parent [Member] | Subsidiaries Sales [Member]
       
Sales        
Total Sales 0 0 0 0
Guarantors [Member]
       
Sales        
Total Sales 387 388 733 776
Cost of sales (331) (335) (632) (680)
GROSS MARGIN 56 53 101 96
Selling, general and administrative (22) (21) (45) (41)
Restructuring costs 0 (3) 0 (6)
Other operating expense   0 (1) 0
OPERATING INCOME (LOSS) 34 29 55 49
Other income (loss), net (8) (13) (8) (13)
Equity in earnings of affiliates 6 5 12 10
Interest expense, net 8 8 17 16
INCOME (LOSS) BEFORE INCOME TAXES 40 29 76 62
Provision for income taxes 0 (1) (2) (3)
Equity income from continuing operations of subsidiaries 7 (4) 44 19
INCOME (LOSS) FROM CONTINUING OPERATIONS 47 24 118 78
INCOME FROM DISCONTINUED OPERATIONS, net of tax 3 0 3 (4)
NET INCOME 50 24 121 74
Less: Net income attributable to noncontrolling interests 0 0 0 0
NET INCOME ATTRIBUTABLE TO MERITOR, INC. 50 24 121 74
Guarantors [Member] | External Sales [Member]
       
Sales        
Total Sales 354 355 666 709
Guarantors [Member] | Subsidiaries Sales [Member]
       
Sales        
Total Sales 33 33 67 67
Non-Guarantors [Member]
       
Sales        
Total Sales 624 573 1,233 1,127
Cost of sales (551) (517) (1,089) (1,019)
GROSS MARGIN 73 56 144 108
Selling, general and administrative (21) (21) (40) (42)
Restructuring costs (1) (5) (2) (8)
Other operating expense   0 0 0
OPERATING INCOME (LOSS) 51 30 102 58
Other income (loss), net (31) (26) (31) (22)
Equity in earnings of affiliates 3 5 5 9
Interest expense, net (2) (1) (4) (1)
INCOME (LOSS) BEFORE INCOME TAXES 21 8 72 44
Provision for income taxes (9) (6) (17) (14)
Equity income from continuing operations of subsidiaries 0 0 0 0
INCOME (LOSS) FROM CONTINUING OPERATIONS 12 2 55 30
INCOME FROM DISCONTINUED OPERATIONS, net of tax 3 0 3 (4)
NET INCOME 15 2 58 26
Less: Net income attributable to noncontrolling interests (2) 0 (4) 0
NET INCOME ATTRIBUTABLE TO MERITOR, INC. 13 2 54 26
Non-Guarantors [Member] | External Sales [Member]
       
Sales        
Total Sales 608 553 1,203 1,090
Non-Guarantors [Member] | Subsidiaries Sales [Member]
       
Sales        
Total Sales 16 20 30 37
Elims [Member]
       
Sales        
Total Sales (49) (53) (97) (104)
Cost of sales 49 53 97 104
GROSS MARGIN 0 0 0 0
Selling, general and administrative 0 0 0 0
Restructuring costs 0 0 0 0
Other operating expense   0 0 0
OPERATING INCOME (LOSS) 0 0 0 0
Other income (loss), net 0 0 0 0
Equity in earnings of affiliates 0 0 0 0
Interest expense, net 0 0 0 0
INCOME (LOSS) BEFORE INCOME TAXES 0 0 0 0
Provision for income taxes 0 0 0 0
Equity income from continuing operations of subsidiaries (57) (26) (169) (108)
INCOME (LOSS) FROM CONTINUING OPERATIONS (57) (26) (169) (108)
INCOME FROM DISCONTINUED OPERATIONS, net of tax (6) 0 (6) 8
NET INCOME (63) (26) (175) (100)
Less: Net income attributable to noncontrolling interests 0 0 0 0
NET INCOME ATTRIBUTABLE TO MERITOR, INC. (63) (26) (175) (100)
Elims [Member] | External Sales [Member]
       
Sales        
Total Sales 0 0 0 0
Elims [Member] | Subsidiaries Sales [Member]
       
Sales        
Total Sales $ (49) $ (53) $ (97) $ (104)