XML 144 R154.htm IDEA: XBRL DOCUMENT v3.3.0.814
SUPPLEMENTAL PARENT AND GUARANTOR CONDENSED CONSOLIDATING FINANCIAL STATEMENTS (Details) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2014
Sep. 30, 2014
Jun. 30, 2014
Mar. 31, 2014
Dec. 31, 2013
Sep. 30, 2015
Sep. 30, 2014
Sep. 30, 2013
Sales                      
External                 $ 3,505 $ 3,766 $ 3,672
Subsidiaries                 0 0 0
Total sales $ 853 $ 909 $ 864 $ 879 $ 933 $ 979 $ 954 $ 900 3,505 3,766 3,672
Cost of sales (745) (785) (749) (764) (793) (855) (836) (795) (3,043) (3,279) (3,277)
GROSS MARGIN 108 124 115 115 140 124 118 105 462 487 395
Selling, general and administrative                 (243) (258) (253)
Pension settlement losses                 (59) 0 (109)
Restructuring costs (1) (9) (3) (3) (7)   (2) (1) (16) (10) (23)
Goodwill impairment (15)               (15) 0 0
Asset impairments                 3 0 0
Other operating expense, net                 (1) (2) (3)
OPERATING INCOME                 128 217 7
Other income (expense), net                 5 0 3
Gain on sale of equity investment                 0 0 125
Equity in earnings of other ZF Meritor                 0 190 0
Equity in earnings of affiliates                 39 38 42
Interest income (expense), net                 (105) (130) (126)
INCOME BEFORE INCOME TAXES                 67 315 51
Provision for income taxes 18 (6) (6) (7) 0 (12) (8) (11) (1) (31) (64)
Equity income from continuing operations of subsidiaries                 0 0 0
INCOME (LOSS) FROM CONTINUING OPERATIONS                 66 284 (13)
LOSS FROM DISCONTINUED OPERATIONS, net of tax                 (1) (30) (7)
NET INCOME (LOSS) (22) 14 43 30 4 234 3 13 65 254 (20)
Less: Net income attributable to noncontrolling interests                 (1) (5) (2)
Net income (loss) $ (21) $ 13 $ 43 $ 29 $ 3 234 $ 1 $ 11 64 249 (22)
ZF Meritor LLC (Commercial Truck & Industrial)                      
Sales                      
Net income (loss)           $ 209          
Other equity method investments                      
Sales                      
Equity in earnings of affiliates                 39    
Parent                      
Sales                      
External                 0 0 0
Subsidiaries                 0 0 0
Total sales                 0 0 0
Cost of sales                 (52) (56) (54)
GROSS MARGIN                 (52) (56) (54)
Selling, general and administrative                 (53) (65) (72)
Pension settlement losses                 0   (73)
Restructuring costs                 (2) 0 (3)
Goodwill impairment                 0    
Other operating expense, net                 (2) (1) (2)
OPERATING INCOME                 (109) (122) (204)
Other income (expense), net                 36 35 39
Gain on sale of equity investment                     0
Equity in earnings of other ZF Meritor                   0  
Equity in earnings of affiliates                   0 0
Interest income (expense), net                 (138) (159) (154)
INCOME BEFORE INCOME TAXES                 (211) (246) (319)
Provision for income taxes                 (2) 0 (1)
Equity income from continuing operations of subsidiaries                 278 525 305
INCOME (LOSS) FROM CONTINUING OPERATIONS                 65 279 (15)
LOSS FROM DISCONTINUED OPERATIONS, net of tax                 (1) (30) (7)
NET INCOME (LOSS)                 64 249 (22)
Less: Net income attributable to noncontrolling interests                 0 0 0
Net income (loss)                 64 249 (22)
Parent | Other equity method investments                      
Sales                      
Equity in earnings of affiliates                 0    
Guarantors                      
Sales                      
External                 1,734 1,467 1,409
Subsidiaries                 129 142 136
Total sales                 1,863 1,609 1,545
Cost of sales                 (1,579) (1,343) (1,339)
GROSS MARGIN                 284 266 206
Selling, general and administrative                 (118) (102) (87)
Pension settlement losses                 0   0
Restructuring costs                 (5) (1) (8)
Goodwill impairment                 (15)    
Other operating expense, net                 (2) (1) (1)
OPERATING INCOME                 144 162 110
Other income (expense), net                 18 23 21
Gain on sale of equity investment                     60
Equity in earnings of other ZF Meritor                   190  
Equity in earnings of affiliates                   30 24
Interest income (expense), net                 26 35 34
INCOME BEFORE INCOME TAXES                 224 440 249
Provision for income taxes                 2 (1) (17)
Equity income from continuing operations of subsidiaries                 38 71 57
INCOME (LOSS) FROM CONTINUING OPERATIONS                 264 510 289
LOSS FROM DISCONTINUED OPERATIONS, net of tax                 (2) (31) (8)
NET INCOME (LOSS)                 262 479 281
Less: Net income attributable to noncontrolling interests                 0 0 0
Net income (loss)                 262 479 281
Guarantors | Other equity method investments                      
Sales                      
Equity in earnings of affiliates                 36    
Non- Guarantors                      
Sales                      
External                 1,771 2,299 2,263
Subsidiaries                 71 62 56
Total sales                 1,842 2,361 2,319
Cost of sales                 (1,612) (2,084) (2,076)
GROSS MARGIN                 230 277 243
Selling, general and administrative                 (72) (91) (94)
Pension settlement losses                 (59)   (36)
Restructuring costs                 (9) (9) (12)
Goodwill impairment                 0    
Other operating expense, net                 3 0 0
OPERATING INCOME                 93 177 101
Other income (expense), net                 (49) (58) (57)
Gain on sale of equity investment                     65
Equity in earnings of other ZF Meritor                   0  
Equity in earnings of affiliates                   8 18
Interest income (expense), net                 7 (6) (6)
INCOME BEFORE INCOME TAXES                 54 121 121
Provision for income taxes                 (1) (30) (46)
Equity income from continuing operations of subsidiaries                 0 0 0
INCOME (LOSS) FROM CONTINUING OPERATIONS                 53 91 75
LOSS FROM DISCONTINUED OPERATIONS, net of tax                 (3) (12) (237)
NET INCOME (LOSS)                 50 79 (162)
Less: Net income attributable to noncontrolling interests                 (1) (5) (2)
Net income (loss)                 49 74 (164)
Non- Guarantors | Other equity method investments                      
Sales                      
Equity in earnings of affiliates                 3    
Elims                      
Sales                      
External                 0 0 0
Subsidiaries                 (200) (204) (192)
Total sales                 (200) (204) (192)
Cost of sales                 200 204 192
GROSS MARGIN                 0 0 0
Selling, general and administrative                 0 0 0
Pension settlement losses                 0   0
Restructuring costs                 0 0 0
Goodwill impairment                 0    
Other operating expense, net                 0 0 0
OPERATING INCOME                 0 0 0
Other income (expense), net                 0 0 0
Gain on sale of equity investment                     0
Equity in earnings of other ZF Meritor                   0  
Equity in earnings of affiliates                   0 0
Interest income (expense), net                 0 0 0
INCOME BEFORE INCOME TAXES                 0 0 0
Provision for income taxes                 0 0 0
Equity income from continuing operations of subsidiaries                 (316) (596) (362)
INCOME (LOSS) FROM CONTINUING OPERATIONS                 (316) (596) (362)
LOSS FROM DISCONTINUED OPERATIONS, net of tax                 5 43 245
NET INCOME (LOSS)                 (311) (553) (117)
Less: Net income attributable to noncontrolling interests                 0 0 0
Net income (loss)                 (311) $ (553) $ (117)
Elims | Other equity method investments                      
Sales                      
Equity in earnings of affiliates                 $ 0