XML 114 R96.htm IDEA: XBRL DOCUMENT v3.7.0.1
Supplemental Guarantor Condensed Consolidating Financial Statements - Condensed Consolidating Statement of Operations (Detail) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended
Mar. 31, 2017
Mar. 31, 2016
Mar. 31, 2017
Mar. 31, 2016
Sales        
Total Sales $ 806 $ 821 $ 1,505 $ 1,630
Cost of sales (685) (700) (1,295) (1,405)
GROSS MARGIN 121 121 210 225
Selling, general and administrative (66) (60) (119) (116)
Restructuring costs (4) (2) (4) (3)
Other operating expense, net (2) (3) (5) (3)
OPERATING INCOME 49 56 82 103
Other income (expense), net 0 (2) 0 (1)
Equity in earnings of affiliates 8 7 18 17
Interest income (expense), net (21) (21) (42) (43)
INCOME BEFORE INCOME TAXES 36 40 58 76
Provision for income taxes (13) (7) (19) (14)
Equity income (loss) from continuing operations of subsidiaries 0 0 0 0
INCOME (LOSS) FROM CONTINUING OPERATIONS 23 33 39 62
LOSS FROM DISCONTINUED OPERATIONS, net of tax 0 (1) 0 (3)
NET INCOME 23 32 39 59
Less: Net income attributable to noncontrolling interests (1) 0 (2) (1)
NET INCOME ATTRIBUTABLE TO MERITOR, INC. 22 32 37 58
Elims        
Sales        
Total Sales (44) (44) (82) (87)
Cost of sales 44 44 82 87
GROSS MARGIN 0 0 0 0
Selling, general and administrative 0 0 0 0
Restructuring costs 0 0 0 0
Other operating expense, net 0 0 0 0
OPERATING INCOME 0 0 0 0
Other income (expense), net 0 0 0 0
Equity in earnings of affiliates 0 0 0 0
Interest income (expense), net 0 0 0 0
INCOME BEFORE INCOME TAXES 0 0 0 0
Provision for income taxes 0 0 0 0
Equity income (loss) from continuing operations of subsidiaries (66) (54) (158) (175)
INCOME (LOSS) FROM CONTINUING OPERATIONS (66) (54) (158) (175)
LOSS FROM DISCONTINUED OPERATIONS, net of tax 0 3 0 9
NET INCOME (66) (51) (158) (166)
Less: Net income attributable to noncontrolling interests 0 0 0 0
NET INCOME ATTRIBUTABLE TO MERITOR, INC. (66) (51) (158) (166)
Parent        
Sales        
Total Sales 0 0 0 0
Parent | Reportable Legal Entities        
Sales        
Total Sales 0 0 0 0
Cost of sales (15) (12) (29) (26)
GROSS MARGIN (15) (12) (29) (26)
Selling, general and administrative (20) (19) (43) (39)
Restructuring costs 0 0 2 0
Other operating expense, net (2) (3) (2) (3)
OPERATING INCOME (37) (34) (72) (68)
Other income (expense), net 25 35 24 34
Equity in earnings of affiliates 0 0 0 0
Interest income (expense), net (34) (28) (67) (59)
INCOME BEFORE INCOME TAXES (46) (27) (115) (93)
Provision for income taxes 15 0 35 0
Equity income (loss) from continuing operations of subsidiaries 53 60 117 154
INCOME (LOSS) FROM CONTINUING OPERATIONS 22 33 37 61
LOSS FROM DISCONTINUED OPERATIONS, net of tax 0 (1) 0 (3)
NET INCOME 22 32 37 58
Less: Net income attributable to noncontrolling interests 0 0 0 0
NET INCOME ATTRIBUTABLE TO MERITOR, INC. 22 32 37 58
Parent | Elims        
Sales        
Total Sales 0 0 0 0
Guarantors        
Sales        
Total Sales 391 420 716 837
Guarantors | Reportable Legal Entities        
Sales        
Total Sales 421 448 772 892
Cost of sales (345) (369) (642) (746)
GROSS MARGIN 76 79 130 146
Selling, general and administrative (35) (21) (53) (42)
Restructuring costs (2) (1) (2) (1)
Other operating expense, net 0 0 0 0
OPERATING INCOME 39 57 75 103
Other income (expense), net (5) (9) (5) (9)
Equity in earnings of affiliates 6 7 15 16
Interest income (expense), net 9 7 19 15
INCOME BEFORE INCOME TAXES 49 62 104 125
Provision for income taxes (15) 0 (35) 0
Equity income (loss) from continuing operations of subsidiaries 13 (6) 41 21
INCOME (LOSS) FROM CONTINUING OPERATIONS 47 56 110 146
LOSS FROM DISCONTINUED OPERATIONS, net of tax 0 (2) 0 (5)
NET INCOME 47 54 110 141
Less: Net income attributable to noncontrolling interests 0 0 0 0
NET INCOME ATTRIBUTABLE TO MERITOR, INC. 47 54 110 141
Guarantors | Elims        
Sales        
Total Sales 30 28 56 55
Non- Guarantors        
Sales        
Total Sales 415 401 789 793
Non- Guarantors | Reportable Legal Entities        
Sales        
Total Sales 429 417 815 825
Cost of sales (369) (363) (706) (720)
GROSS MARGIN 60 54 109 105
Selling, general and administrative (11) (20) (23) (35)
Restructuring costs (2) (1) (4) (2)
Other operating expense, net 0 0 (3) 0
OPERATING INCOME 47 33 79 68
Other income (expense), net (20) (28) (19) (26)
Equity in earnings of affiliates 2 0 3 1
Interest income (expense), net 4 0 6 1
INCOME BEFORE INCOME TAXES 33 5 69 44
Provision for income taxes (13) (7) (19) (14)
Equity income (loss) from continuing operations of subsidiaries 0 0 0 0
INCOME (LOSS) FROM CONTINUING OPERATIONS 20 (2) 50 30
LOSS FROM DISCONTINUED OPERATIONS, net of tax 0 (1) 0 (4)
NET INCOME 20 (3) 50 26
Less: Net income attributable to noncontrolling interests (1) 0 (2) (1)
NET INCOME ATTRIBUTABLE TO MERITOR, INC. 19 (3) 48 25
Non- Guarantors | Elims        
Sales        
Total Sales $ 14 $ 16 $ 26 $ 32