XML 111 R95.htm IDEA: XBRL DOCUMENT v3.8.0.1
Supplemental Guarantor Condensed Consolidating Financial Statements - Condensed Consolidating Statement of Operations (Details) - USD ($)
$ in Millions
3 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Sales    
Total Sales $ 903 $ 699
Cost of sales (763) (610)
GROSS MARGIN 140 89
Selling, general and administrative (67) (53)
Restructuring costs (2) 0
Other operating expense, net (1) (3)
OPERATING INCOME (LOSS) 70 33
Other income (expense), net (1) 0
Equity in earnings of affiliates 5 10
Interest income (expense), net (24) (21)
INCOME (LOSS) BEFORE INCOME TAXES 50 22
Provision for income taxes (83) (6)
Equity income from continuing operations of subsidiaries 0 0
INCOME (LOSS) FROM CONTINUING OPERATIONS (33) 16
LOSS FROM DISCONTINUED OPERATIONS, net of tax (1) 0
NET INCOME (LOSS) (34) 16
Less: Net income attributable to noncontrolling interests (2) (1)
NET INCOME (LOSS) ATTRIBUTABLE TO MERITOR, INC. (36) 15
Elims    
Sales    
Total Sales (76) (38)
Cost of sales 76 38
GROSS MARGIN 0 0
Selling, general and administrative 0 0
Restructuring costs 0 0
Other operating expense, net 0
OPERATING INCOME (LOSS) 0 0
Other income (expense), net 0 0
Equity in earnings of affiliates 0 0
Interest income (expense), net 0 0
INCOME (LOSS) BEFORE INCOME TAXES 0 0
Provision for income taxes 0 0
Equity income from continuing operations of subsidiaries (106) (91)
INCOME (LOSS) FROM CONTINUING OPERATIONS (106) (91)
LOSS FROM DISCONTINUED OPERATIONS, net of tax 0 0
NET INCOME (LOSS) (106) (91)
Less: Net income attributable to noncontrolling interests 0 0
NET INCOME (LOSS) ATTRIBUTABLE TO MERITOR, INC. (106) (91)
Parent    
Sales    
Total Sales 0 0
Parent | Reportable Legal Entities    
Sales    
Total Sales 0 0
Cost of sales (14) (14)
GROSS MARGIN (14) (14)
Selling, general and administrative (28) (23)
Restructuring costs 0 2
Other operating expense, net (1) 0
OPERATING INCOME (LOSS) (43) (35)
Other income (expense), net (1) (1)
Equity in earnings of affiliates 0 0
Interest income (expense), net (37) (33)
INCOME (LOSS) BEFORE INCOME TAXES (81) (69)
Provision for income taxes (23) 20
Equity income from continuing operations of subsidiaries 69 64
INCOME (LOSS) FROM CONTINUING OPERATIONS (35) 15
LOSS FROM DISCONTINUED OPERATIONS, net of tax (1) 0
NET INCOME (LOSS) (36) 15
Less: Net income attributable to noncontrolling interests 0 0
NET INCOME (LOSS) ATTRIBUTABLE TO MERITOR, INC. (36) 15
Parent | Elims    
Sales    
Total Sales 0 0
Guarantors    
Sales    
Total Sales 468 325
Guarantors | Reportable Legal Entities    
Sales    
Total Sales 500 351
Cost of sales (418) (297)
GROSS MARGIN 82 54
Selling, general and administrative (20) (18)
Restructuring costs 0 0
Other operating expense, net 0 0
OPERATING INCOME (LOSS) 62 36
Other income (expense), net 6 0
Equity in earnings of affiliates 4 9
Interest income (expense), net 9 10
INCOME (LOSS) BEFORE INCOME TAXES 81 55
Provision for income taxes (49) (20)
Equity income from continuing operations of subsidiaries 37 27
INCOME (LOSS) FROM CONTINUING OPERATIONS 69 62
LOSS FROM DISCONTINUED OPERATIONS, net of tax 0 0
NET INCOME (LOSS) 69 62
Less: Net income attributable to noncontrolling interests 0 0
NET INCOME (LOSS) ATTRIBUTABLE TO MERITOR, INC. 69 62
Guarantors | Elims    
Sales    
Total Sales 32 26
Non- Guarantors    
Sales    
Total Sales 435 374
Non- Guarantors | Reportable Legal Entities    
Sales    
Total Sales 479 386
Cost of sales (407) (337)
GROSS MARGIN 72 49
Selling, general and administrative (19) (12)
Restructuring costs (2) (2)
Other operating expense, net 0 (3)
OPERATING INCOME (LOSS) 51 32
Other income (expense), net (6) 1
Equity in earnings of affiliates 1 1
Interest income (expense), net 4 2
INCOME (LOSS) BEFORE INCOME TAXES 50 36
Provision for income taxes (11) (6)
Equity income from continuing operations of subsidiaries 0 0
INCOME (LOSS) FROM CONTINUING OPERATIONS 39 30
LOSS FROM DISCONTINUED OPERATIONS, net of tax 0 0
NET INCOME (LOSS) 39 30
Less: Net income attributable to noncontrolling interests (2) (1)
NET INCOME (LOSS) ATTRIBUTABLE TO MERITOR, INC. 37 29
Non- Guarantors | Elims    
Sales    
Total Sales $ 44 $ 12