Accessibility Statement Skip Navigation
  • Resources
  • Investor Relations
  • Journalists
  • Agencies
  • Client Login
  • Send a Release
Return to PR Newswire homepage
  • News
  • Products
  • Contact
Search
When typing in this field, a list of search results will appear and be automatically updated as you type.

Searching for your content...

No results found. Please change your search terms and try again.
  • News Releases view all

    • News in Focus
        • Browse News Releases

        • All News Releases
        • All Public Company
        • English-only
        • News Releases Overview

        • Multimedia Gallery

        • All Multimedia
        • All Photos
        • All Videos
        • Multimedia Gallery Overview

        • Trending Topics

        • All Trending Topics
    • Business & Money
        • Auto & Transportation

        • Aerospace, Defense
        • Air Freight
        • Airlines & Aviation
        • Automotive
        • Maritime & Shipbuilding
        • Railroads and Intermodal Transportation
        • Supply Chain/Logistics
        • Transportation, Trucking & Railroad
        • Travel
        • Trucking and Road Transportation
        • Auto & Transportation Overview

        • View All Auto & Transportation

        • Business Technology

        • Blockchain
        • Broadcast Tech
        • Computer & Electronics
        • Computer Hardware
        • Computer Software
        • Data Analytics
        • Electronic Commerce
        • Electronic Components
        • Electronic Design Automation
        • Financial Technology
        • High Tech Security
        • Internet Technology
        • Nanotechnology
        • Networks
        • Peripherals
        • Semiconductors
        • Business Technology Overview

        • View All Business Technology

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Financial Services & Investing

        • Accounting News & Issues
        • Acquisitions, Mergers and Takeovers
        • Banking & Financial Services
        • Bankruptcy
        • Bond & Stock Ratings
        • Conference Call Announcements
        • Contracts
        • Cryptocurrency
        • Dividends
        • Earnings
        • Earnings Forecasts & Projections
        • Financing Agreements
        • Insurance
        • Investments Opinions
        • Joint Ventures
        • Mutual Funds
        • Private Placement
        • Real Estate
        • Restructuring & Recapitalization
        • Sales Reports
        • Shareholder Activism
        • Shareholder Meetings
        • Stock Offering
        • Stock Split
        • Venture Capital
        • Financial Services & Investing Overview

        • View All Financial Services & Investing

        • General Business

        • Awards
        • Commercial Real Estate
        • Corporate Expansion
        • Earnings
        • Environmental, Social and Governance (ESG)
        • Human Resource & Workforce Management
        • Licensing
        • New Products & Services
        • Obituaries
        • Outsourcing Businesses
        • Overseas Real Estate (non-US)
        • Personnel Announcements
        • Real Estate Transactions
        • Residential Real Estate
        • Small Business Services
        • Socially Responsible Investing
        • Surveys, Polls and Research
        • Trade Show News
        • General Business Overview

        • View All General Business

    • Science & Tech
        • Consumer Technology

        • Artificial Intelligence
        • Blockchain
        • Cloud Computing/Internet of Things
        • Computer Electronics
        • Computer Hardware
        • Computer Software
        • Consumer Electronics
        • Cryptocurrency
        • Data Analytics
        • Electronic Commerce
        • Electronic Gaming
        • Financial Technology
        • Mobile Entertainment
        • Multimedia & Internet
        • Peripherals
        • Social Media
        • STEM (Science, Tech, Engineering, Math)
        • Supply Chain/Logistics
        • Wireless Communications
        • Consumer Technology Overview

        • View All Consumer Technology

        • Energy & Natural Resources

        • Alternative Energies
        • Chemical
        • Electrical Utilities
        • Gas
        • General Manufacturing
        • Mining
        • Mining & Metals
        • Oil & Energy
        • Oil and Gas Discoveries
        • Utilities
        • Water Utilities
        • Energy & Natural Resources Overview

        • View All Energy & Natural Resources

        • Environ­ment

        • Conservation & Recycling
        • Environmental Issues
        • Environmental Policy
        • Environmental Products & Services
        • Green Technology
        • Natural Disasters
        • Environment Overview

        • View All Environ­ment

        • Heavy Industry & Manufacturing

        • Aerospace & Defense
        • Agriculture
        • Chemical
        • Construction & Building
        • General Manufacturing
        • HVAC (Heating, Ventilation and Air-Conditioning)
        • Machinery
        • Machine Tools, Metalworking and Metallurgy
        • Mining
        • Mining & Metals
        • Paper, Forest Products & Containers
        • Precious Metals
        • Textiles
        • Tobacco
        • Heavy Industry & Manufacturing Overview

        • View All Heavy Industry & Manufacturing

        • Telecomm­unications

        • Carriers and Services
        • Mobile Entertainment
        • Networks
        • Peripherals
        • Telecommunications Equipment
        • Telecommunications Industry
        • VoIP (Voice over Internet Protocol)
        • Wireless Communications
        • Telecommunications Overview

        • View All Telecomm­unications

    • Lifestyle & Health
        • Consumer Products & Retail

        • Animals & Pets
        • Beers, Wines and Spirits
        • Beverages
        • Bridal Services
        • Cannabis
        • Cosmetics and Personal Care
        • Fashion
        • Food & Beverages
        • Furniture and Furnishings
        • Home Improvement
        • Household, Consumer & Cosmetics
        • Household Products
        • Jewelry
        • Non-Alcoholic Beverages
        • Office Products
        • Organic Food
        • Product Recalls
        • Restaurants
        • Retail
        • Supermarkets
        • Toys
        • Consumer Products & Retail Overview

        • View All Consumer Products & Retail

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Health

        • Biometrics
        • Biotechnology
        • Clinical Trials & Medical Discoveries
        • Dentistry
        • FDA Approval
        • Fitness/Wellness
        • Health Care & Hospitals
        • Health Insurance
        • Infection Control
        • International Medical Approval
        • Medical Equipment
        • Medical Pharmaceuticals
        • Mental Health
        • Pharmaceuticals
        • Supplementary Medicine
        • Health Overview

        • View All Health

        • Sports

        • General Sports
        • Outdoors, Camping & Hiking
        • Sporting Events
        • Sports Equipment & Accessories
        • Sports Overview

        • View All Sports

        • Travel

        • Amusement Parks and Tourist Attractions
        • Gambling & Casinos
        • Hotels and Resorts
        • Leisure & Tourism
        • Outdoors, Camping & Hiking
        • Passenger Aviation
        • Travel Industry
        • Travel Overview

        • View All Travel

    • Policy & Public Interest
        • Policy & Public Interest

        • Advocacy Group Opinion
        • Animal Welfare
        • Congressional & Presidential Campaigns
        • Corporate Social Responsibility
        • Domestic Policy
        • Economic News, Trends, Analysis
        • Education
        • Environmental
        • European Government
        • FDA Approval
        • Federal and State Legislation
        • Federal Executive Branch & Agency
        • Foreign Policy & International Affairs
        • Homeland Security
        • Labor & Union
        • Legal Issues
        • Natural Disasters
        • Not For Profit
        • Patent Law
        • Public Safety
        • Trade Policy
        • U.S. State Policy
        • Policy & Public Interest Overview

        • View All Policy & Public Interest

    • People & Culture
        • People & Culture

        • Aboriginal, First Nations & Native American
        • African American
        • Asian American
        • Children
        • Diversity, Equity & Inclusion
        • Hispanic
        • Lesbian, Gay & Bisexual
        • Men's Interest
        • People with Disabilities
        • Religion
        • Senior Citizens
        • Veterans
        • Women
        • People & Culture Overview

        • View All People & Culture

    • Explore Our Platform
    • Plan Campaigns
    • Create with AI
    • Distribute Press Releases
    • Report Results
    • Amplify Content
    • All Products
    • General Inquiries
    • Editorial Bureaus
    • Partnerships
    • Media Inquiries
    • Worldwide Offices
    • Hamburger menu
    • PR Newswire: news distribution, targeting and monitoring
    • Send a Release
      • ALL CONTACT INFO
      • Contact Us

        888-776-0942
        from 8 AM - 10 PM ET

    • Searching for your content...

      No results found. Please change your search terms and try again.

      News Releases

      view all
      Close menu
    • News
    • Products
    • Contact
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • 3 News in Focus
      • 5 Business & Money
      • 5 Science & Tech
      • 5 Lifestyle & Health
      • 1 Policy & Public Interest
      • 1 People & Culture
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content
      • All Products
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      Close submenu (News in Focus) News in Focus
      • Browse News Releases
      • Multimedia Gallery
      • Trending Topics
      Close submenu (Business & Money) Business & Money
      • Auto & Transportation
      • Business Technology
      • Entertain­ment & Media
      • Financial Services & Investing
      • General Business
      Close submenu (Science & Tech) Science & Tech
      • Consumer Technology
      • Energy & Natural Resources
      • Environ­ment
      • Heavy Industry & Manufacturing
      • Telecomm­unications
      Close submenu (Lifestyle & Health) Lifestyle & Health
      • Consumer Products & Retail
      • Entertain­ment & Media
      • Health
      • Sports
      • Travel
      Close submenu (Policy & Public Interest) Policy & Public Interest
      • Policy & Public Interest
      Close submenu (People & Culture) People & Culture
      • People & Culture

      Meritor Reports Fourth-Quarter and Fiscal Year 2016 Results

      Generates Net Income Attributable to Meritor of $551 Million for Full Year

      Achieves 10.2 Percent Adjusted EBITDA Margin for Full Year

      Meritor, Inc. logo.

      News provided by

      Meritor, Inc.

      Nov 16, 2016, 08:00 ET

      Share this article

      Share this article


      TROY, Mich., Nov. 16, 2016 /PRNewswire/ -- Meritor, Inc. (NYSE:MTOR) today reported financial results for its fourth quarter and full fiscal year ended Sept. 30, 2016.

      Fourth-Quarter Highlights

      • Sales were $728 million.
      • Net income attributable to Meritor and net income from continuing operations attributable to Meritor were each $452 million.
      • Diluted earnings per share from continuing operations was $5.10.
      • Adjusted income from continuing operations attributable to Meritor was $30 million, or $0.34 per adjusted diluted share from continuing operations.
      • Adjusted EBITDA was $74 million.
      • Adjusted EBITDA margin was 10.2 percent.

      Fourth-Quarter Results
      For the fourth quarter of fiscal year 2016, Meritor posted sales of $728 million, down $125 million, or 15 percent, from the same period last year. This decrease was primarily due to lower commercial truck production in North America.

      Net income attributable to Meritor was $452 million, or $5.10 per diluted share, compared with a net loss of $21 million, or $0.22 per diluted share, in the prior year. Net income from continuing operations attributable to Meritor was $452 million, compared to a loss of $21 million in the same quarter last year. In fiscal year 2016, we recognized $405 million from the partial release of tax valuation allowances in the United States.

      Adjusted income from continuing operations attributable to the company in the fourth quarter was $30 million, or adjusted diluted earnings per share from continuing operations of $0.34, compared with $38 million, or adjusted diluted earnings per share from continuing operations of $0.40, in the prior year.

      Adjusted EBITDA was $74 million, compared with $81 million in the fourth quarter of fiscal year 2015. Adjusted EBITDA margin for the fourth quarter of fiscal year 2016 was 10.2 percent, compared with 9.5 percent in the same period last year. The Adjusted EBITDA margin improvement was driven primarily by material, labor and burden performance and asbestos insurance settlements partially offset by lower revenue in North America.

      Cash flow from operating activities in the fourth quarter of fiscal year 2016 was $60 million, compared with cash used of $25 million in the same period last year. Free cash flow for the fourth quarter of fiscal year 2016 was $33 million, compared to cash used of $59 million in the same period last year. The year-over-year improvements were driven by $32 million of asbestos insurance settlement recoveries in the fourth quarter of fiscal year 2016 and an outflow of $94 million used to fund the company's voluntary buyout of its German and Canadian pension plan obligations in fiscal year 2015.

      Fourth-Quarter Segment Results
      Commercial Truck & Industrial sales were $541 million, down $109 million, or 17 percent, compared with the same period last year. Revenue was primarily impacted by lower Class 8 truck production in North America.

      Segment EBITDA for the Commercial Truck & Industrial segment was $39 million for the quarter, down $6 million from the fourth quarter of fiscal year 2015. Segment EBITDA margin was 7.2 percent, compared to 6.9 percent from the same period last year. The increase in Segment EBITDA margin was primarily driven by material, labor and burden performance and asbestos insurance settlements partially offset by lower revenue.

      The Aftermarket & Trailer segment posted sales of $212 million, down $19 million or 8 percent from the same period last year, due primarily to lower revenue in North America.

      Segment EBITDA for Aftermarket & Trailer was $29 million, compared with $37 million in the fourth quarter of fiscal year 2015. Segment EBITDA margin was 13.7 percent, down 2.3 percentage points from the same period last year. The decreases in Segment EBITDA and Segment EBITDA margin were attributable to lower revenue and unfavorable product mix.

      Fiscal Year Results
      For fiscal year 2016, Meritor posted sales of $3.199 billion, down 9 percent from the prior year, primarily due to lower commercial truck production in North and South America and unfavorable foreign currency exchange rates relative to the U.S. dollar.

      Net income attributable to Meritor was $551 million, or $5.99 per diluted share (net income of $555 million and $6.03 per diluted share from continuing operations), compared to $64 million, or $0.64 per diluted share (net income of $65 million and $0.65 per diluted share from continuing operations), in the same period last year. The increases in net income attributable to Meritor and income from continuing operations were due primarily to a partial release of tax valuation allowances in the United States of $405 million.

      Adjusted income from continuing operations in fiscal year 2016 was $151 million, or adjusted diluted earnings per share from continuing operations of $1.64, compared to $159 million, or adjusted diluted earnings per share from continuing operations of $1.59 in the prior year.

      Adjusted EBITDA was $327 million in fiscal year 2016, compared with $334 million in fiscal year 2015. Adjusted EBITDA margin was 10.2 percent in fiscal year 2016, up 70 basis points compared with the prior fiscal year. This margin increase was primarily driven by material, labor and burden performance and asbestos insurance settlements partially offset by lower revenue in North and South America.

      Cash flow from operating activities in the full fiscal year was $204 million, compared to $97 million in fiscal year 2015. Free cash flow for the full fiscal year was $111 million, as compared to $18 million in fiscal year 2015. Cash flow from operating activities and Free cash flow were higher in fiscal year 2016 primarily due to the $94 million used to fund the company's voluntary buyout of its German and Canadian pension plan obligations in fiscal year 2015 and $52 million in asbestos insurance recoveries in fiscal year 2016.

      In fiscal year 2016, Meritor repurchased 8.7 million common shares using $81 million of cash and also repurchased $55 million of convertible debt. These repurchases were part of the company's $210 million repurchase program, which is now fully completed.

      Outlook for Fiscal Year 2017
      Meritor expects the following from continuing operations:

      • Revenue to be in the range of $3.0 billion and $3.1 billion.
      • Net income attributable to Meritor and net income from continuing operations attributable to Meritor to be in the range of $80 million to $85 million (diluted earnings per share of $0.90 to $0.95).
      • Adjusted EBITDA margin of 9.6 percent to 10.0 percent.
      • Adjusted diluted earnings per share from continuing operations in the range of $1.25 to $1.40.
      • Operating cash flow in the range of $140 million to $160 million.
      • Free cash flow to be in the range of $50 million to $70 million.

      "Through the efforts of our leadership team and each of our employees, we made tremendous progress over the past three years to fundamentally transform the company," said Jay Craig, CEO and president of Meritor. "The changes we made enabled us to achieve our M2016 financial objectives and establish the foundation for sustainable growth in the future. Despite the challenging end markets we anticipate for fiscal year 2017, we remain confident that we will maintain our strong margin and bottom-line earnings performance."

      Fourth-Quarter and Fiscal Year 2016 Conference Call
      Meritor will host a conference call and webcast to discuss the company's fourth-quarter and full-year earnings results for fiscal year 2016 on Wednesday, Nov. 16 at 10 a.m. ET.

      To participate, call (844) 412-1003 at least 10 minutes prior to the start of the call. Investors can also listen to the conference call in real time or access a recording of the call for seven days after the event by visiting the investors page on meritor.com.

      A replay of the call will be available starting at 1 p.m. ET on Nov. 16, until 11:59 p.m. ET on Nov. 23 by calling (855) 859-2056 (within the United States) or (404) 537-3406 for international calls. Please refer to replay passcode 97594644. To access the listen-only audio webcast, visit meritor.com and select the webcast link from the investors page.

      The company's fourth-quarter and full-year financial results for fiscal year 2016 will be released prior to the conference call and webcast on Nov. 16. The release will be distributed through PR Newswire and posted on meritor.com.

      About Meritor
      Meritor, Inc. is a leading global supplier of drivetrain, mobility, braking and aftermarket solutions for commercial vehicle and industrial markets. With more than a 100-year legacy of providing innovative products that offer superior performance, efficiency and reliability, the company serves commercial truck, trailer, off-highway, defense, specialty and aftermarket customers around the world. Meritor is based in Troy, Mich., United States, and is made up of approximately 8,000 diverse employees who apply their knowledge and skills in manufacturing facilities, engineering centers, joint ventures, distribution centers and global offices in 19 countries. Meritor common stock is traded on the New York Stock Exchange under the ticker symbol MTOR. For important information, visit the company's website at www.meritor.com.

      Forward-Looking Statement
      This release contains statements relating to future results of the company (including certain projections and business trends) that are "forward-looking statements" as defined in the Private Securities Litigation Reform Act of 1995. Forward-looking statements are typically identified by words or phrases such as "believe," "expect," "anticipate," "estimate," "should," "are likely to be," "will" and similar expressions. Actual results may differ materially from those projected as a result of certain risks and uncertainties, including but not limited to reliance on major original equipment manufacturer ("OEM") customers and possible negative outcomes from contract negotiations with our major customers, including failure to negotiate acceptable terms in contract renewal negotiations and our ability to obtain new customers; the outcome of actual and potential product liability, warranty and recall claims; our ability to successfully manage rapidly changing volumes in the commercial truck markets and work with our customers to manage demand expectations in view of rapid changes in production levels; global economic and market cycles and conditions; availability and sharply rising costs of raw materials, including steel, and our ability to manage or recover such costs; our ability to manage possible adverse effects on our European operations, or financing arrangements related thereto, following the United Kingdom's decision to exit the European Union or in the event one or more other countries exit the European monetary union; risks inherent in operating abroad (including foreign currency exchange rates, restrictive government actions regarding trade, implications of foreign regulations relating to pensions and potential disruption of production and supply due to terrorist attacks or acts of aggression); risks related to our joint ventures; rising costs of pension and other postemployment benefits; the ability to achieve the expected benefits of strategic initiatives and restructuring actions; the demand for commercial and specialty vehicles for which we supply products; whether our liquidity will be affected by declining vehicle productions in the future; OEM program delays; demand for and market acceptance of new and existing products; successful development and launch of new products; labor relations of our company, our suppliers and customers, including potential disruptions in supply of parts to our facilities or demand for our products due to work stoppages; the financial condition of our suppliers and customers, including potential bankruptcies; possible adverse effects of any future suspension of normal trade credit terms by our suppliers; potential difficulties competing with companies that have avoided their existing contracts in bankruptcy and reorganization proceedings; potential impairment of long-lived assets, including goodwill; potential adjustment of the value of deferred tax assets; competitive product and pricing pressures; the amount of our debt; our ability to continue to comply with covenants in our financing agreements; our ability to access capital markets; credit ratings of our debt; the outcome of existing and any future legal proceedings, including any litigation with respect to environmental, asbestos-related or other matters; possible changes in accounting rules; and other substantial costs, risks and uncertainties, including but not limited to those detailed herein and from time to time in other filings of the company with the SEC. See also the following portions of our Annual Report on Form 10-K for the fiscal year ended September 30, 2015, as amended: Item 1.Business, "Customers; Sales and Marketing"; "Competition"; "Raw Materials and Supplies"; "Employees"; "Environmental Matters"; "International Operations"; and "Seasonality; Cyclicality"; Item 1A.Risk Factors; Item 3.Legal Proceedings; and Item 7.Management's Discussion and Analysis of Financial Condition and Results of Operations. These forward-looking statements are made only as of the date hereof, and the company undertakes no obligation to update or revise the forward-looking statements, whether as a result of new information, future events or otherwise, except as otherwise required by law. All earnings per share amounts are on a diluted basis. The company's fiscal year ends on the Sunday nearest Sept. 30, and its fiscal quarters generally end on the Sundays nearest Dec. 31, March 31 and June 30. All year and quarter references relate to the company's fiscal year and fiscal quarters, unless otherwise stated.

      Non-GAAP Financial Measures
      In addition to the results reported in accordance with accounting principles generally accepted in the United States ("GAAP"), we have provided information regarding non-GAAP financial measures. These non-GAAP financial measures include Adjusted income (loss) from continuing operations attributable to the company, Adjusted diluted earnings (loss) per share from continuing operations, Adjusted EBITDA, Adjusted EBITDA margin, and Free cash flow.

      Adjusted income (loss) from continuing operations attributable to the company and Adjusted diluted earnings (loss) per share from continuing operations are defined as reported income or loss from continuing operations and reported diluted earnings (loss) per share from continuing operations before restructuring expenses, asset impairment charges, non-cash tax expense related to the use of deferred tax assets in jurisdictions with net operating loss carry forwards, and other special items as determined by management. Non cash tax expense was added as an adjustment in fiscal year 2016.  Adjusted EBITDA is defined as income (loss) from continuing operations before interest, income taxes, depreciation and amortization, non-controlling interests in consolidated joint ventures, loss on sale of receivables, restructuring expenses, asset impairment charges and other special items as determined by management. Adjusted EBITDA margin is defined as Adjusted EBITDA divided by consolidated sales from continuing operations. Free cash flow is defined as cash flows provided by (used for) operating activities less capital expenditures.

      Management believes these non-GAAP financial measures are useful to both management and investors in their analysis of the company's financial position and results of operations. In particular, management believes that Adjusted EBITDA, Adjusted EBITDA margin and Adjusted diluted earnings (loss) per share from continuing operations are meaningful measures of performance as they are commonly utilized by management and the investment community to analyze operating performance in our industry. Further, management uses these non-GAAP financial measures for planning and forecasting future periods. Management believes that Free cash flow is useful in analyzing our ability to service and repay debt and return value directly to shareholders.

      Adjusted income (loss) from continuing operations attributable to the company, Adjusted diluted earnings (loss) per share from continuing operations and Adjusted EBITDA should not be considered a substitute for the reported results prepared in accordance with GAAP and should not be considered as an alternative to net income as an indicator of our operating performance. Free cash flow should not be considered a substitute for cash provided by (used for) operating activities, or other cash flow statement data prepared in accordance with GAAP, or as a measure of financial position or liquidity. In addition, these non-GAAP cash flow measures do not reflect cash used to repay debt or cash received from the divestitures of businesses or sales of other assets and thus do not reflect funds available for investment or other discretionary uses.

      These non-GAAP financial measures, as determined and presented by the company, may not be comparable to related or similarly titled measures reported by other companies. Set forth on the following pages are reconciliations of these non-GAAP financial measures to the most directly comparable financial measures calculated and presented in accordance with GAAP.

      Segment EBITDA and EBITDA Margins
      Segment EBITDA is defined as income (loss) from continuing operations before interest expense, income taxes, depreciation and amortization, non-controlling interests in consolidated joint ventures, loss on sale of receivables, restructuring expense and asset impairment charges. We use Segment EBITDA as the primary basis for the Chief Operating Decision Maker to evaluate the performance of each of our reportable segments. Segment EBITDA margin is defined as Segment EBITDA divided by consolidated sales from continuing operations.

      MERITOR, INC.

      CONSOLIDATED STATEMENT OF OPERATIONS

      (Unaudited)

      (In millions, except per share amounts)



      Three Months Ended
      September 30,


      Twelve Months Ended
      September 30,


      2016


      2015


      2016


      2015

      Sales

      $

      728


      $

      853


      $

      3,199


      $

      3,505

      Cost of sales

      (644)


      (745)


      (2,763)


      (3,043)

      GROSS MARGIN

      84


      108


      436


      462

      Selling, general and administrative

      (38)


      (56)


      (213)


      (243)

      Pension settlement losses

      —


      (59)


      —


      (59)

      Restructuring costs

      (7)


      (1)


      (16)


      (16)

      Goodwill impairment

      —


      (15)


      —


      (15)

      Other operating expense, net

      —


      (3)


      (3)


      (1)

      OPERATING INCOME (LOSS)

      39


      (26)


      204


      128

      Other income (expense), net

      —


      2


      (1)


      5

      Equity in earnings of affiliates

      10


      11


      36


      39

      Interest expense, net

      (21)


      (27)


      (84)


      (105)

      INCOME (LOSS) BEFORE INCOME TAXES

      28


      (40)


      155


      67

      Benefit (provision) for income taxes

      424


      18


      402


      (1)

      INCOME (LOSS) FROM CONTINUING OPERATIONS

      452


      (22)


      557


      66

      LOSS FROM DISCONTINUED OPERATIONS, net of tax

      —


      —


      (4)


      (1)

      NET INCOME (LOSS)

      452


      (22)


      553


      65

      Less: Net (income) loss attributable to noncontrolling interests

      —


      1


      (2)


      (1)

      NET INCOME (LOSS) ATTRIBUTABLE TO MERITOR, INC.

      $

      452


      $

      (21)


      $

      551


      $

      64









      NET INCOME (LOSS) ATTRIBUTABLE TO MERITOR, INC.








      Net income (loss) from continuing operations

      $

      452


      $

      (21)


      $

      555


      $

      65

      Loss from discontinued operations

      —


      —


      (4)


      (1)

      Net income (loss)

      $

      452


      $

      (21)


      $

      551


      $

      64









      DILUTED EARNINGS (LOSS) PER SHARE








      Continuing operations

      $

      5.10


      $

      (0.22)


      $

      6.03


      $

      0.65

      Discontinued operations

      —


      —


      (0.04)


      (0.01)

      Diluted earnings (loss) per share

      $

      5.10


      $

      (0.22)


      $

      5.99


      $

      0.64









      Diluted average common shares outstanding

      88.7


      95.1


      92.0


      100.1

      MERITOR, INC.

      CONDENSED CONSOLIDATED BALANCE SHEET

      (Unaudited, in millions)




      September 30, 
      2016


      September 30, 
      2015

      ASSETS:





      Cash and cash equivalents


      $

      160


      $

      193

      Receivables, trade and other, net


      396


      461

      Inventories


      316


      338

      Other current assets


      32


      50

      TOTAL CURRENT ASSETS


      904


      1,042

      Net property


      439


      419

      Goodwill


      390


      402

      Other assets


      738


      332

      TOTAL ASSETS


      $

      2,471


      $

      2,195






      LIABILITIES AND EQUITY (DEFICIT):





      Short-term debt


      $

      14


      $

      15

      Accounts and notes payable


      475


      574

      Other current liabilities


      268


      279

      TOTAL CURRENT LIABILITIES


      757


      868

      Long-term debt


      982


      1,036

      Retirement benefits


      703


      632

      Other liabilities


      238


      305

      Total deficit attributable to Meritor, Inc.


      (234)


      (671)

      Noncontrolling interests


      25


      25

      TOTAL DEFICIT


      (209)


      (646)

      TOTAL LIABILITIES AND DEFICIT


      $

      2,471


      $

      2,195

      MERITOR, INC.

      ADJUSTED EBITDA-RECONCILIATION

      Non-GAAP

      AND

      CONSOLIDATED BUSINESS SEGMENT INFORMATION

      (Unaudited)

      (in millions, except per share amounts)



      Three Months Ended
      September 30,


      Twelve Months Ended
      September 30,


      2016


      2015


      2016


      2015

      Net income (loss) attributable to Meritor, Inc.

      $

      452


      $

      (21)


      $

      551


      $

      64

      Loss from Discontinued Operations, net of tax, attributable to Meritor, Inc.

      —


      —


      4


      1

      Income (loss) from Continuing Operations, net of tax, attributable to Meritor, Inc.

      452


      (21)


      555


      65

      Interest expense, net

      21


      27


      84


      105

      Provision (benefit) for income taxes

      (424)


      (18)


      (402)


      1

      Depreciation and amortization

      19


      16


      67


      65

      Noncontrolling interests

      —


      (1)


      2


      1

      Loss on sale of receivables

      (1)


      1


      5


      5

      Restructuring costs

      7


      1


      16


      16

      Pension settlement losses

      —


      59


      —


      59

      Goodwill and asset impairment

      —


      17


      —


      17

      Adjusted EBITDA

      $

      74


      $

      81


      $

      327


      $

      334









      Sales:








      Commercial Truck & Industrial

      $

      541


      $

      650


      $

      2,445


      $

      2,739

      Aftermarket & Trailer

      212


      231


      860


      884

      Intersegment Sales

      (25)


      (28)


      (106)


      (118)

      Total sales

      $

      728


      $

      853


      $

      3,199


      $

      3,505

      Segment EBITDA:








      Commercial Truck & Industrial

      $

      39


      $

      45


      $

      208


      $

      216

      Aftermarket & Trailer

      29


      37


      115


      123

      Segment EBITDA

      68


      82


      323


      339

      Unallocated legacy and corporate costs, net

      6


      (1)


      4


      (5)

      Adjusted EBITDA

      74


      81


      327


      334









      Adjusted EBITDA Margin (1)

      10.2%


      9.5%


      10.2%


      9.5%


      (1) Adjusted EBITDA Margin equals Adjusted EBITDA divided by consolidated sales from continuing operations.

      MERITOR, INC.

      CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS

      (Unaudited, in millions)



      Twelve Months Ended
      September 30,


      2016


      2015

      OPERATING ACTIVITIES




      Income from continuing operations

      $

      557


      $

      66

      Adjustments to income from continuing operations to arrive at cash provided by (used for) operating activities:




      Depreciation and amortization

      67


      65

      Deferred income tax benefit

      (382)


      (24)

      Restructuring costs

      16


      16

      Loss on debt extinguishment

      —


      25

      Gain on sale of property

      (2)


      (3)

      Equity in earnings of affiliates

      (36)


      (39)

      Goodwill and asset impairment

      —


      17

      Pension and retiree medical expense

      20


      82

      Other adjustments to income from continuing operations

      11


      12

      Dividends received from equity method investments

      37


      32

      Pension and retiree medical contributions

      (42)


      (141)

      Restructuring payments

      (11)


      (16)

      Changes in off-balance sheet accounts receivable factoring

      (31)


      39

      Changes in assets and liabilities, excluding effects of acquisitions, divestitures, foreign currency adjustments and discontinued operations

      5


      (24)

      Operating cash flows provided by continuing operations

      209


      107

      Operating cash flows used for discontinued operations

      (5)


      (10)

      CASH PROVIDED BY OPERATING ACTIVITIES

      204


      97

      INVESTING ACTIVITIES




      Capital expenditures

      (93)


      (79)

      Proceeds from sale of property

      4


      4

      Cash paid for acquisition of Morganton

      —


      (16)

      Other investing activities

      (1)


      —

      Net investing cash flows provided by discontinued operations

      4


      4

      CASH USED FOR INVESTING ACTIVITIES

      (86)


      (87)

      FINANCING ACTIVITIES




      Repayment of notes and term loan

      (55)


      (199)

      Proceeds from debt issuance

      —


      225

      Debt issuance costs

      —


      (4)

      Other financing activities

      (16)


      (9)

      Net change in debt

      (71)


      13

      Repurchase of common stock

      (81)


      (55)

      CASH USED FOR FINANCING ACTIVITIES

      (152)


      (42)

      EFFECT OF CHANGES IN FOREIGN CURRENCY EXCHANGE RATES ON CASH AND CASH EQUIVALENTS

      1


      (22)

      CHANGE IN CASH AND CASH EQUIVALENTS

      (33)


      (54)

      CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD

      193


      247

      CASH AND CASH EQUIVALENTS AT END OF PERIOD

      $

      160


      $

      193

      MERITOR, INC.

      ADJUSTED INCOME AND EARNINGS PER SHARE — RECONCILIATION

      Non-GAAP

      (Unaudited)

      (in millions, except per share amounts)



      Three Months Ended
      September 30,


      Twelve Months Ended
      September 30,


      2016


      2015(1)


      2016


      2015(1)

      Income (loss) from continuing operations attributable to Meritor, Inc.

      $

      452


      $

      (21)


      $

      555


      $

      65

      Adjustments:








      Pension settlement losses

      —


      59


      —


      59

      Loss on debt extinguishment

      —


      5


      —


      24

      Restructuring costs

      7


      1


      16


      16

      Goodwill and asset impairment

      —


      17


      —


      17

      Tax valuation allowance reversal, net and other (2)

      (432)


      (16)


      (432)


      (16)

      Non-cash tax expense (3)

      3


      1


      13


      4

      Income tax benefits

      —


      (8)


      (1)


      (10)

      Adjusted income from continuing operations attributable to Meritor, Inc.

      $

      30


      $

      38


      $

      151


      $

      159









      Diluted earnings (loss) per share from continuing operations

      $

      5.10


      $

      (0.22)


      $

      6.03


      $

      0.65

      Impact of adjustments on diluted earnings per share

      (4.76)


      0.62


      (4.39)


      0.94

      Adjusted diluted earnings per share from continuing operations

      $

      0.34


      $

      0.40


      $

      1.64


      $

      1.59









      Diluted average common shares outstanding

      88.7


      95.1


      92.0


      100.1


      (1) The three and twelve months ended September 30, 2015 have been recast to reflect non-cash tax expense.


      (2) Includes non-cash income tax benefit (expense) of $405 million related to the partial reversal of the U.S. valuation allowance, ($9) million related to the establishment of a valuation allowance in Brazil and $36 million related to other correlated tax relief.


      (3) Represents tax expense related to the use of deferred tax assets in jurisdictions with net operating loss carry forwards.

      MERITOR, INC.

      FREE CASH FLOW — RECONCILIATION

      Non-GAAP

      (Unaudited, in millions)



      Three Months Ended
      September 30,


      Twelve Months Ended
      September 30,


      2016


      2015


      2016


      2015

      Cash provided by (used for) operating activities

      $

      60


      $

      (25)


      $

      204


      $

      97

      Capital expenditures

      (27)


      (34)


      (93)


      (79)

      Free cash flow

      $

      33


      $

      (59)


      $

      111


      $

      18









      MERITOR, INC.

      OUTLOOK FOR FISCAL YEAR 2017— RECONCILIATIONS

      Non-GAAP

      (Unaudited)

      (in millions, except per share amounts)



      Fiscal Year


      2017 Outlook(1)

      Net income attributable to Meritor, Inc.

      $80-85

      Loss from Discontinued Operations, net of tax, attributable to Meritor, Inc.

      —

      Income from Continuing Operations, net of tax, attributable to Meritor, Inc.

      $80-85

      Interest expense, net

      ~80

      Provision for income taxes

      50-60

      Depreciation and amortization

      65-70

      Restructuring

      ~5

      Other (noncontrolling interests, loss on sale of receivables, etc.)

      ~10

      Adjusted EBITDA

      $290-310



      Sales

      $3,000-3,100



      Adjusted EBITDA Margin (2)

      9.6%-10.0%



      Diluted earnings per share from continuing operations

      $0.90-0.95

      Adjustments:


      Restructuring costs

      ~$0.05

      Non-cash tax expense (3)

      0.30-0.40

      Adjusted diluted earnings per share from continuing operations

      $1.25-1.40



      Diluted average common shares outstanding

      ~89



      Cash provided by operating activities

      $140-$160

      Capital expenditures

      ~($90)

      Free cash flow

      $50-$70


      (1) Amounts are approximate.


      (2) Adjusted EBITDA Margin equals Adjusted EBITDA divided by consolidated sales from continuing operations.


      (3) Represents tax expense related to the use of deferred tax assets in jurisdictions with net operating loss carry forwards.

      Logo - http://photos.prnewswire.com/prnh/20110330/DE73783LOGO

      SOURCE Meritor, Inc.

      Modal title

      Contact PR Newswire

      • Call PR Newswire at 888-776-0942
        from 8 AM - 9 PM ET
      • Chat with an Expert
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices

      Products

      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content

      About

      • About PR Newswire
      • About Cision
      • Careers
      • Accessibility Statement
      • APAC
      • APAC - Simplified Chinese
      • APAC - Traditional Chinese
      • Brazil
      • Canada
      • Czech
      • Denmark
      • Finland
      • France
      • Germany
      • India
      • Indonesia
      • Israel
      • Italy
      • Japan
      • Korea
      • Mexico
      • Middle East
      • Middle East - Arabic
      • Netherlands
      • Norway
      • Poland
      • Portugal
      • Russia
      • Slovakia
      • Spain
      • Sweden
      • United Kingdom
      • Vietnam

      My Services

      • All New Releases
      • Platform Login
      • Data Privacy

      Do not sell or share my personal information:

      • Submit via [email protected] 
      • Call Privacy toll-free: 877-297-8921

      Contact PR Newswire

      Products

      About

      My Services
      • All News Releases
      • Platform Login
      • ProfNet
      Call PR Newswire at
      888-776-0942
      • Terms of Use
      • Privacy Policy
      • Information Security Policy
      • Site Map
      • RSS
      • Cookies
      Copyright © 2026 Cision US Inc.