First Time Loading...

Meritor Inc
NYSE:MTOR

Watchlist Manager
Meritor Inc Logo
Meritor Inc
NYSE:MTOR
Watchlist
Price: 36.5 USD Market Closed
Updated: May 4, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

4.1B
+4%
Revenue
Growth Rates:
1 Year
+30%
3 Years
-7%
5 Years
+33%
7 Years
+13%
10 Years
-
235m
-5%
Operating Income
Growth Rates:
1 Year
+99%
3 Years
-33%
5 Years
+16%
7 Years
+4%
10 Years
-
220m
-0.5%
Net Income
Growth Rates:
1 Year
+267%
3 Years
-15%
5 Years
-60%
7 Years
-29%
10 Years
-

Earnings Waterfall
Meritor Inc

Revenue
4.1B USD
Cost of Revenue
-3.6B USD
Gross Profit
506m USD
Operating Expenses
-271m USD
Operating Income
235m USD
Other Expenses
-15m USD
Net Income
220m USD

Income Statement
Meritor Inc

Rotate your device to view
Income Statement
Currency: USD
Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022
Revenue
Revenue
4 649
N/A
4 384
-6%
4 116
-6%
3 864
-6%
3 744
-3%
3 672
-2%
3 681
+0%
3 727
+1%
3 713
0%
3 744
+1%
3 723
-1%
3 633
-2%
3 563
-2%
3 505
-2%
3 435
-2%
3 392
-1%
3 324
-2%
3 199
-4%
3 089
-3%
3 074
0%
3 153
+3%
3 347
+6%
3 551
+6%
3 811
+7%
4 020
+5%
4 178
+4%
4 313
+3%
4 403
+2%
4 440
+1%
4 388
-1%
4 251
-3%
3 966
-7%
3 314
-16%
3 044
-8%
3 032
0%
3 144
+4%
3 646
+16%
3 833
+5%
3 928
+2%
4 099
+4%
Gross Profit
Cost of Revenue
(4 159)
(3 902)
(3 657)
(3 444)
(3 347)
(3 277)
(3 264)
(3 287)
(3 258)
(3 252)
(3 221)
(3 134)
(3 064)
(3 043)
(2 984)
(2 935)
(2 864)
(2 763)
(2 668)
(2 653)
(2 717)
(2 850)
(3 011)
(3 221)
(3 402)
(3 553)
(3 679)
(3 766)
(3 794)
(3 748)
(3 625)
(3 400)
(2 899)
(2 716)
(2 716)
(2 794)
(3 192)
(3 328)
(3 411)
(3 593)
Gross Profit
490
N/A
482
-2%
459
-5%
420
-8%
397
-5%
395
-1%
417
+6%
440
+6%
455
+3%
492
+8%
502
+2%
499
-1%
499
N/A
462
-7%
451
-2%
457
+1%
460
+1%
436
-5%
421
-3%
421
N/A
436
+4%
497
+14%
540
+9%
590
+9%
618
+5%
625
+1%
634
+1%
637
+0%
646
+1%
640
-1%
626
-2%
566
-10%
415
-27%
328
-21%
316
-4%
350
+11%
454
+30%
505
+11%
517
+2%
506
-2%
Operating Income
Operating Expenses
(269)
(281)
(278)
(276)
(306)
(361)
(358)
(358)
(333)
(279)
(283)
(274)
(264)
(303)
(300)
(306)
(310)
(230)
(226)
(219)
(222)
(249)
(258)
(286)
(288)
(300)
(299)
(288)
(291)
(300)
(305)
(34)
(20)
31
35
(232)
(242)
(274)
(269)
(271)
Selling, General & Administrative
(266)
(277)
(274)
(272)
(267)
(249)
(251)
(252)
(262)
(282)
(283)
(274)
(266)
(243)
(239)
(242)
(245)
(227)
(220)
(214)
(217)
(242)
(253)
(272)
(274)
(286)
(286)
(286)
(286)
(287)
(292)
(278)
(257)
(221)
(216)
(226)
(243)
(270)
(267)
(268)
Other Operating Expenses
(3)
(4)
(4)
(4)
(39)
(112)
(107)
(106)
(71)
3
0
0
2
(60)
(61)
(64)
(65)
(3)
(6)
(5)
(5)
(7)
(5)
(14)
(14)
(14)
(13)
(2)
(5)
(13)
(13)
244
237
252
251
(6)
1
(4)
(2)
(3)
Operating Income
221
N/A
201
-9%
181
-10%
144
-20%
91
-37%
34
-63%
59
+74%
82
+39%
122
+49%
213
+75%
219
+3%
225
+3%
235
+4%
159
-32%
151
-5%
151
N/A
150
-1%
206
+37%
195
-5%
202
+4%
214
+6%
248
+16%
282
+14%
304
+8%
330
+9%
325
-2%
335
+3%
349
+4%
355
+2%
340
-4%
321
-6%
532
+66%
395
-26%
359
-9%
351
-2%
118
-66%
212
+80%
231
+9%
248
+7%
235
-5%
Pre-Tax Income
Interest Income Expense
(34)
(43)
(54)
(60)
(77)
41
42
18
227
98
107
134
(73)
(66)
(68)
(70)
(53)
(48)
(47)
(46)
(42)
172
164
167
169
(40)
(26)
(25)
(25)
(26)
(29)
(30)
(43)
(52)
(61)
(63)
(57)
(45)
(34)
(23)
Non-Reccuring Items
(26)
(28)
(10)
(13)
(42)
(27)
(22)
(13)
23
10
8
7
(22)
(31)
(24)
(23)
(11)
(2)
(5)
(19)
(24)
(30)
(43)
(30)
(34)
(41)
2
6
13
23
(13)
(16)
(24)
(27)
(28)
(28)
(22)
(13)
(11)
(9)
Total Other Income
13
7
3
2
1
3
3
3
3
0
2
4
3
5
4
0
1
(1)
(2)
0
1
(9)
6
14
22
34
30
31
32
40
39
44
46
46
50
59
59
61
61
52
Pre-Tax Income
174
N/A
137
-21%
120
-12%
73
-39%
(27)
N/A
51
N/A
82
+61%
90
+10%
375
+317%
321
-14%
336
+5%
370
+10%
143
-61%
67
-53%
63
-6%
58
-8%
87
+50%
155
+78%
141
-9%
137
-3%
149
+9%
381
+156%
409
+7%
455
+11%
487
+7%
278
-43%
341
+23%
361
+6%
375
+4%
377
+1%
318
-16%
530
+67%
374
-29%
326
-13%
312
-4%
86
-72%
192
+123%
234
+22%
264
+13%
255
-3%
Net Income
Tax Provision
(57)
(57)
(47)
(37)
(26)
(64)
(65)
(66)
(77)
(32)
(28)
(26)
(20)
(1)
(1)
(2)
(4)
424
425
419
416
(52)
(52)
(62)
(76)
(60)
(82)
(86)
(84)
(85)
(70)
(116)
(80)
(78)
(72)
(21)
(48)
(24)
(29)
(22)
Income from Continuing Operations
117
80
73
36
(53)
(13)
17
24
298
289
308
344
123
66
62
56
83
579
566
556
565
329
357
393
411
218
259
275
291
292
248
414
294
248
240
65
144
210
235
233
Income to Minority Interest
(13)
(11)
(7)
(3)
(1)
(2)
(4)
(6)
(6)
(5)
(4)
(2)
(3)
(1)
(1)
(1)
(1)
(2)
(2)
(3)
(5)
(4)
(5)
(7)
(7)
(9)
(9)
(8)
(8)
(5)
(5)
(4)
(3)
(4)
(3)
(5)
(6)
(10)
(13)
(13)
Net Income (Common)
78
N/A
52
-33%
53
+2%
29
-45%
(58)
N/A
(22)
+62%
10
N/A
15
+50%
287
+1 813%
249
-13%
267
+7%
309
+16%
88
-72%
64
-27%
61
-5%
50
-18%
78
+56%
573
+635%
562
-2%
552
-2%
559
+1%
324
-42%
273
-16%
308
+13%
324
+5%
117
-64%
243
+108%
258
+6%
280
+9%
291
+4%
240
-18%
409
+70%
287
-30%
245
-15%
238
-3%
60
-75%
138
+130%
199
+44%
221
+11%
220
0%
EPS (Diluted)
0.8
N/A
0.53
-34%
0.54
+2%
0.29
-46%
-0.59
N/A
-0.22
+63%
0.1
N/A
0.15
+50%
2.83
+1 787%
2.5
-12%
2.63
+5%
3
+14%
0.87
-71%
0.67
-23%
0.64
-4%
0.54
-16%
0.84
+56%
6.47
+670%
6.34
-2%
6
-5%
5.99
0%
3.65
-39%
3.08
-16%
3.37
+9%
3.6
+7%
1.28
-64%
2.79
+118%
3.03
+9%
3.27
+8%
3.4
+4%
2.97
-13%
5.43
+83%
3.98
-27%
3.33
-16%
3.25
-2%
0.81
-75%
1.89
+133%
2.77
+47%
3.1
+12%
3.07
-1%

See Also

Summary
MTOR intrinsic value, competitors valuation, and company profile.
DCF Valuation
MTOR stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MTOR stock valuation using valuation multiples.
Wall Street Estimates
MTOR price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
MTOR stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 134,200+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.