Meritor, inc. (MTOR)
CashFlow / Yearly
Sep'19Sep'18Sep'17Sep'16Sep'15Sep'14Sep'13Sep'12Sep'11Sep'10Sep'09
Adjustments to income from continuing operations to arrive at cash provided by operating activities:
CASH PROVIDED BY OPERATING ACTIVITIES

256,000

251,000

176,000

204,000

97,000

215,000

-96,000

77,000

41,000

211,000

-295,000

INVESTING ACTIVITIES
Capital expenditures

103,000

104,000

95,000

93,000

79,000

77,000

54,000

89,000

105,000

55,000

82,000

Proceeds from Sale of Equity Method Investments

0

250,000

0

0

-

-

-

-

-

-

-

Cash paid for acquisition of Transportation Power, Inc., net of cash acquired

168,000

35,000

34,000

-

-

-

-

-

-

-

-

Cash paid for investment in Transportation Power, Inc.

6,000

6,000

0

0

-

-

-

-

-

-

-

Proceeds from sale of a business

-

-

-

0

-

-

-

-

-

-

-

Proceeds from sale of equity investment

-

-

-

-

-

-

182,000

0

0

-

-

Proceeds from sale of assets

-

-

-

0

-

0

0

18,000

0

0

-

Cash paid for acquisitions

-

-

-

-

16,000

0

0

-

-

-

-

Other investing activities

-6,000

-6,000

0

-3,000

-4,000

0

-3,000

-3,000

-2,000

-5,000

-9,000

Net investing cash flows provided by (used for) continuing operations

-271,000

111,000

-129,000

-90,000

-91,000

-77,000

131,000

-68,000

-103,000

-50,000

-73,000

Net investing cash flows provided by discontinued operations

0

0

2,000

4,000

4,000

7,000

6,000

28,000

-69,000

-14,000

87,000

CASH USED FOR INVESTING ACTIVITIES

-271,000

111,000

-127,000

-86,000

-87,000

-70,000

137,000

-40,000

-172,000

-64,000

14,000

FINANCING ACTIVITIES
Securitization

-

-

-

-

0

-

-

-

-

-

-

Securitization

-38,000

-43,000

89,000

0

-

-

-

-

-

-83,000

-

Proceeds from Issuance of Long-term Debt

0

0

325,000

0

225,000

225,000

500,000

100,000

0

245,000

0

Term loan borrowings

175,000

0

0

-

-

-

-

-

-

-

-

Redemption of notes

24,000

181,000

103,000

0

0

-

-

-

-

-

-

Repayment of notes and term loan

0

0

408,000

55,000

199,000

439,000

475,000

86,000

0

193,000

83,000

Deferred issuance costs

4,000

0

0

-

-

-

-

-

-

-

-

Debt issuance costs

0

0

12,000

0

4,000

10,000

12,000

12,000

0

45,000

0

Debt and stock issuance and debt extinguishment costs

-

-

-

-

-

-

-

-

-

-

0

Other financing activities

-

-

-

-

-

-

-

-

6,000

-1,000

-8,000

Payments on prior accounts receivable securitization program

-

-

-

-

-

-

-

-

-

-

-111,000

Borrowings (payments) on new accounts receivable securitization program

-

-

-

-

-

-

-

-

-

-

83,000

Payments on revolving credit facility, net

-

-

-

-

-

-

-

-

-

-28,000

28,000

Other financing activities

-2,000

-5,000

-13,000

-16,000

-9,000

12,000

11,000

0

0

5,000

-14,000

Net change in debt

107,000

-229,000

-122,000

-71,000

13,000

-212,000

36,000

14,000

0

-54,000

-97,000

Repurchase of common stock

96,000

100,000

0

81,000

55,000

0

0

-

-

-

-

Proceeds from stock issuance

-

-

-

-

-

-

-

-

-

209,000

0

Net financing cash flows provided by continuing operations

-

-

-

-

-

-

-

-

-

109,000

-105,000

Net financing cash flows used for discontinued operations

-

-

-

-

-

-

-

-

-

-12,000

-1,000

CASH PROVIDED BY (USED FOR) FINANCING ACTIVITIES

11,000

-329,000

-122,000

-152,000

-42,000

-212,000

24,000

2,000

6,000

97,000

-106,000

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

-3,000

-6,000

1,000

1,000

-22,000

-4,000

-4,000

1,000

-1,000

4,000

-15,000

CHANGE IN CASH AND CASH EQUIVALENTS

-7,000

27,000

-72,000

-33,000

-54,000

-71,000

61,000

40,000

-126,000

248,000

-402,000