1



                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

                                    FORM 10-Q


                QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934


For the Quarterly Period Ended          July 1, 2001
                              ------------------------------------------------


Commission file number                    1-15983
                      --------------------------------------------------------


                               ArvinMeritor, Inc.
- --------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)


                Indiana                                       38-3354643
- --------------------------------------------------------------------------------
       (State or other jurisdiction                         (I.R.S. Employer
    of incorporation or organization)                       Identification No.)


  2135 West Maple Road, Troy, Michigan                        48084-7186
- --------------------------------------------------------------------------------
 (Address of principal executive offices)                      (Zip Code)


                                 (248) 435-1000
- --------------------------------------------------------------------------------
                         (Registrant's telephone number,
                              including area code)


Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15 (d) of the Securities Exchange Act of 1934
during the preceding 12 months (or for such shorter period that the registrant
was required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days.


                          Yes         X         No
                                  --------              --------


66,498,384 shares of registrant's Common Stock, $1.00 par value, were
outstanding on July 31, 2001.

   2



                               ARVINMERITOR, INC.



                                      INDEX





PART I.           FINANCIAL INFORMATION:

                                                                                                          Page
                  Item 1.  Financial Statements:                                                          No.
                                                                                                    
                                Statement of Consolidated Income - - Three Months
                                and Nine Months Ended June 30, 2001 and 2000.........................       2

                                Consolidated Balance Sheet - -
                                June 30, 2001 and September 30, 2000.................................       3

                                Statement of Consolidated Cash Flows - -
                                Nine Months Ended June 30, 2001 and 2000.............................       4

                                Notes to Consolidated Financial Statements...........................       5

                  Item 2.  Management's Discussion and Analysis
                           of Results of Operations and Financial Condition..........................      16

                  Item 3.  Quantitative and Qualitative Disclosures About
                           Market Risk...............................................................      22


PART II.          OTHER INFORMATION:

                  Item 1.  Legal Proceedings.........................................................      23

                  Item 2.  Changes in Securities and Use of Proceeds.................................      23

                  Item 5.  Other Information.........................................................      24

                  Item 6.  Exhibits and Reports on Form 8-K..........................................      25




   3

Part I.  FINANCIAL INFORMATION
ITEM 1.  Financial Statements

                               ARVINMERITOR, INC.

                        STATEMENT OF CONSOLIDATED INCOME
                                   (Unaudited)



                                                          Three Months Ended                 Nine Months Ended
                                                               June 30,                            June 30,
                                                      ---------------------------        --------------------------
                                                         2001             2000              2001            2000
                                                      ----------        ---------        ---------        ---------
                                                                 (In millions, except per share amounts)
                                                                                              
Sales..........................................      $   1,794         $   1,141        $   5,240         $   3,473
Cost of sales..................................         (1,597)             (956)          (4,682)           (2,922)
                                                     ---------         ---------        ---------         ---------

Gross margin...................................            197               185              558               551
Selling, general and administrative............           (111)              (75)            (317)             (238)
Amortization expense...........................             (6)               (5)             (20)              (13)
Restructuring costs and other charges..........              1               (26)             (54)              (26)
Gain on sale of business and other.............              -                 6                -                89
Merger expenses................................              -                (2)               -                (2)
                                                     ---------         ----------       ---------         ----------


Operating income...............................             81                83              167               361
Equity in earnings of affiliates...............              -                 7                9                24
Interest expense, net and other................            (33)              (19)            (106)              (54)
                                                     ---------         ---------        ---------         ---------

Income before income taxes.....................             48                71               70               331
Provision for income taxes.....................            (16)              (27)             (23)             (127)
Minority interests.............................             (2)               (4)              (6)              (10)
                                                     ---------         ---------        ---------         ---------

Net income ...................................       $      30         $      40        $      41         $     194
                                                     =========         =========        =========         =========

Basic and diluted earnings per share...........      $    0.46         $    0.86        $    0.62         $    4.05
                                                     =========         =========        =========         =========

Cash dividends per common share................      $    0.22         $    0.14        $    0.66         $    0.42
                                                     =========         =========        =========         =========

Basic and diluted average
   common shares outstanding...................           65.9              46.7             66.3              47.9
                                                     =========         =========        =========         =========




See notes to consolidated financial statements.
- --------------------------------------------------------------------------------

                                       2

   4
                               ARVINMERITOR, INC.

                           CONSOLIDATED BALANCE SHEET



                                                                                  June 30, 2001        September 30,
                                                                                   (Unaudited)             2000
                                                                                 -------------        --------------
                                 ASSETS                                                    (In millions)
                                 ------
                                                                                                 
Current assets:
     Cash and cash equivalents ..........................................            $    84             $   116
     Receivables (less allowance for doubtful accounts:
            June 30, 2001, $30; September 30, 2000, $22) ................              1,205               1,278
     Inventories ........................................................                480                 583
     Other current assets ...............................................                206                 212
                                                                                     -------             -------
         Total current assets ...........................................              1,975               2,189

Net property ............................................................              1,210               1,348
Net goodwill (less accumulated amortization:
     June 30, 2001, $65; September 30, 2000, $48) .......................                825                 756
Other assets ............................................................                472                 427
                                                                                     -------             -------

                      TOTAL .............................................            $ 4,482             $ 4,720
                                                                                     =======             =======


                LIABILITIES AND SHAREOWNERS' EQUITY
                -----------------------------------
Current liabilities:
     Short-term debt ....................................................            $    86             $   183
     Accounts payable ...................................................              1,057               1,058
     Accrued compensation and benefits ..................................                213                 203
     Accrued income taxes ...............................................                 (3)                 27
     Other current liabilities ..........................................                339                 254
                                                                                     -------             -------
         Total current liabilities ......................................              1,692               1,725
                                                                                     -------             -------

Long-term debt ..........................................................              1,470               1,537
Accrued retirement benefits .............................................                369                 382
Other liabilities .......................................................                119                 113

Minority interests ......................................................                 70                  96

Company-obligated mandatorily redeemable preferred
      capital securities ................................................                 64                  74

Shareowners' equity:
     Common stock (June 30, 2001, 71.0 shares issued and 65.9
           outstanding; September 30, 2000, 71.0 shares issued
           and 67.9 outstanding) ........................................                 71                  71

     Additional paid-in-capital .........................................                544                 546
     Retained earnings ..................................................                463                 466
     Treasury stock (June 30, 2001, 5.1 shares;
         September 30, 2000, 3.1 shares) ................................                (79)                (53)
     Unearned compensation ..............................................                 (3)                 --
     Accumulated other comprehensive loss ...............................               (298)               (237)
                                                                                     -------             -------
         Total shareowners' equity ......................................                698                 793
                                                                                     -------             -------

                      TOTAL .............................................            $ 4,482             $ 4,720
                                                                                     =======             =======




See notes to consolidated financial statements.
- --------------------------------------------------------------------------------


                                       3


   5

                               ARVINMERITOR, INC.

                      STATEMENT OF CONSOLIDATED CASH FLOWS
                                   (Unaudited)



                                                                                            Nine Months Ended
                                                                                                  June 30,
                                                                                      -----------------------------
                                                                                          2001             2000
                                                                                      ------------     ------------
                                                                                               (In millions)
                                                                                                    
OPERATING ACTIVITIES
Net income......................................................................      $    41             $  194
Adjustments to net income to arrive at cash provided by
   operating activities:
     Depreciation...............................................................          142                 95
     Amortization...............................................................           20                 13
     Restructuring, net of cash expenditures....................................           45                 25
     Gain on sale...............................................................            -                (89)
     Pension and retiree medical contributions..................................          (79)               (65)
     Other, net.................................................................           42                 43
     Sale of receivables........................................................          100                  -
     Changes in assets and liabilities, excluding effects of
       acquisitions, divestitures and foreign currency adjustments..............           68                (53)
                                                                                      -------             ------
         CASH PROVIDED BY OPERATING
         ACTIVITIES.............................................................          379                163
                                                                                      -------             ------

INVESTING ACTIVITIES
Capital expenditures............................................................         (154)              (116)
Proceeds from disposition of property and businesses............................           18                148
Other investing activities......................................................          (27)               (28)
                                                                                      -------             ------
         CASH (USED FOR) PROVIDED BY INVESTING
         ACTIVITIES.............................................................         (163)                 4
                                                                                      -------             ------

FINANCING ACTIVITIES
Net change in revolving and other debt..........................................         (154)                (9)
Purchase of preferred capital securities........................................          (10)                 -
Cash dividends..................................................................          (44)               (20)
Purchases of treasury stock.....................................................          (31)              (119)
                                                                                      -------             ------
         CASH USED FOR FINANCING
         ACTIVITIES.............................................................         (239)              (148)
                                                                                      -------             ------

Effect of exchange rate changes on cash.........................................           (9)               (12)
                                                                                      -------             -------

CHANGE IN CASH..................................................................          (32)                 7
CASH AT BEGINNING OF PERIOD.....................................................          116                 68
                                                                                      -------             ------
CASH AT END OF PERIOD...........................................................      $    84             $   75
                                                                                      =======             ======





See notes to consolidated financial statements.
- --------------------------------------------------------------------------------



                                       4

   6

                               ARVINMERITOR, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)


1.       ArvinMeritor, Inc. (the company or ArvinMeritor) is a leading global
         supplier of a broad range of integrated systems, modules and components
         serving light vehicle, commercial truck, trailer and specialty original
         equipment manufacturers and certain aftermarkets. The company also
         provides coil coating applications to the transportation, appliance,
         construction and furniture industries.

         On July 7, 2000, Meritor Automotive, Inc. (Meritor) and Arvin
         Industries, Inc. (Arvin) merged into ArvinMeritor. The merger was
         accounted for utilizing the purchase method of accounting. The
         financial information for the periods prior to July 7, 2000, reflect
         the results of Meritor and its consolidated subsidiaries prior to the
         merger. The information for periods after July 7, 2000 represents the
         results of ArvinMeritor and its consolidated subsidiaries.

         All prior periods' share and per share data have been restated to
         conform with the exchange of Meritor shares to ArvinMeritor shares on a
         one to 0.75 basis in connection with the merger with Arvin (see Note
         4).

         In the opinion of the company, the unaudited financial statements
         contain all adjustments, consisting solely of adjustments of a normal
         recurring nature, necessary to present fairly the financial position,
         results of operations and cash flows for the periods presented. These
         statements should be read in conjunction with the company's Annual
         Report on Form 10-K for the fiscal year ended September 30, 2000,
         including the financial statements incorporated by reference in the
         Form 10-K. The results of operations for the three- and nine-month
         periods ended June 30, 2001 are not necessarily indicative of the
         results for the full year.

         It is the company's practice for each interim reporting period to make
         an estimate of the effective tax rate expected to be applicable for the
         full fiscal year. The rate so determined is used in providing for
         income taxes on a year-to-date basis.

         Effective October 1, 2000, the company changed the date for the end of
         its fiscal year to the Sunday nearest September 30. The company's
         fiscal quarters end on the Sundays nearest December 31, March 31, and
         June 30. The company's third quarter ended on July 1, 2001. All year
         and quarter references relate to the company's fiscal year and fiscal
         quarters unless otherwise stated.

         Certain prior period amounts have been reclassified to conform with
         current period presentation.

2.       In July 2001, the Financial Accounting Standards Board (FASB) issued
         Statement of Financial Accounting Standards No. 141 (SFAS 141),
         "Business Combinations" and Statement of Financial Accounting Standards
         No. 142 (SFAS 142), "Goodwill and Other Intangible Assets." SFAS 141
         requires all business combinations initiated after June 30, 2001 to be
         accounted for using the purchase method and eliminates the
         pooling-of-interests method. The company does not expect the adoption
         of SFAS 141 to have a significant impact on its financial position or
         results of operations. SFAS 142 requires goodwill to be subject to
         annual impairment testing instead of amortization, and will be
         effective for fiscal years beginning after December 15, 2001, with
         early adoption permitted for fiscal years beginning after March 15,
         2001. The company is currently analyzing the impact SFAS 142 will have
         on the financial position or results of operations of the company.


                                       5


   7

                               ARVINMERITOR, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

3.       In June 1998, the FASB issued Statement of Financial Accounting
         Standards No. 133 (SFAS 133), "Accounting for Derivative Instruments
         and Hedging Activities." SFAS 133 requires that all derivatives be
         recognized as either assets or liabilities in the consolidated balance
         sheet and be measured at fair value, and changes in the fair value be
         recorded in earnings, unless they are designated as hedges of an
         underlying transaction. The company adopted this standard, as amended,
         effective October 1, 2000. The adoption of this standard did not have a
         material impact on the financial position or results of operations of
         the company.

         The company uses forward exchange contracts to offset the effect of
         exchange rate fluctuations on foreign currency denominated payables and
         receivables. These contracts help minimize the risk of loss from
         changes in exchange rates, and are generally of short duration (less
         than three months). The foreign currency denominated payables and
         receivables are remeasured on a quarterly basis and the forward
         exchange contracts are utilized to help offset the earnings impact of
         the remeasurement. The company has elected not to designate the forward
         exchange contracts as hedges. The impact of fair valuing the foreign
         exchange contracts is recognized in operating income. The net income
         impact of recording these items in the three- and nine-month periods
         ended June 30, 2001 was immaterial.

         Forward exchange contracts were also utilized to hedge the purchase of
         equipment payable in foreign currency and were designated as fair value
         hedges of the firm commitment. The fair value of the firm commitment
         was recorded as an asset, the value of the forward contracts was
         recorded as a liability, and there was no impact to earnings during the
         quarter. The value of both the firm commitment and the forward exchange
         contracts are determined using the forward exchange rates, with all
         other critical terms of the forward contracts and the hedged
         transaction being the same. Therefore, the company has determined the
         change in fair value attributable to the risk being hedged is expected
         to be completely offset by the change in fair value of the forward
         contracts. Future assessments of hedge effectiveness will include
         verifying and documenting if the critical terms of the forward
         contracts and the firm commitment have changed.

         The company's financial instruments include cash, short- and long-term
         debt and foreign currency forward exchange contracts. As of June 30,
         2001, the carrying values of the company's financial instruments
         approximated their fair values based on prevailing market prices and
         rates. The notional amount of outstanding foreign currency forward
         exchange contracts aggregated $77 million at June 30, 2001 and $222
         million at September 30, 2000. It is the policy of the company not to
         enter into derivative instruments for speculative purposes.

4.       On July 7, 2000, Meritor and Arvin merged to form ArvinMeritor. Under
         the terms of the merger agreement, each share of Meritor common stock
         was converted into the right to receive 0.75 shares of common stock of
         ArvinMeritor, and each share of Arvin common stock was converted into
         the right to receive one share of common stock of ArvinMeritor plus
         $2.00 in cash. In total, approximately 62.3 million shares of Meritor,
         24.3 million shares of Arvin and $48.5 million in cash were exchanged
         for approximately 71.0 million shares of ArvinMeritor.



                                       6

   8

                               ARVINMERITOR, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)


         The merger was accounted for by the purchase method of accounting.
         Accordingly, the results of operations of Arvin are included with those
         of the company for the period subsequent to the date of the merger. The
         total estimated merger consideration of $576 million was allocated
         first to assets and liabilities based on their fair values as of the
         merger date, with the residual allocated to goodwill, which is being
         amortized on a straight-line basis over 40 years. Since the company
         assumed the stock options outstanding of Arvin, the fair value of these
         options was included in determining the fair value of the
         consideration. The purchase price allocation is substantially complete
         and will be revised for the finalization of the fixed asset appraisals
         and the finalization of any potential plans of restructuring in the
         fourth quarter of 2001.

         A summary of the estimated fair market value of assets and liabilities
         acquired is as follows:




                                                                                       Fair
                                                                                      Value
                                                                                      -----
                                                                                 
        Current assets.......................................................       $    941
        Property, plant and equipment........................................            508
        Goodwill.............................................................            425
        Other assets.........................................................            256
                                                                                    --------
             Total assets....................................................          2,130
        Current liabilities..................................................         (1,020)
        Other liabilities....................................................           (136)
        Long-term debt and capital securities................................           (398)
                                                                                    --------

        Fair market value..............................................             $    576
                                                                                    ========


         The allocation of the purchase price has been revised from previously
         reported amounts to reflect appraisals which are substantially complete
         and restructuring actions recorded under purchase accounting.

         The following unaudited pro forma consolidated results of operations
         for the nine months ended June 30, 2000 assume that the ArvinMeritor
         merger occurred as of the beginning of fiscal 2000 (in millions, except
         per share amounts) and excludes a non-recurring charge of $62 million
         ($53 million after-tax or $0.73 per basic and diluted shares) for
         merger expenses:



                                                                                            Nine Months Ended
                                                                                               June 30, 2000
                                                                                           --------------------
                                                                                        
        Net sales............................................................                    $ 6,042
                                                                                                 =======

        Net income...........................................................                    $   258
                                                                                                 =======

        Basic earnings per share.............................................                    $  3.58
                                                                                                 =======
        Diluted earnings per share...........................................                    $  3.57
                                                                                                 =======




                                       7

   9

                               ARVINMERITOR, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

         The pro forma adjustments are based upon available information and
         certain assumptions that management believes are reasonable. The pro
         forma data is not necessarily indicative of the results of operations
         of ArvinMeritor that would have been achieved if the merger had in fact
         occurred on such date, or the results of operations of ArvinMeritor for
         any future period. The pro forma data does not give effect to any
         potential restructuring costs or to any potential cost savings or other
         synergies that could result from the merger.

5.       In September 2000, the FASB issued Statement of Financial Accounting
         Standards No. 140 (SFAS 140), "Accounting for Transfers and Servicing
         of Financial Assets and Extinguishment of Liabilities - a replacement
         of FASB Statement No. 125". The new standard carries forward some of
         the provisions of SFAS 125, but modifies the methods of accounting for
         securitizations and other transfers of financial assets and collateral,
         in addition to requiring additional disclosures. SFAS 140 is effective
         for reporting periods after March 31, 2001, with the exception of
         certain collateral and disclosure provisions, which are effective for
         fiscal years ending after December 15, 2000. The company adopted SFAS
         140 in the second quarter of fiscal 2001. The adoption of SFAS 140 did
         not have a material impact on the financial position or results of
         operations of the company.

         In the second quarter of fiscal 2001, the company sold substantially
         all of the trade receivables of four subsidiaries to ArvinMeritor
         Receivables Corporation (ARC), a wholly owned subsidiary of the
         company. ARC then entered into an agreement (asset securitization
         facility) to sell an undivided interest in up to $100 million of the
         receivables to ABN AMRO (the bank). As of June 30, 2001, $100 million
         of trade receivables had been sold and are excluded from receivables in
         the consolidated balance sheet. The company has no retained interest in
         the account receivables sold, but does retain collection and
         administrative responsibilities. The receivables were sold at fair
         market value, which approximated carrying value, and a discount on the
         sale was recorded in Interest expense, net and other. The bank has a
         preferential interest in approximately $87 million of the remainder of
         the receivables held at ARC to secure the obligation under the asset
         securitization facility.

6.       During fiscal 2001, the company has recorded net charges for
         restructuring and other costs of $46 million in the first quarter ($30
         million after-tax, or $0.45 per basic and diluted share), $9 million in
         the second quarter ($6 million after-tax, or $0.09 per basic and
         diluted share), and $(1) million in the third quarter ($(1) million
         after-tax, or $(0.02) per basic and diluted share). The second quarter
         charge was net of approximately $4 million of restructuring reserves,
         established primarily in the third quarter of fiscal 2000, that were
         reversed due to improved circumstances and opportunities of the company
         resulting from the ArvinMeritor merger in July, 2000 (see Note 4). The
         third quarter charge was net of approximately $10 million of
         restructuring reserves established in the first quarter of fiscal 2001,
         reversed primarily due to actions taken to minimize severance costs
         related to cost-reduction programs in Europe. The fiscal 2001 net
         charges includes severance and other employee costs of approximately
         $43 million related to a net reduction of approximately 1,200
         employees, with the balance primarily associated with facility related
         costs from the rationalization of operations. As of June 30, 2001
         approximately 675 employees had been terminated under this
         restructuring action. All restructuring actions will be finalized
         within one year of recording the initial charge, and substantially all
         costs related to those actions shall be paid during that time.


                                       8

   10

                               ARVINMERITOR, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

         In the third quarter of fiscal 2000, the company recorded a
         restructuring charge of $26 million ($16 million after-tax, or $0.34
         per basic and diluted share). The original charge included severance
         and other employee costs of approximately $19 million related to a net
         reduction of approximately 500 employees, with the balance primarily
         associated with facility related costs from the rationalization of
         operations. In the second quarter of fiscal 2001, approximately $4
         million of restructuring reserves were reversed (discussed above),
         which changed the total employee costs incurred for the fiscal 2000
         restructuring charge to be $15 million related to a net reduction of
         350 employees. As of June 30, 2001, approximately 350 employees had
         been terminated, and all restructuring actions are substantially
         complete.

         A summary of the restructuring charges as of June 30, 2001 is as
         follows (in millions):



                                                      Employee
                                                   Termination           Asset
                                                     Benefits          Impairment          Other            Total
                                                     --------          ----------          -----            -----
                                                                                              
      Fiscal 2000 gross charge...................    $      19         $       6        $       1         $      26
      Reversal of charge.........................           (4)                -                -                (4)
      Write-down of assets.......................            -                (6)               -                (6)
      Cash payments through 6/30/01..............          (13)                -               (1)              (14)
                                                     ---------         ---------        ---------         ---------

           Subtotal..............................            2                 -                -                 2
                                                     ---------         ---------        ---------         ---------

      Fiscal 2001 gross charges..................           54                11                3                68
      Reversal of charge.........................          (10)               -                 -               (10)
      Write-down of assets.......................            -               (11)               -               (11)
      Cash payments through 6/30/01..............           (9)                -               (2)              (11)
                                                     ---------         ---------        ----------        ---------
           Subtotal..............................           35                 -                1                36
                                                     ---------         ---------        ---------         ---------

      Reserve balance at 6/30/01.................    $      37         $       -        $       1         $      38
                                                     =========         =========        =========         =========


         In the first nine months of fiscal 2001, the company also recorded
         approximately $17 million of restructuring costs that were incurred as
         a result of the ArvinMeritor merger and are reflected in the purchase
         price allocation (see Note 4). These costs include approximately $9
         million related to a net reduction of approximately 900 employees, with
         the balance primarily associated with facility related cost from the
         rationalization of operations. As of June 30, 2001, approximately 430
         employees had been terminated under this restructuring action, and
         approximately $6 million of reserves remained in the consolidated
         balance sheet.

7.       The company has reserved approximately 13.2 million shares of Common
         Stock in connection with its Long-Term Incentives Plan (the LTIP),
         Directors Stock Plan, Incentive Compensation Plan, 1988 and 1998 Stock
         Benefit Plans, and Employee Stock Benefit Plan for grants of
         non-qualified stock options, incentive stock options, stock
         appreciation rights, restricted stock and stock awards to key employees
         and the company's directors. At June 30, 2001, there were approximately
         5.0 million shares available for future grants under these plans.


                                       9

   11

                               ARVINMERITOR, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

         In January 2001, the company granted shares of restricted stock to
         certain employees in accordance with the LTIP. The restricted shares
         are subject to continued employment by the employee for the period
         until January 1, 2004, and vest at the end of three years. The grant of
         shares was issued from treasury shares, and cash dividends on the
         restricted shares will be reinvested in additional shares of Common
         Stock during the period. The grant price of the restricted shares was
         the quoted market price of $11.375, and is being accounted for as
         compensation expense over the vesting period.

         In June, 2001, the company commenced an offer to exchange certain
         outstanding stock options for restricted shares of the company's Common
         Stock. All outstanding stock options issued under the LTIP, the
         ArvinMeritor, Inc. Employee Stock Benefit Plan ("Employee Plan"), the
         ArvinMeritor, Inc. 1998 Stock Benefit Plan ("1998 Plan", and, together
         with the LTIP and the Employee Plan, the "Plans") and the ArvinMeritor,
         Inc. 1988 Stock Benefit Plan that were held by active employees and had
         an exercise price of $22.25 or more per share (except options that
         expired in June 2001) were eligible for exchange. The exchange rate was
         based on a percentage of the present value of the options and the
         market price of the Common Stock on May 25, 2001 of $15.31 per share.
         In July 2001, 2,810,471 eligible options were cancelled, and 681,832
         restricted shares of common stock were issued under the Plans in
         exchange for those options. The restricted stock will vest in 2006, if
         the holder remains an active employee through that period, or earlier
         if certain performance measures are achieved. The grant price of the
         restricted shares was the quoted market price of $18.85 on the grant
         date, and is being accounted for as compensation expense over the
         minimum vesting period of three years assuming the performance measures
         will be met. The restricted stock was issued from treasury shares, and
         cash dividends will be reinvested in additional shares of Common Stock
         during the period.

8.       In July 2000, the company's board of directors authorized a program to
         repurchase up to $100 million of its common stock. Under the program,
         the company will purchase shares periodically in the open market or
         through privately negotiated transactions as market conditions warrant
         and in accordance with Securities and Exchange Commission rules. As of
         June 30, 2001, 5,426,215 shares of ArvinMeritor common stock had been
         purchased under this program at an aggregate cost of approximately $84
         million, or an average of $15.39 per share.

         In September 1999, Meritor's board of directors authorized the purchase
         of up to $125 million of Meritor's common stock and in February 2000,
         the board of directors authorized an additional $75 million for such
         purpose. Meritor purchased 5,120,400 shares at an aggregate cost of
         approximately $125 million, or an average of $24.51 per share, under
         these programs before they were suspended in February 2000 in
         anticipation of entering into a definitive agreement to merge with
         Arvin. The treasury stock was cancelled in connection with the merger.



                                       10

   12

                               ARVINMERITOR, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

9.       Inventories are summarized as follows (in millions):



                                                                              June 30,              September 30,
                                                                                2001                    2000
                                                                         -------------------     --------------------
                                                                                           
      Finished goods..............................................           $     246               $      298
      Work in process.............................................                 119                      142
      Raw materials, parts and supplies...........................                 166                      195
                                                                             ---------               ----------
           Total..................................................                 531                      635
      Less allowance to adjust the carrying value of
           certain inventories to a last in, first-out
           (LIFO) basis...........................................                  51                       52
                                                                             ---------               ----------

           Inventories............................................           $     480               $      583
                                                                             =========               ==========


10.      Other Current Assets are summarized as follows (in millions):



                                                                              June 30,              September 30,
                                                                                2001                    2000
                                                                          ------------------     --------------------
                                                                                           
      Current deferred income taxes...............................            $     126              $      122
      Customer tooling............................................                   33                      37
      Prepaid expenses and other..................................                   47                      53
                                                                              ---------              ----------

           Other Current Assets...................................            $     206              $      212
                                                                              =========              ==========


11.      Other Assets are summarized as follows (in millions):



                                                                              June 30,              September 30,
                                                                                2001                    2000
                                                                          ------------------     --------------------
                                                                                           
      Investments in affiliates...................................            $     183              $      200
      Prepaid pension costs.......................................                   80                      78
      Net capitalized computer software costs.....................                   42                      41
      Patents, trademarks and licenses............................                   36                      38
      Long-term deferred income taxes.............................                   36                       9
      Other.......................................................                   95                      61
                                                                              ---------              ----------

           Other Assets...........................................            $     472              $      427
                                                                              =========              ==========



                                       11

   13

                               ARVINMERITOR, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

12.      Other Current Liabilities are summarized as follows (in millions):



                                                                              June 30,              September 30,
                                                                                2001                    2000
                                                                          ------------------     --------------------
                                                                                           
      Accrued product warranties..................................            $      91              $       95
      Accrued restructuring.......................................                   38                      16
      Accrued taxes other than income taxes.......................                   49                      36
      Environmental reserves......................................                   16                      11
      Other.......................................................                  145                      96
                                                                              ---------              ----------

           Other Current Liabilities..............................            $     339              $      254
                                                                              =========              ==========


13.      Other Liabilities are summarized as follows (in millions):



                                                                              June 30,              September 30,
                                                                                2001                    2000
                                                                          ------------------     --------------------
                                                                                           
      Environmental reserves......................................            $      27              $       27
      Deferred payments...........................................                   24                      34
      Other.......................................................                   68                      52
                                                                              ---------              ----------

           Other Liabilities......................................            $     119              $      113
                                                                              =========              ==========


14.      Long-term Debt, net of discount where applicable, is summarized as
         follows (in millions):



                                                                              June 30,              September 30,
                                                                                2001                    2000
                                                                          ------------------     --------------------
                                                                                           
      6 7/8 percent notes due 2001................................            $       -              $       75
      7.94 percent notes due 2005.................................                   50                      50
      6 3/4 percent notes due 2008................................                  100                     100
      7 1/8 percent notes due 2009................................                  150                     150
      6.8 percent notes due 2009..................................                  498                     498
      Commercial paper............................................                    -                     560
      Bank revolving credit facilities............................                  645                     194
      Lines of credit and other...................................                  113                      93
                                                                              ---------              ----------
         Subtotal.................................................                1,556                   1,720
      Less:  current maturities...................................                  (86)                   (183)
                                                                              ---------              ----------
          Long-term Debt..........................................            $   1,470              $    1,537
                                                                              =========              ==========




                                       12

   14

                               ARVINMERITOR, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

         The company has two unsecured credit facilities: a 364-day,
         $750-million credit facility and a five-year $750-million revolving
         credit facility. The 364-day facility expired and was renewed in June
         2001. The new 364-day facility matures on June 26, 2002, with the
         option to convert borrowings thereunder to a one-year term loan, and
         the five-year facility matures on June 27, 2005. Borrowings are subject
         to interest based on the company's credit rating. The company also has
         a commercial paper program with authorized borrowings of up to $1
         billion. During the second quarter of fiscal 2001, Standard & Poor's
         and Moody's revised their credit ratings of the company's long-term
         debt and commercial paper. As a result of these actions, the company's
         borrowing costs under credit arrangements have increased, and it is
         effectively precluded from issuing commercial paper.

         On April 12, 2001, the company filed a shelf registration statement
         with the Securities and Exchange Commission registering $750 million
         aggregate principal amount of debt securities that may be offered in
         one or more series on terms to be determined at the time of sale. The
         registration statement became effective on April 18, 2001. Except as
         may otherwise be determined at the time of sale, the net proceeds of
         any offering would be used for repayment of outstanding indebtedness
         and for other general corporate purposes.

15.      Accrued Retirement Benefits consisted of the following (in millions):



                                                                              June 30,              September 30,
                                                                                2001                    2000
                                                                          ------------------     --------------------
                                                                                           
      Accrued retirement medical costs............................            $     318              $      325
      Accrued pension costs.......................................                   70                      76
      Other.......................................................                   26                      26
                                                                              ---------              ----------
             Total................................................                  414                     427
      Amount classified as current liability......................                  (45)                    (45)
                                                                              ---------              ----------
             Accrued Retirement Benefits                                      $     369              $      382
                                                                              =========              ==========


16.      ArvinMeritor currently has three reportable operating segments: Light
         Vehicle Systems (LVS), Commercial Vehicle Systems (CVS) and Light
         Vehicle Aftermarket (LVA). LVS is a major supplier of exhaust systems,
         aperture systems (primarily roof and door systems) and undercarriage
         systems (primarily suspension, ride and motion control, and wheel
         products) for passenger cars, light trucks and sport utility vehicles
         to original equipment manufacturers. CVS is a leading supplier of
         drivetrain systems and components, including axles, brakes, and
         drivelines, for medium- and heavy-duty trucks, trailers and off-highway
         equipment and specialty vehicles. LVA supplies exhaust, ride control,
         filter products and accessories to the light vehicle aftermarket.
         Business units that are not focused on automotive products are
         classified as "Other." The company's Coil Coating division is the
         primary component of this classification.



                                       13

   15

                               ARVINMERITOR, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

         Segment information is summarized as follows (in millions):




                                                              Three Months Ended                 Nine Months Ended
                                                                  June 30,                          June 30,
                                                        --------------------------         --------------------------
                                                           2001            2000               2001             2000
                                                        ---------        ---------         ---------        ---------
                                                                                                
      Sales:
      Light Vehicle Systems.........................    $     961        $     406         $  2,782         $   1,232
      Commercial Vehicle Systems....................          559              735            1,694             2,241
      Light Vehicle Aftermarket.....................          235                -              648                 -
      Other.........................................           39                -              116                 -
                                                        ---------        ---------         --------         ---------
                Total...............................    $   1,794        $   1,141         $  5,240         $   3,473
                                                        =========        =========         ========         =========

      Operating income:
      Light Vehicle Systems.........................    $      61        $      38         $    175         $     109
      Commercial Vehicle Systems....................            4               67               26               191
      Light Vehicle Aftermarket.....................           17                -               28                 -
      Other.........................................           (2)               -               (8)                -
      Restructuring costs and other charges.........            1              (26)             (54)              (26)
      Gain on sale of business and other............            -                6                -                89
      Merger expenses...............................            -               (2)               -                (2)
                                                        ---------        ---------         --------         ----------
           Operating income.........................           81               83              167               361
      Equity in earnings of affiliates..............            -                7                9                24
      Interest expense, net and other...............          (33)             (19)            (106)              (54)
                                                        ---------        ---------         --------         ---------
      Income before income taxes....................           48               71               70               331
      Provision for income taxes....................          (16)             (27)             (23)             (127)
      Minority interests............................           (2)              (4)              (6)              (10)
                                                        ---------        ---------         --------         ---------

      Net income....................................    $      30        $      40         $     41         $     194
                                                        =========        =========         ========         =========


17.      Comprehensive income (loss) is summarized as follows (in millions):



                                                          Three Months Ended                 Nine Months Ended
                                                               June 30,                          June 30,
                                                     ----------------------------       ---------------------------
                                                          2001            2000              2001            2000
                                                     -----------       ----------       ----------        ---------
                                                                                              
      Net income............................         $      30         $      40        $      41         $     194
      Foreign currency translation..........               (28)              (10)             (61)              (33)
                                                     ---------         ---------        ---------         ---------

      Comprehensive income (loss)...........         $       2         $      30        $     (20)        $     161
                                                     =========         =========        =========         =========




                                       14

   16

                               ARVINMERITOR, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

18.      On November 30, 1999, the company completed the sale of its Light
         Vehicle Systems seat adjusting systems business for approximately $135
         million cash, resulting in a one-time gain of $83 million ($51 million
         after-tax, or $1.06 per basic and diluted share). The seat adjusting
         systems business had fiscal 1999 sales of approximately $130 million.

19.      Various lawsuits, claims and proceedings have been or may be instituted
         or asserted against the company relating to the conduct of its
         business, including those pertaining to product liability, intellectual
         property, environmental, safety and health and employment matters.

         Included in these matters are claims for alleged asbestos-related
         personal injuries, which arose from products manufactured prior to 1977
         by a subsidiary acquired by Arvin in 1986. During fiscal years 1995
         through 2000, the company and its predecessors paid asbestos-related
         claims of approximately $35 million, substantially all of which were
         reimbursed by insurance. As of June 30, 2001, the company has accrued
         approximately $60 million for contingent asbestos-related liabilities,
         and recorded assets of $49 million for probable recoveries from third
         parties and insurance. Management believes that existing insurance
         coverage will reimburse substantially all of the potential liabilities
         and expenses related to pending cases.

         Prior to February 1, 2001, the Center for Claims Resolution (the "CCR")
         handled the processing and settlement of asbestos claims on behalf of
         the company. The company shared in the payments of defense costs and
         settlements of the asbestos claims with other CCR members. Several
         members of the CCR have filed for bankruptcy protection, and these
         members have failed, or may fail, to pay certain financial obligations
         with respect to settlements that were reached while they were CCR
         members. The company expects to be subject to claims for payment of a
         portion of the defaulted shares and an estimate of this payment has
         been included in the recorded reserves. The Company and its insurers
         are engaged in a proceeding to determine whether existing insurance
         coverage should reimburse any potential liability related to this
         issue.

         Although the outcome of litigation cannot be predicted with certainty
         and some lawsuits, claims or proceedings may be disposed of unfavorably
         to the company, management believes the disposition of matters which
         are pending or asserted will not have a material adverse effect on the
         company's financial statements.

20.      On August 10, 2001, the company announced the resignation of V.
         William Hunt from the company's board of directors and from his
         position as vice chairman and president of the company. Pursuant to
         Mr. Hunt's employment agreement with the company (discussed in the
         Proxy Statement for the company's February 2001 annual meeting of
         shareowners), he is entitled to certain payments and benefits as a
         result of his resignation. The company is currently assessing the
         amount of these payments and benefits and their effect on the
         company's financial results. The company will record the charge in the
         fourth quarter of fiscal 2001.



                                       15

   17

                               ARVINMERITOR, INC.

Item 2. Management's Discussion and Analysis of Results of Operations and
Financial Condition

RESULTS OF OPERATIONS

As is discussed in Note 1 of the notes to the consolidated financial statements,
on July 7, 2000, Meritor and Arvin merged to form ArvinMeritor. The merger was
accounted for as a purchase with Meritor designated as the acquirer.
Accordingly, the historic financial information for periods prior to July 7,
2000, reflects only the results of Meritor and its consolidated subsidiaries.
The information for the period after July 7, 2000, represents the results of
ArvinMeritor and its consolidated subsidiaries. All prior periods' share and per
share data have been restated to conform with the exchange of Meritor shares to
ArvinMeritor shares on a one Meritor share for 0.75 ArvinMeritor share basis,
in connection with the merger. All references to pro forma amounts assume that
the merger occurred at the beginning of each period presented, and do not give
pro forma effect to any acquisitions or divestitures made by Arvin or Meritor.

2001 Third Quarter Compared to 2000 Third Quarter

Sales for the third quarter of 2001 were $1,794 million, an increase of $653
over the same period last year. Excluding sales of $857 million attributable to
the merger with Arvin, sales decreased $204 million primarily due to softness in
the North American commercial vehicle market, and weaker European currencies. On
a pro forma basis, assuming Arvin and Meritor had operated as a merged company
in both periods, sales declined $263 million, or 13 percent compared to $2,057
million in the third quarter of 2000. Continuing softness in replacement
markets, in addition to the commercial vehicle market, and weaker European
currencies, contributed to this decline.

Third quarter 2001 operating income was $81 million, compared to $83 million in
the third quarter of 2000. Before special items, operating income was $80
million, declining 24 percent from $105 million in the third quarter 2000. The
merger with Arvin contributed $53 million to operating income before special
items in the third quarter of 2001. Excluding the impact of the merger,
operating income decreased $78 million from third quarter last year. The decline
in operating income continues to be driven primarily by revenue declines of 24
percent in Commercial Vehicle Systems (CVS) from the same period last year. Also
contributing to the decline in operating income were pricing pressures, product
mix and the effect of a weak euro in the Light Vehicle Systems (LVS) segment.
Special items in the third quarter of fiscal 2001 include a net favorable
adjustment of $1 million ($1 million after-tax, or $0.02 per basic and diluted
share) related to the company's restructuring actions (see below). Special items
in the prior year's third quarter include charges of $26 million ($16 million
after-tax, or $0.34 cents per basic and diluted share) related to the company's
restructuring actions, a gain of $6 million ($3 million after-tax, or $0.06 per
basic and diluted share) on the sale of land, and merger expenses of $2 million
($1 million after-tax, or $0.02 per basic and diluted share). Operating income
for the quarter, before special items, was down 52 percent from $165 million on
a pro forma basis in the third quarter of fiscal 2000, resulting in a decrease
in margin from 8.0 percent to 4.5 percent. The decline in operating income and
margin continues to be driven primarily by revenue declines in the CVS segment.



                                       16

   18

                               ARVINMERITOR, INC.

RESULTS OF OPERATIONS (Cont'd)

Affiliate income for the quarter continued to reflect the drop in North American
CVS markets, declining $7 million versus the prior year comparable quarter. Pro
forma affiliate income was $12 million in the third quarter of fiscal 2000.
Interest expense, net and other was $33 million, an increase of $14 million over
the third quarter fiscal 2000, resulting from increased borrowings of the
combined company. Interest expense, net and other was down $5 million from pro
forma interest expense, net and other of $38 million in the third quarter of
fiscal 2000, reflecting lower debt levels and interest rates.

Net income for the third quarter of fiscal 2001 was $30 million, or $0.46 per
basic and diluted shares compared to $40 million and $0.86 in fiscal 2000.
Before special items, net income was $29 million, or $0.44 per basic and diluted
shares, a decrease of $25 million or $0.72 per basic and diluted shares from the
same period last year. Net income, before special items, decreased $55 million,
or 65 percent from $84 million for the pro forma third quarter of fiscal 2000.

The third-quarter effective tax rate of 33.5 percent was down, from the
third-quarter fiscal 2000 rate of 37.5 percent. The decrease is due to ongoing
legal entity restructuring, which more closely aligns the company's
organizational structure with the underlying operations of the businesses.

LVS sales were $961 million, up $555 million as compared to last year's third
quarter. Excluding $569 million of sales attributed to the merger with Arvin,
sales were down $14 million, or 3 percent. LVS sales were down slightly compared
to $986 million on a pro forma basis in the third quarter of last year. LVS
operating margin fell to 6.3 percent, from 7.6 percent on a pro forma basis a
year ago. Pricing pressures from the vehicle producers will continue to make it
difficult to improve margin levels during the fourth quarter of fiscal 2001. The
company continues to work at offsetting these challenges with efforts to lower
fixed costs through synergy savings and restructuring actions.

CVS sales were $559 million, down 24 percent from $735 million for the
comparable period last year. Operating income was $4 million, down from $67
million in the third quarter of last year. Operating margin decreased from 9.1
percent in third quarter fiscal 2000 to 0.7 percent in the same period fiscal
2001. The decline in the North American Class 8 commercial truck market was the
major factor in this operating income and margin decline. Sales and operating
income were $754 million and $72 million on a pro forma basis for the third
quarter of fiscal 2000.

Light Vehicle Aftermarket (LVA) sales were $235 million for the third quarter of
fiscal 2001, with no sales in the comparable period last year as this business
is attributable to Arvin, and accordingly, is included in the consolidated
results for periods subsequent to the merger. On a pro forma basis, sales were
down 12 percent from $268 million for last year's third quarter. Lower customer
demand continues to result in depressed volumes in two of the three light
vehicle aftermarket product lines. LVA increased its operating margin during the
third quarter of fiscal 2001, to 7.2 percent, up from 5.6 percent in last year's
third quarter. This margin increase is primarily the result of improved pricing
and the impact of ongoing cost reductions.



                                       17

   19

                               ARVINMERITOR, INC.

RESULTS OF OPERATIONS (Cont'd)

Nine Months Ended June 30, 2001, Compared to Nine Months Ended June 30, 2000

Sales were $5,240 million for the first nine months of fiscal 2001, an increase
of $1,767 million over the same period last year. Included in the first nine
months of fiscal 2001 are $2,439 million of sales attributable to the merger
with Arvin. Excluding the impact of the merger, sales decreased $672 million due
to weak demand in the North American CVS markets and the negative impact of
currency exchange. The sale of the LVS seat adjusting systems business in the
first quarter of fiscal 2000 also contributed to this decline, as this business
contributed sales of $31 million in fiscal 2000. Sales declined $802 million, or
13 percent compared to pro forma sales of $6,042 million in the first nine
months of fiscal 2000. Weak demand in the LVA market contributed to the decline
on a pro forma basis.

Operating income was $167 million in the first nine months of fiscal 2001,
compared to $361 million in fiscal 2000. Before special items, operating income
decreased $79 million, or 26 percent, to $221 million from $300 million. The
merger with Arvin contributed $120 million to operating income before special
items for the nine months ended June 30, 2001. The operating income decline was
driven by a decrease in sales, primarily in CVS, as discussed above. Special
items in the first nine months of fiscal year 2001 included net charges of $54
million ($35 million after-tax, or $0.52 per basic and diluted share), related
to the company's restructuring actions announced in November 2000 (see below).
Special items in the prior year's first nine months included a gain of $83
million ($51 million after-tax or $1.06 cents per basic and diluted share), due
to the sale of the Light Vehicle Systems seat adjusting systems business,
charges of $26 million ($16 million after-tax or $0.34 per basic and diluted
share), related to the company's restructuring actions, a one-time gain of $6
million ($3 million after-tax or $0.06 per basic and diluted share) from the
sale of land and merger expenses of $2 million ($1 million after-tax, or $0.02
per basic and diluted share). Operating income for the first nine months, before
special items, was down 50 percent from $439 million pro forma last year,
resulting in a decrease in operating margin from 7.3 percent to 4.2 percent.
Sales declines in all segments drove the decrease in pro forma operating income
and margin.

Affiliate income for the first nine months of fiscal 2001 was $9 million,
compared to $24 million in the same period last year. Interest expense, net and
other was up $52 million to $106 million, primarily due to higher debt levels of
the combined company, increased borrowing rates resulting from a change in the
company's debt rating (see Note 14), and additional borrowings used to fund the
share repurchase program. The first nine months of fiscal 2000 affiliate income
and interest expense, net and other on a pro forma basis were $35 million and
$107 million, respectively.


                                       18

   20

                               ARVINMERITOR, INC.

RESULTS OF OPERATIONS (Cont'd)

Net income was $41 million, or $0.62 per basic and diluted share for the first
nine months of fiscal 2001, down from $194 million and $4.05 per basic and
diluted shares for the same period last year. Before special items, net income
was $76 million, or $1.15 per basic and diluted shares, a decrease of $81
million, or $3.28 per basic and diluted shares, from the first nine months of
fiscal 2000. Net income and earnings per share, before special items, decreased
$149 million and $1.97 per basic and diluted shares from the first nine months
of fiscal 2000 pro forma net income of $225 million and $3.12 per basic and
diluted earnings per share.

The effective tax rate for the first nine months of fiscal 2001 was 33.5
percent, down from 38.5 percent in the first nine months of fiscal 2000. The
decrease is due to ongoing legal entity restructuring which more closely aligns
the company's organizational structure with the underlying operations of the
businesses.

LVS sales were $2,782 million, up from $1,232 million as compared to the first
nine months of fiscal 2000. Sales of $1,634 million in the first nine months of
fiscal 2001 are attributable to the merger with Arvin. Excluding these sales,
LVS sales decreased $84 million. Included in this decrease is the impact of the
sale of the LVS seat adjusting systems business during fiscal 2000, which
contributed $31 million in the first nine months of last year. Operating income
was $175 million, up from $109 million in the first nine months of fiscal 2000.
The merger with Arvin contributed $74 million in operating income in the first
nine months of fiscal 2001. Sales were down from pro forma sales of $2,869
million in first nine months of fiscal 2000, and operating income was down from
$192 million pro forma last year.

CVS sales were $1,694 million, down from $2,241 million, or 24 percent, compared
to last year's first nine months. Operating income and margin declined to $26
million and 1.5 percent for the first nine months of this year, compared to $191
million and 8.5 percent last year. The steep decline experienced in the Class 8
North American truck volumes has resulted in a higher fixed-cost ratio, which
negatively affected operating margin. Sales and operating income were $2,295
million and $201 million, respectively, on a pro forma basis for the first nine
months of fiscal 2000.

LVA sales were $648 million, with no sales in the first nine months of fiscal
2000 as this business is attributable to Arvin, and is only included in the
consolidated results for periods subsequent to the merger. Sales on a pro forma
basis were down from $741 million, or 13 percent. LVA operating margin was down
from 5.0 percent on a pro forma basis for the first nine months of fiscal 2000,
to 4.3 percent. A continued downward trend in the North American market, and
softer European volumes were major contributors to the decline in the pro forma
year-over-year comparison of both sales and operating margin.

The company has a share repurchase program, pursuant to which it is authorized
to repurchase up to $100 million in company stock. As of June 30, 2001, the
company had acquired 5,426,215 shares of its outstanding common stock, at an
aggregate cost of $84 million, or $15.39 per share.



                                       19

   21

                               ARVINMERITOR, INC.

FINANCIAL CONDITION (Cont'd)

The company continues to make progress in implementing existing restructuring
plans and has identified further restructuring actions, aggregating $30 million,
in addition to the $90 million announced in November 2000 to realign operations
to reflect the decline in the company's major markets. The additional
restructuring plans are the result of continuing efforts to identify cost
savings, and all charges will be recorded as the related actions are approved
and communicated. Special charges related to restructuring actions were $54
million for the first nine months of fiscal 2001 ($35 million after-tax or $0.52
per basic and diluted share). These charges were net of approximately $4 million
of restructuring reserves, established primarily in the third quarter of fiscal
2000, that were reversed due to improved circumstances and opportunities of the
company resulting from the ArvinMeritor merger in July 2000, and $10 million of
restructuring reserves established in the first quarter of fiscal 2001 due
primarily to actions taken to minimize severance costs related to cost-reduction
programs in Europe (see Note 6). The company also recorded approximately $17
million of restructuring costs that were incurred as a result of the
ArvinMeritor merger and are reflected in the purchase price allocation (see Note
4). Anticipated restructuring-related charges of approximately $17 million will
occur in the fourth quarter of fiscal 2001, and a further $13 million in costs
related to the former Arvin businesses is expected to be recorded in accordance
with purchase accounting rules and will be incremented to the goodwill resulting
form the combination of Arvin and Meritor. An additional charge of $5 million is
expected to be incurred in the first quarter of fiscal 2002.

Cash provided by operating activities for the first nine months of fiscal 2001
was $379 million. Excluding the impact of the accounts receivable securitization
program (see below), operating cash flow increased $116 million compared to the
first nine months of fiscal 2000. Working capital contributed $78 million to
this improvement. Depreciation and amortization expense was $162 million for the
first nine months of fiscal 2001. The company anticipates depreciation and
amortization expense to be approximately $225 million for the entire fiscal
year.

During the second quarter of fiscal 2001, a wholly owned subsidiary of the
company entered into an agreement to sell an undivided interest in up to $100
million of trade receivables to improve financial flexibility and lower
financing costs. The accounts receivable sold are reflected as a reduction to
accounts receivable in the consolidated balance sheet. As of June 30, 2001, the
company has utilized $100 million of the asset securitization facility (see Note
5).

Capital expenditures were $154 million in the first nine months of fiscal 2001,
an increase of $38 million from the same period last year. Increased capital
expenditures associated with the merger with Arvin were partially offset by an
overall reduction in capital expenditures by the company in the current year.
The company anticipates full year fiscal 2001 capital expenditures of
approximately $220 to $240 million. Cash provided by investing activities in the
first nine months of fiscal 2001 include proceeds of $18 million from the sale
of the company's investment in a joint venture. Cash provided by investing
activities in the first nine months of fiscal 2000 included $148 million in
proceeds principally from the sale of the LVS seat adjusting systems business.

Cash used for financing activities in the first nine months of fiscal 2001
includes payments of $31 million for purchases of the company's common stock and
$44 million for cash dividends. Cash used for financing activities for the first
nine months of fiscal 2001 included a net decrease in debt of $164 million
resulting from strong cash generated from operating activities. The company's
third quarter dividend of $0.22 cents per share was paid on June 11, 2001, to
shareowners of record on May 21, 2001.



                                       20

   22

                               ARVINMERITOR, INC.

FINANCIAL CONDITION (cont'd)

On July 11, 2001, the board of directors declared a quarterly dividend of $0.10
per share, payable on September 10, 2001 to shareowners of record on August 20,
2001. The reduction in the quarterly dividend from $0.22 to $0.10 per share
brings the company in line with industry averages and provides the organization
with additional financial flexibility to increase investments in innovation,
take advantage of strategic growth opportunities and reduce debt.

The company's net debt to capitalization ratio increased to 67 percent at June
30, 2001, from 65 percent at September 30, 2000. In the second quarter of fiscal
year 2001, Standard & Poor's and Moody's revised their credit ratings to
BBB-/Baa3, respectively, for the company's long-term debt and A3/P3,
respectively, for the company's commercial paper. As a result of these actions,
the company's borrowing costs under its credit arrangements have increased, and
it is effectively precluded from issuing commercial paper (see Note 14).

On April 12, 2001, the company filed a shelf registration statement with the
Securities and Exchange Commission registering $750 million aggregate principal
amount of debt securities that may be offered in one or more series on terms to
be determined at the time of sale. The registration statement became effective
on April 18, 2001. Except as may otherwise be determined at the time of sale,
the net proceeds of any offering would be used for repayment of outstanding
indebtedness and for other general corporate purposes.

Information with respect to the effect on the company and its manufacturing
operations of compliance with environmental protection requirements and
resolution of environmental claims is contained under the caption "Environmental
Matters" in the Chief Financial Officer's Review, Management's Discussion and
Analysis in the company's 2000 Annual Report to Shareowners, incorporated by
reference into the company's Annual Report on Form 10-K for the fiscal year
ended September 30, 2000. Management believes that at June 30, 2001, there has
been no material change to this information.



                                       21

   23

                               ARVINMERITOR, INC.

INTERNATIONAL OPERATIONS

On January 1, 1999, the Euro became the common currency of eleven countries of
the European Union. During a three-year transition period, the present national
currencies of these eleven countries will become sub-units of the Euro at fixed
exchange rates. The European Union's current plans call for the transition
period to be completed by July 1, 2002, at which time the Euro will become the
sole legal tender in those participating countries.

The company is engaged in business in most of the countries that participate in
the European Monetary Union, and sales for fiscal 2000 in these countries were
approximately 17 percent of the company's total sales. In addition, the company
enters into foreign currency forward exchange contracts with respect to several
of the existing currencies that will be subsumed into the Euro and has
borrowings in participating currencies primarily under its revolving credit
facility. The company has analyzed the potential effects of the Euro conversion
on competitive conditions, information technology and other systems, currency
risks, financial instruments and contracts, and has examined the tax and
accounting consequences of Euro conversion, and believes that the conversion has
not had and will not have a material adverse effect on its business, operations
and financial condition.

The company is making the necessary adjustments to accommodate the conversion,
including modifications to its information technology systems and programs,
pricing schedules and financial instruments. The company expects that all
necessary actions will be completed in a timely manner, and that the costs
associated with the conversion to the Euro will not be material.


Item 3.    Quantitative and Qualitative Disclosures About Market Risk

The company is exposed to foreign currency exchange rate risk inherent in its
sales, purchases, assets and liabilities denominated in currencies other than
the U.S. dollar and interest rate risk associated with the company's debt. The
company does enter into foreign currency forward exchange contracts to minimize
the risk of unanticipated gains and losses from currency rate fluctuations on
foreign currency commitments entered into in the ordinary course of business
(See Note 3 to the financial statements for information on accounting for these
contracts). It is the policy of the company not to enter into derivative
financial instruments for speculative purposes, and therefore, the company holds
no derivative instruments for trading purposes.

The company has performed a sensitivity analysis assuming a hypothetical 10
percent adverse movement in foreign currency exchange rates and interest rates
applied to the underlying exposures described above. As of June 30, 2001, the
analysis indicated that such market movements would not have a material effect
on the company's consolidated financial position, results of operations or cash
flows. Actual gains or losses in the future may differ significantly from that
analysis, however, based on changes in the timing and amount of interest rate
and foreign currency exchange rate movements and the company's actual exposures.


                                       22


   24

                               ARVINMERITOR, INC.

PART II.  OTHER INFORMATION

Item 1.  Legal Proceedings

         As disclosed in Item 3 of the company's Annual Report on Form 10-K for
         the fiscal year ended September 30, 2000, various lawsuits, claims and
         proceedings have been or may be instituted or asserted against the
         company or its subsidiaries relating to the conduct of the company's
         business, including those pertaining to product liability, intellectual
         property, environmental, safety and health, and employment matters.
         Included in these matters are claims for alleged asbestos-related
         personal injuries, which arose from products manufactured prior to 1977
         by a subsidiary acquired by Arvin in 1986. During fiscal years 1995
         through 2000, the company and its predecessors paid asbestos-related
         claims of approximately $35 million, substantially all of which were
         reimbursed by insurance. As of June 30, 2001, the company has accrued
         approximately $60 million for contingent asbestos-related liabilities,
         and recorded assets of $49 million for probable recoveries from third
         parties and insurance. Management believes that existing insurance
         coverage will reimburse substantially all of the potential liabilities
         and expenses related to pending cases.

         Prior to February 1, 2001, the Center for Claims Resolution (the "CCR")
         handled the processing and settlement of asbestos claims on behalf of
         the company. The company shared in the payments of defense costs and
         settlements of the asbestos claims with other CCR members. Several
         members of the CCR have filed for bankruptcy protection, and these
         members have failed, or may fail, to pay certain financial obligations
         with respect to settlements that were reached while they were CCR
         members. The company expects to be subject to claims for payment of a
         portion of the defaulted shares and an estimate of this payment has
         been included in the recorded reserves. The company and its insurers
         are engaged in a proceeding to determine whether existing insurance
         coverage should reimburse any potential liability related to this
         issue.

         The outcome of litigation cannot be predicted with certainty and some
         lawsuits, claims or proceedings may be disposed of unfavorably to the
         company. However, based on its evaluation of matters which are pending
         or asserted and after consulting with Vernon G. Baker, II, Esq.,
         General Counsel of the company, management believes the disposition of
         such matters will not have a material adverse effect on the company's
         financial statements.

Item 2.  Changes in Securities and Use of Proceeds

         On April 2, 2001, the company issued 637 shares of Common Stock to
         James E. Perrella, a non-employee director of the company, pursuant to
         the terms of the company's Directors Stock Plan, in lieu of cash
         payment of the quarterly retainer fee for board service. The issuance
         of these securities was exempt from registration under the Securities
         Act of 1933, as a transaction not involving a public offering under
         Section 4(2).


                                       23


   25

                               ARVINMERITOR, INC.

PART II.  OTHER INFORMATION

Item 5.  Other Information

         Cautionary Statement

         This Quarterly Report on Form 10-Q 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" and similar expressions. Actual results may differ materially from
         those projected as a result of certain risks and uncertainties,
         including but not limited to global economic and market conditions; the
         demand for commercial, specialty and light vehicles for which the
         company supplies products; risks inherent in operating abroad; OEM
         program delays; demand for and market acceptance of new and existing
         products; successful development of new products; reliance on major OEM
         customers; labor relations of the company, its customers and suppliers;
         successful integration of acquired or merged businesses; achievement of
         the expected annual savings and synergies from past and future business
         combinations; competitive product and pricing pressures; the amount of
         the company's debt; as well as other risks and uncertainties, including
         but not limited to those detailed herein and from time to time in other
         filings of the company with the Securities and Exchange Commission. See
         Also "Management's Discussion and Analysis of Results of Operations and
         Financial Condition" and "Quantitative and Qualitative Disclosures
         about Market Risk" herein. 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.


                                       24

   26
                               ARVINMERITOR, INC.

Item 6. Exhibits and Reports on Form 8-K.

         (a)      Exhibits.

                  10a - 364-Day Credit Agreement dated as of June 27, 2001,
                  among the company, the lenders from time to time party to the
                  agreement, Bank One, NA, as Administrative Agent, The Chase
                  Manhattan Bank, as Syndication Agent, and Citicorp USA, Inc.,
                  Bank of America, N.A. and Deutsche Bank AG New York Branch, as
                  Documentation Agents.

                  10b - Amended and Restated 5-Year Revolving Credit Agreement
                  dated as of June 27, 2001, among the company, the foreign
                  subsidiary borrowers and lenders from time to time party to
                  the agreement, Bank One, NA, as Administrative Agent, The
                  Chase Manhattan Bank, as Syndication Agent, and Citicorp USA,
                  Inc. and Bank of America, N.A., as Documentation Agents.

                  10c - ArvinMeritor, Inc. 1998 Stock Benefit Plan, as amended
                  (filed as Exhibit (d)(2) to Schedule TO, Amendment No. 3, in
                  File No. 5-61023 and incorporated herein by reference).

                  10d - ArvinMeritor, Inc. Employee Stock Benefit Plan, as
                  amended (filed as Exhibit (d)(3) to Schedule TO, Amendment No.
                  3, in File No. 5-61023 and incorporated herein by reference).

                  12 - Computation of ratio of earnings to fixed charges.

                  23 - Consent of Vernon G. Baker, II, Senior Vice President,
                  General Counsel and Secretary of the company.


         (b)      Reports on Form 8-K.

                  There were no reports on Form 8-K filed during the quarter
                  ended July 1, 2001.



                                       25

   27
                                   SIGNATURES



Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.




                                                   ARVINMERITOR, INC.
                                          ----------------------------------
                                                     (Registrant)

Date        August 15, 2001               By     V.G. Baker, II
         ------------------------            -------------------------------
                                                 V.G. Baker, II
                                                 Senior Vice President,
                                                 General Counsel and Secretary
                                                 (For the Registrant)



Date        August 15, 2001               By     D. M. Stelfox
         ------------------------            -------------------------------
                                                 D. M. Stelfox
                                                 Vice President and Controller
                                                 (Principal Accounting Officer)












                                       26

   28

                                 Exhibit Index

                  10a - 364-Day Credit Agreement dated as of June 27, 2001,
                  among the company, the lenders from time to time party to the
                  agreement, Bank One, NA, as Administrative Agent, The Chase
                  Manhattan Bank, as Syndication Agent, and Citicorp USA, Inc.,
                  Bank of America, N.A. and Deutsche Bank AG New York Branch, as
                  Documentation Agents.

                  10b - Amended and Restated 5-Year Revolving Credit Agreement
                  dated as of June 27, 2001, among the company, the foreign
                  subsidiary borrowers and lenders from time to time party to
                  the agreement, Bank One, NA, as Administrative Agent, The
                  Chase Manhattan Bank, as Syndication Agent, and Citicorp USA,
                  Inc. and Bank of America, N.A., as Documentation Agents.

                  10c - ArvinMeritor, Inc. 1998 Stock Benefit Plan, as amended
                  (filed as Exhibit (d)(2) to Schedule TO, Amendment No. 3, in
                  File No. 5-61023 and incorporated herein by reference).

                  10d - ArvinMeritor, Inc. Employee Stock Benefit Plan, as
                  amended (filed as Exhibit (d)(3) to Schedule TO, Amendment No.
                  3, in File No. 5-61023 and incorporated herein by reference).

                  12 - Computation of ratio of earnings to fixed charges.

                  23 - Consent of Vernon G. Baker, II, Senior Vice President,
                  General Counsel and Secretary of the company.