Tenneco Reports Fourth Quarter and Full-Year 2017 Results
-
Record fourth quarter and full-year revenue; double-digit growth in
commercial truck and off-highway
-
Record fourth quarter EBIT and earnings per share
-
Record fourth quarter and full year cash from operations
-
Returned $222 million to shareholders in dividends and share
repurchases in 2017
LAKE FOREST, Ill.--(BUSINESS WIRE)--
Tenneco (NYSE: TEN) reported fourth quarter net income of $68 million,
or $1.33 per diluted share. Fourth quarter 2016 net income* was $38
million, or $0.69 per diluted share. Adjusted net income rose to a
record $97 million, or $1.89 per diluted share, versus $90 million or
$1.63 per diluted share last year*.
This press release features multimedia. View the full release here:
http://www.businesswire.com/news/home/20180209005319/en/

Tenneco Revenue Outlook (Graphic: Business Wire)
Fourth Quarter Results
Revenue
Total revenue in the fourth quarter was a record $2.391 billion, up 11%
year-over-year, with increases in both the Clean Air and Ride
Performance product lines. On a constant currency basis, total revenue
increased 7% driven by higher volumes and incremental content on light
vehicle, commercial truck and off-highway applications.
In constant currency, value-add revenue grew 7% versus last year to
$1.748 billion, with Ride Performance increasing 9% and Clean Air up 5%.
Tenneco’s value-add revenue growth outpaced underlying industry
production growth in all OE applications. Global aftermarket revenue was
slightly higher versus a year ago.
"We delivered a quarter of strong organic growth with gains in both
product lines and double-digit growth in commercial truck and
off-highway revenue,” said Brian Kesseler, Tenneco CEO. “We continue to
focus on converting top-line growth into higher earnings. This drove a
strong increase in earnings, as well as record cash flow from operations
in the quarter.”
Adjusted fourth quarter 2017 and 2016 results
|
(millions except per share amounts)
|
|
Q4 2017
|
|
|
Q4 2016
| |
| |
Net income
attributable to
Tenneco Inc.
|
|
Earnings
Per Share
|
|
EBIT
|
|
EBITDA(1)(2) | | |
Net income
attributable to
Tenneco Inc.
|
|
Earnings
Per Share
|
|
EBIT
|
|
EBITDA(1)(2) | |
| |
$
|
68
| | |
$
|
1.33
| | |
$
|
135
| |
$
|
194
| | |
$
|
38
| | |
$
|
0.69
| | |
$
|
71
| |
$
|
124
| |
| | | | | | | | | | | | | | | | | |
|
|
Adjustments(2) | | | | | | | | | | | | | | | | | | |
|
Restructuring and related expenses
| | |
12
| | | |
0.24
| | | |
20
| | |
20
| | | |
9
| | | |
0.18
| | | |
10
| | |
9
| |
|
Goodwill impairment charge
| | |
11
| | | |
0.21
| | | |
11
| | |
11
| | | |
-
| | | |
-
| | | |
-
| | |
-
| |
|
Pension charges
| | |
2
| | | |
0.03
| | | |
2
| | |
2
| | | |
47
| | | |
0.85
| | | |
72
| | |
72
| |
|
Tax adjustments from US tax reform
| | |
15
| | | |
0.29
| | | |
-
| | |
-
| | | |
-
| | | |
-
| | | |
-
| | |
-
| |
|
Net tax adjustments
| | |
(11
|
)
| | |
(0.21
|
)
| | |
-
| | |
-
| | | |
(4
|
)
| | |
(0.09
|
)
| | |
-
| | |
-
| |
| |
| |
| |
| |
| | |
| |
| |
| |
| |
|
Adjusted Net income, EPS, EBIT, and EBITDA
| |
$
|
97
|
| |
$
|
1.89
|
| |
$
|
168
| |
$
|
227
| | |
$
|
90
|
| |
$
|
1.63
|
| |
$
|
153
| |
$
|
205
| |
| | | | | | | | | | | | | | | | | |
|
| (1) EBITDA including noncontrolling interests
| |
| (2) Tables at the end of this press release reconcile
GAAP to non-GAAP results.
| |
EBIT and EBIT Margin*
Fourth quarter EBIT (earnings before interest, taxes and noncontrolling
interests) was $135 million, versus $71 million a year ago. Adjusted
EBIT increased 10% to $168 million compared with $153 million last year,
driven by revenue gains in all end-market applications.
In the fourth quarter 2017, Tenneco EBIT as a percent of revenue was
5.6%, and adjusted EBIT as a percent of value-add revenue was 9.3%, in
line with prior year.
Fourth quarter EBIT margin
|
| Q4 2017 |
| Q4 2016 | |
|
EBIT as a percent of revenue
| |
5.6%
| |
3.3%
| |
|
EBIT as a percent of value-add revenue
| |
7.4%
| |
4.3%
| |
| | | | |
|
|
Adjusted EBIT as a percent of revenue
| |
7.0%
| |
7.1 %
| |
|
Adjusted EBIT as a percent of value-add revenue
| |
9.3%
| |
9.3%
| |
Cash
Cash generated by operations in the quarter was $466 million, up 86%
versus $251 million last year. The cash performance in the quarter was
driven by higher earnings and improved working capital management and
included $107 million from an additional accounts receivable
securitization program established in the fourth quarter.
During the quarter, the company returned $51 million to shareholders,
including the repurchase of approximately 627,000 shares of common stock
for $38 million, and a dividend payment of 25-cents per share, for $13
million.
Full-Year Results
Adjusted full year 2017 and 2016 results
|
(millions except per share amounts)
|
|
2017
|
|
|
2016
| |
| |
Net income
attributable to
Tenneco Inc.
|
|
Earnings
Per Share
|
|
EBIT
|
|
EBITDA(1)(2) | |
Net income
attributable to
Tenneco Inc.
|
|
Earnings
Per Share
|
|
EBIT
|
|
EBITDA(1)(2) | |
| |
$
|
207
| | |
$
|
3.91
| | |
$
|
417
| | |
$
|
641
| | |
$
|
356
| | |
$
|
6.31
| | |
$
|
516
| |
$
|
728
| |
| | | | | | | | | | | | | | | | |
|
|
Adjustments(2) | | | | | | | | | | | | | | | | | |
|
Restructuring and related expenses
| | |
59
| | | |
1.12
| | | |
72
| | | |
69
| | | |
32
| | | |
0.57
| | | |
36
| | |
32
| |
|
Antitrust settlement accrual
| | |
85
| | | |
1.61
| | | |
132
| | | |
132
| | | |
-
| | | |
-
| | | |
-
| | |
-
| |
|
Warranty settlement
| | |
5
| | | |
0.09
| | | |
7
| | | |
7
| | | |
-
| | | |
-
| | | |
-
| | |
-
| |
|
Gain on sale of unconsolidated JV
| | |
(4
|
)
| | |
(0.08
|
)
| | |
(5
|
)
| | |
(5
|
)
| | |
-
| | | |
-
| | | |
-
| | |
-
| |
|
Goodwill impairment charge
| | |
11
| | | |
0.20
| | | |
11
| | | |
11
| | | |
-
| | | |
-
| | | |
-
| | |
-
| |
|
Pension charges / Stock vesting
| | |
9
| | | |
0.17
| | | |
13
| | | |
13
| | | |
47
| | | |
0.83
| | | |
72
| | |
72
| |
|
Costs related to refinancing
| | |
1
| | | |
0.02
| | | |
-
| | | |
-
| | | |
15
| | | |
0.27
| | | |
-
| | |
-
| |
|
Tax adjustments from US tax reform
| | |
15
| | | |
0.28
| | | |
-
| | | |
-
| | | |
-
| | | |
-
| | | |
-
| | |
-
| |
|
Net tax adjustments
| | |
(23
|
)
| | |
(0.43
|
)
| | |
-
| | | |
-
| | | |
(110
|
)
| | |
(1.96
|
)
| | |
-
| | |
-
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
|
Adjusted Net income, EPS, EBIT, and EBITDA
| |
$
|
365
|
| |
$
|
6.89
|
| |
$
|
647
|
| |
$
|
868
|
| |
$
|
340
|
| |
$
|
6.02
|
| |
$
|
624
| |
$
|
832
| |
|
|
| (1) EBITDA including noncontrolling interests
| |
| (2) Tables at the end of this press release reconcile
GAAP to non-GAAP results.
| |
Revenue
For the full year, total revenue was a record high $9.274 billion. In
constant currency, total revenue and value-add revenue each increased 7%
to $9.188 billion and $7.018 billion, respectively, significantly
outpacing industry production growth. Tenneco’s revenue growth was
driven by stronger volumes and higher content on light vehicle,
commercial truck and off-highway applications in all regions.
EBIT and EBIT margin*
Full-year EBIT was $417 million, versus $516 million a year ago.
Adjusted EBIT rose 4% to $647 million.
EBIT as a percent of revenue was 4.5%. Adjusted EBIT as a percent of
value-add revenue was 9.1%.
EBIT was impacted primarily by charges for restructuring and related
costs and an antitrust settlement accrual.
|
| 2017 |
|
| 2016 | |
|
EBIT as a percent of revenue
| |
4.5%
| | |
6.0%
| |
|
EBIT as a percent of value-add revenue
| |
5.9%
| | |
7.9%
| |
| | | | | |
|
|
Adjusted EBIT as a percent of revenue
| |
7.0%
| | |
7.3%
| |
|
Adjusted EBIT as a percent of value-add revenue
| |
9.1%
| | |
9.5%
| |
Cash
Cash generated by operations for the full year improved 30% to $629
million, compared with $484 million last year.
In 2017, Tenneco returned $222 million to shareholders, including the
repurchase of approximately 2.9 million shares of common stock for $169
million, and dividend payments of $53 million.
OUTLOOK
First quarter 2018
Tenneco expects constant dollar total revenue growth of 3% in the first
quarter 2018, outpacing a flat** light vehicle industry production
growth forecast. The company expects organic growth to outpace the
industry with revenues driven by the ramp up of recently launched
programs and Tenneco’s strong position on light vehicle platforms
globally, double-digit year-over-year growth in commercial truck and
off-highway revenues and a solid contribution from the global
aftermarket.
Full year 2018 and Mid-Term Revenue Outlook
In 2018, the company expects 5% organic growth, outpacing industry
production by 3 percentage points, with increases in both the Ride
Performance and Clean Air product lines. The company expects organic
growth to be driven by:
-
Content growth on light and commercial vehicle platforms;
-
The continued industry recovery in regulated off-highway regions.
Assumptions for the 2018 revenue outlook include:
-
Global industry light vehicle production +2%**
-
Global commercial truck production about flat**
-
Off-highway engine production in regulated regions up by low
double-digits**
-
Organic growth is net of OE price downs
-
Substrates estimated at 24% - 25% of total revenue
In 2019 and 2020, Tenneco expects revenue growth will continue to
outpace industry production. In those years, the company expects organic
growth of 6% - 8% in 2019, and 5% - 7% in 2020, including the current
forecasted global light vehicle production growth of 2% in each year.
“Tenneco is well-positioned to accelerate our proven track record of
growth,” said Kesseler. “We expect our diverse business portfolio and
multiple, sustainable growth drivers will continue to drive results that
support investments in future growth and enhance returns to
shareholders.”
In 2018, Tenneco expects:
-
Capital expenditures between $380 million and $410 million;
-
Annual interest expense between $75 million and $80 million;
-
Cash taxes between $105 million and $125 million;
-
Full year tax rate between 23% and 25%.
*Year-over-year earnings comparisons reflect revisions to prior period
financial results for certain immaterial adjustments as described in
Tenneco’s form 10K/A for the year ended December 31, 2016.
** Industry production estimates based on IHS Automotive January 2018
global light vehicle production forecast, Power Systems Research (PSR)
January 2018 global commercial truck and bus production report and
customer production schedules and Tenneco estimates for off-highway
engine production in North America and Europe.
Attachment 1
Statements of Income – 3 Months
Statements
of Income – 12 Months
Balance Sheets
Statements of Cash Flows
– 3 Months
Statements of Cash Flows – 12 Months
Attachment 2
Reconciliation of GAAP Net Income to EBITDA
including noncontrolling interests – 3 Months
Reconciliation of
GAAP to Non-GAAP Earnings Measures – 3 Months
Reconciliation of
GAAP Net Income to EBITDA including noncontrolling interests – 12 Months
Reconciliation
of GAAP to Non-GAAP Earnings Measures – 12 Months
Reconciliation of
GAAP Revenue to Non-GAAP Revenue Measures – 3 Months
Reconciliation
of GAAP Revenue to Non-GAAP Revenue Measures – 12 Months
Reconciliation
of GAAP Revenue to Non-GAAP Revenue Measures – 3 Months and 12 Months
Reconciliation
of Non-GAAP Measures – Debt Net of Cash/Adjusted LTM EBITDA including
noncontrolling interests
Reconciliation of GAAP Revenue to Non-GAAP
Revenue Measures – Original Equipment and Aftermarket Revenue – 3 Months
and 12 Months
Reconciliation of GAAP Revenue and Earnings to
Non-GAAP Revenue and Earnings Measures – 3 Months
Reconciliation of
GAAP Revenue and Earnings to Non-GAAP Revenue and Earnings Measures – 12
Months
Reconciliation of GAAP Revenue to Non-GAAP Revenue Measures
– Original Equipment Commercial Truck, Off-Highway and other revenues –
3 Months and 12 Months
CONFERENCE CALL
The company will host a conference call on Friday, February 9, 2018 at
9:00 a.m. ET. The dial-in number is 866-807-9684 (domestic) or
412-317-5415 (international). The passcode is Tenneco Inc. Call. The
call and accompanying slides will be available on the financial section
of the Tenneco web site at www.investors.tenneco.com.
A recording of the call will be available one hour following completion
of the call on February 9, 2018 through February 16, 2018. To access
this recording, dial 877-344-7529 (domestic) or 412-317-0088
(international) or (855) 669-9658 (Canada). The replay access code is
10115986. The purpose of the call is to discuss the company’s operations
for the last fiscal quarter and year ending 2017, as well as provide
updated information regarding matters impacting the company’s outlook. A
copy of the press release is available on the financial and news
sections of the Tenneco web site.
ANNUAL MEETING
The Tenneco Board of Directors has scheduled the corporation’s annual
meeting of shareholders for Wednesday, May 16, 2018 at 10:00 a.m. CT.
The meeting will be held at the corporate headquarters, 500 North Field
Drive, Lake Forest, Illinois. The record date for shareholders eligible
to vote at the meeting is March 19, 2018.
Tenneco is a $9.3 billion global manufacturing company with headquarters
in Lake Forest, Illinois and approximately 32,000 employees worldwide.
Tenneco is one of the world’s largest designers, manufacturers and
marketers of ride performance and clean air products and systems for
automotive and commercial vehicle original equipment markets and the
aftermarket. Tenneco’s principal brand names are Monroe®, Walker®, XNOx™
and Clevite®Elastomer.
Revenue estimates in this release are based on OE manufacturers’
programs that have been formally awarded to the company; programs where
Tenneco is highly confident that it will be awarded business based on
informal customer indications consistent with past practices; and
Tenneco’s status as supplier for the existing program and its
relationship with the customer.These revenue estimates are also
based on anticipated vehicle production levels and pricing, including
precious metals pricing and the impact of material cost changes. Unless
otherwise indicated, our revenue estimate methodology does not attempt
to forecast currency fluctuations, and accordingly, reflects constant
currency. For certain additional assumptions upon which these estimates
are based, see the slides accompanying the February 9, 2018 webcast,
which will be available on the financial section of the Tenneco website
at www.investors.tenneco.com.
This press release contains forward-looking statements.Words
such as “may,” “expects,” “anticipate,” “projects,” “will,” “outlook”
and similar expressions identify forward-looking statements. These
forward-looking statements are based on the current expectations of the
company (including its subsidiaries). Because these forward-looking
statements involve risks and uncertainties, the company's plans, actions
and actual results could differ materially. Among the factors that could
cause these plans, actions and results to differ materially from current
expectations are:
(i) general economic, business and market conditions;
(ii) the company’s ability to source and procure needed materials,
components and other products and services in accordance with customer
demand and at competitive prices;
(iii) the cost and outcome of existing and any future claims, legal
proceedings, or investigations, including, but not limited to, any of
the foregoing arising in connection with the ongoing global antitrust
investigation, product performance, product safety or intellectual
property rights;
(iv) changes in capital availability or costs, including increases in
the company's costs of borrowing (i.e., interest rate increases), the
amount of the company's debt, the ability of the company to access
capital markets at favorable rates, and the credit ratings of the
company’s debt;
(v) changes in consumer demand, prices and the company’s ability to
have our products included on top selling vehicles, including any shifts
in consumer preferences to lower margin vehicles, for which we may or
may not have supply arrangements;
(vi) changes in automotive and commercial vehicle manufacturers'
production rates and their actual and forecasted requirements for the
company's products such as the significant production cuts during recent
years by automotive manufacturers in response to difficult economic
conditions;
(vii) the overall highly competitive nature of the automobile and
commercial vehicle parts industries, and any resultant inability to
realize the sales represented by the company’s awarded book of business
which is based on anticipated pricing and volumes over the life of the
applicable program;
(viii) the loss of any of our large original equipment manufacturer
(“OEM”) customers (on whom we depend for a substantial portion of our
revenues), or the loss of market shares by these customers if we are
unable to achieve increased sales to other OEMs or any change in
customer demand due to delays in the adoption or enforcement of
worldwide emissions regulations;
(ix) the company's continued success in cost reduction and cash
management programs and its ability to execute restructuring and other
cost reduction plans, including our current cost reduction initiatives,
and to realize anticipated benefits from these plans;
(x) risk inherent in operating a multi-national company, including
economic conditions, such as currency exchange and inflation rates, and
political environments in the countries where we operate or sell our
products, adverse changes in trade agreements, tariffs, immigration
policies, political stability, and tax and other laws, and potential
disruption of production and/or supply;
(xi) workforce factors such as strikes or labor interruptions;
(xii) increases in the costs of raw materials, including the
company’s ability to successfully reduce the impact of any such cost
increases through materials substitutions, cost reduction initiatives,
customer recovery and other methods;
(xiii) the negative impact of fuel price volatility on transportation
and logistics costs, raw material costs, discretionary purchases of
vehicles or aftermarket products, and demand for off-highway equipment;
(xiv) the cyclical nature of the global vehicular industry, including
the performance of the global aftermarket sector and longer product
lives of automobile parts;
(xv) product warranty costs;
(xvi) the failure or breach of our information technology systems and
the consequences that such failure or breach may have to our business;
(xvii) the company's ability to develop and profitably commercialize
new products and technologies, and the acceptance of such new products
and technologies by the company's customers and the market;
(xviii) changes by the Financial Accounting Standards Board or other
accounting regulatory bodies to authoritative generally accepted
accounting principles or policies;
(xix) changes in accounting estimates and assumptions, including
changes based on additional information;
(xx) the impact of the extensive, increasing and changing laws and
regulations to which we are subject, including environmental laws and
regulations, which may result in our incurrence of environmental
liabilities in excess of the amount reserved;
(xxi) natural disasters, acts of war and/or terrorism and the impact
of these occurrences or acts on economic, financial, industrial and
social condition, including, without limitation, with respect to supply
chains and customer demand in the countries where the company operates;
and
(xxii) the timing and occurrence (or non-occurrence) of transactions
and events which may be subject to circumstances beyond the control of
the company and its subsidiaries.
The company undertakes no obligation to update any forward-looking
statement to reflect events or circumstances after the date of this
press release. Additional information regarding these risk factors and
uncertainties is detailed from time to time in the company's SEC
filings, including but not limited to its annual report on Form 10-K/A
for the year ended December 31, 2016, and its quarterly report on Form
10-Q for the quarter ended September 30, 2017.
|
ATTACHMENT 1
| |
|
TENNECO INC. AND CONSOLIDATED SUBSIDIARIES
| |
|
STATEMENTS OF INCOME
| |
Unaudited | |
|
THREE MONTHS ENDED DECEMBER 31,
| |
|
(Millions except per share amounts)
| |
|
| |
| |
| |
| | |
| | | | | | | | |
|
| |
|
2017
|
| | | |
2016*
| | | |
|
Net sales and operating revenues
| | | | | | | | | |
|
Clean Air Division - Value-add revenues
| |
$
|
1,118
| | | | |
$
|
1,027
| | | | |
|
Clean Air Division - Substrate sales
| | |
577
| | | | | |
515
| | | | |
|
Ride Performance Division - Value-add revenues
| |
|
696
|
| | | |
|
613
|
| | | |
| |
$
|
2,391
| | | | |
$
|
2,155
| | | | |
| | | | | | | | |
|
|
Costs and expenses
| | | | | | | | | |
|
Cost of sales (exclusive of depreciation and amortization shown
below)
| | |
2,022
| | |
(a)
| | |
1,794
| | |
(f)
| |
|
Goodwill impairment charge
| | |
11
| | |
(b)
| | |
-
| | | | |
|
Engineering, research and development
| | |
43
| | | | | |
37
| | |
(f)
| |
|
Selling, general and administrative
| | |
119
| | |
(a) (c)
| | |
199
| | |
(g)
| |
|
Depreciation and amortization of other intangibles
| |
|
59
|
| | | |
|
53
|
| |
(f)
| |
|
Total costs and expenses
| |
|
2,254
|
| | | |
|
2,083
|
| | | |
| | | | | | | | |
|
|
Loss on sale of receivables
| | |
(1
|
)
| | | | |
(1
|
)
| | | |
|
Other income (expense)
| |
|
(1
|
)
| | | |
|
-
|
| | | |
|
Total other income (expense)
| |
|
(2
|
)
| | | |
|
(1
|
)
| | | |
| | | | | | | | |
|
|
Earnings before interest expense, income taxes,
| | | | | | | | | |
and noncontrolling interests
| | | | | | | | | |
|
Clean Air Division
| | |
125
| | |
(a)
| | |
118
| | |
(f)
| |
|
Ride Performance Division
| | |
35
| | |
(a) (b)
| | |
54
| | |
(f)
| |
|
Other
| |
|
(25
|
)
| |
(a) (c)
| |
|
(101
|
)
| |
(f) (g)
| |
| | |
135
| | | | | |
71
| | | | |
| | | | | | | | |
|
|
Interest expense (net of interest capitalized)
| |
|
19
|
| | | |
|
16
|
| | | |
|
Earnings before income taxes and noncontrolling interests
| | |
116
| | | | | |
55
| | | | |
| | | | | | | | |
|
|
Income tax expense (benefit)
| |
|
29
|
| |
(d) (e)
| |
|
(3
|
)
| |
(h)
| |
|
Net income
| | |
87
| | | | | |
58
| | | | |
| | | | | | | | |
|
|
Less: Net income attributable to noncontrolling interests
| |
|
19
|
| |
(a)
| |
|
20
|
| | | |
|
Net income attributable to Tenneco Inc.
| |
$
|
68
|
| | | |
$
|
38
|
| | | |
| | | | | | | | |
|
|
Weighted average common shares outstanding:
| | | | | | | | | |
|
Basic
| |
|
51.4
|
| | | |
|
54.3
|
| | | |
|
Diluted
| |
|
51.6
|
| | | |
|
54.8
|
| | | |
| | | | | | | | |
|
|
Earnings per share of common stock:
| | | | | | | | | |
|
Basic
| |
$
|
1.33
|
| | | |
$
|
0.70
|
| | | |
|
Diluted
| |
$
|
1.33
|
| | | |
$
|
0.69
|
| | | |
|
* Prior period financial results have been revised for certain
immaterial adjustments as discussed in Tenneco’s Form 10-K/A for the
year ended December 31, 2016.
|
|
|
|
(a) Includes restructuring and related charges of $20 million
pre-tax, $12 million after tax and noncontrolling interests or $0.24
per diluted share. Of the amount, $10 million is recorded in cost of
sales and $10 million is recorded in selling, general and
administrative expenses. $5 million is recorded in the Clean Air
Division, $14 million is recorded in the Ride Performance Division
and $1 million is recorded in Other.
|
|
|
|
(b) Represents goodwill impairment charges recorded in Europe and
South America Ride Performance Division of $11 million pre-tax, $11
million after tax or $0.21 per diluted share.
|
|
|
|
(c) Includes pension charges of $2 million pre-tax, $2 million after
tax or $0.03 per diluted share recorded in selling, general and
administrative expense.
|
|
|
|
(d) Includes net tax adjustments of $15 million or $0.29 per diluted
share for tax reform charges.
|
|
|
|
(e) Includes net tax benefits of $11 million or $0.21 per diluted
share for tax adjustments to prior year estimates.
|
|
|
|
(f) Includes restructuring and related charges of $10 million
pre-tax, $9 million after tax or $0.18 per diluted share. Of the
amount, $8 million is recorded in cost of sales, $1 million is
recorded in engineering expenses and $1 million is recorded in
depreciation and amortization. $4 million is recorded in the Clean
Air Division, $4 million is recorded in the Ride Performance
Division and $2 million is recorded in Other.
|
|
|
|
(g) Includes pension charges of $72 million pre-tax, $47 million
after tax or $0.85 per diluted share recorded in selling, general
and administrative expense.
|
|
|
|
(h) Includes net tax benefits of $4 million or $0.09 per diluted
share for tax adjustments to prior year estimates.
|
|
ATTACHMENT 1
| |
|
TENNECO INC. AND CONSOLIDATED SUBSIDIARIES
| |
|
STATEMENTS OF INCOME
| |
Unaudited | |
|
TWELVE MONTHS ENDED DECEMBER 31,
| |
|
(Millions except per share amounts)
| |
|
| |
| |
| |
| | |
| |
2017*
| | | |
2016*
| | | |
|
Net sales and operating revenues
| | | | | | | | | |
|
Clean Air Division - Value-add revenues
| |
$
|
4,330
| | | | |
$
|
4,041
| | | | |
|
Clean Air Division - Substrate sales
| | |
2,187
| | | | | |
2,028
| | | | |
|
Ride Performance Division - Value-add revenues
| |
|
2,757
|
| | | |
|
2,530
|
| | | |
| |
$
|
9,274
| | | | |
$
|
8,599
| | | | |
| | | | | | | | |
|
|
Costs and expenses
| | | | | | | | | |
|
Cost of sales (exclusive of depreciation and amortization shown
below)
| | |
7,812
| | |
(a) (c) (d)
| | |
7,123
| | |
(j)
| |
|
Goodwill impairment charge
| | |
11
| | |
(e)
| | |
-
| | | | |
|
Engineering, research and development
| | |
158
| | | | | |
154
| | |
(j)
| |
|
Selling, general and administrative
| | |
648
| | |
(a) (b) (f)
| | |
589
| | |
(j) (k)
| |
|
Depreciation and amortization of other intangibles
| |
|
224
|
| |
(a)
| |
|
212
|
| |
(j)
| |
|
Total costs and expenses
| |
|
8,853
|
| | | |
|
8,078
|
| | | |
| | | | | | | | |
|
|
Loss on sale of receivables
| | |
(5
|
)
| | | | |
(5
|
)
| | | |
|
Other income (expense)
| |
|
1
|
| | | |
|
-
|
| |
(j)
| |
|
Total other income (expense)
| |
|
(4
|
)
| | | |
|
(5
|
)
| | | |
| | | | | | | | |
|
|
Earnings before interest expense, income taxes,
| | | | | | | | | |
|
and noncontrolling interests
| | | | | | | | | |
|
Clean Air Division
| | |
448
| | |
(a)
| | |
468
| | |
(j)
| |
|
Ride Performance Division
| | |
199
| | |
(a) (c) (e)
| | |
236
| | |
(j)
| |
|
Other
| |
|
(230
|
)
| |
(a) (b) (d) (f)
| |
|
(188
|
)
| |
(j) (k)
| |
| | |
417
| | | | | |
516
| | | | |
| | | | | | | | |
|
|
Interest expense (net of interest capitalized)
| |
|
73
|
| |
(g)
| |
|
92
|
| |
(l)
| |
|
Earnings before income taxes and noncontrolling interests
| | |
344
| | | | | |
424
| | | | |
| | | | | | | | |
|
|
Income tax expense
| |
|
70
|
| |
(h) (i)
| |
|
-
|
| |
(m)
| |
|
Net income
| | |
274
| | | | | |
424
| | | | |
| | | | | | | | |
|
Less: Net income attributable to noncontrolling interests
| |
|
67
|
| |
(a)
| |
|
68
|
| | | |
|
Net income attributable to Tenneco Inc.
| |
$
|
207
|
| | | |
$
|
356
|
| | | |
| | | | | | | | |
|
|
Weighted average common shares outstanding:
| | | | | | | | | |
|
Basic
| |
|
52.8
|
| | | |
|
55.9
|
| | | |
|
Diluted
| |
|
53.0
|
| | | |
|
56.4
|
| | | |
| | | | | | | | |
|
|
Earnings per share of common stock:
| | | | | | | | | |
|
Basic
| |
$
|
3.93
|
| | | |
$
|
6.36
|
| | | |
|
Diluted
| |
$
|
3.91
|
| | | |
$
|
6.31
|
| | | |
|
* Financial results for 2016 and first quarter 2017 have been
revised for certain immaterial adjustments as discussed in Tenneco’s
Form 10-K/A for the year ended December 31, 2016 and Form 10-Q/A for
the quarter ended March 31, 2017.
|
|
|
|
(a) Includes restructuring and related charges of $72 million
pre-tax, $59 million after tax and noncontrolling interests or $1.12
per diluted share. Of the amount, $41 million is recorded in cost of
sales, $28 million is recorded in selling, general and
administrative expenses and $3 million is recorded in depreciation
and amortization. $30 million is recorded in the Clean Air Division,
$38 million is recorded in the Ride Performance Division and $4
million is recorded in Other.
|
|
|
|
(b) Includes antitrust settlement accrual of $132 million pre-tax,
$85 million after tax or $1.61 per diluted share.
|
|
|
|
(c) Includes warranty settlement of $7 million pre-tax, $5 million
after tax or $0.09 per diluted share.
|
|
|
|
(d) Includes gain on sale of an unconsolidated JV of $5 million
pre-tax, $4 million after tax or $0.08 per diluted share.
|
|
|
|
(e) Represents goodwill impairment charges recorded in Europe and
South America Ride Performance Division of $11 million pre-tax, $11
million after tax or $0.20 per diluted share.
|
|
|
|
(f) Includes pension and accelerated restricted stock vesting
charges of $13 million pre-tax, $9 million after tax or $0.17 per
diluted share.
|
|
|
|
(g) Includes pre-tax expenses of $1 million, $1 million after tax or
$0.02 per diluted share for costs related to refinancing activities.
|
|
|
|
(h) Includes net tax adjustments of $15 million or $0.28 per diluted
share for tax reform charges.
|
|
|
|
(i) Includes net tax benefits of $23 million or $0.43 per diluted
share for tax adjustments to prior year estimates.
|
|
|
|
(j) Includes restructuring and related charges of $36 million
pre-tax, $32 million after tax or $0.57 per diluted share. Of the
amount, $17 million is recorded in cost of sales, $12 million is
recorded in selling, general and administrative expenses, $1 million
is recorded in engineering expenses, $4 million is recorded in
depreciation and amortization and $2 million is recorded in other
income (expense). $7 million is recorded in the Clean Air Division,
$27 million is recorded in the Ride Performance Division and $2
million is recorded in Other.
|
|
|
|
(k) Includes pension charges of $72 million pre-tax, $47 million
after tax or $0.83 per diluted share recorded in selling, general
and administrative expense.
|
|
|
|
(l) Includes pre-tax expenses of $24 million, $15 million after tax
or $0.27 per diluted share for costs related to refinancing
activities.
|
|
|
|
(m) Includes net tax benefits of $110 million or $1.96 per diluted
share for tax adjustments related to foreign tax credits available
for carryforward.
|
|
ATTACHMENT 1
| |
|
TENNECO INC. AND CONSOLIDATED SUBSIDIARIES
| |
|
BALANCE SHEETS
| |
|
(Unaudited)
| |
|
(Millions)
| |
|
| |
| |
| |
| |
| | |
| | | |
December 31, 2017
| | | |
December 31, 2016
| |
*
| |
| | | | | | | | | | |
|
|
Assets
| | | | | | | | | |
| | | | | | | | | | |
|
| |
Cash and cash equivalents
| |
$
|
315
| | | | |
$
|
347
| | | | |
| | | | | | | | | | |
|
| |
Restricted cash
| | |
3
| | | | | |
2
| | | | |
| | | | | | | | | | |
|
| |
Receivables, net
| | |
1,321
| | |
(a)
| | |
1,294
| | |
(a)
| |
| | | | | | | | | | |
|
| |
Inventories
| | |
869
| | | | | |
730
| | | | |
| | | | | | | | | | |
|
| |
Other current assets
| | |
291
| | | | | |
229
| | | | |
| | | | | | | | | | |
|
| |
Investments and other assets
| | |
428
| | | | | |
387
| | | | |
| | | | | | | | | | |
|
| |
Plant, property, and equipment, net
| |
|
1,615
|
| | | |
|
1,357
|
| | | |
| | | | | | | | | | |
|
| |
Total assets
| |
$
|
4,842
|
| | | |
$
|
4,346
|
| | | |
| | | | | | | | | | |
|
|
Liabilities and Shareholders' Equity
| | | | | | | | | |
| | | | | | | | | | |
|
| |
Short-term debt
| |
$
|
83
| | | | |
$
|
90
| | | | |
| | | | | | | | | | |
|
| |
Accounts payable
| | |
1,705
| | | | | |
1,501
| | | | |
| | | | | | | | | | |
|
| |
Accrued taxes
| | |
45
| | | | | |
39
| | | | |
| | | | | | | | | | |
|
| |
Accrued interest
| | |
14
| | | | | |
15
| | | | |
| | | | | | | | | | |
|
| |
Other current liabilities
| | |
429
| | | | | |
328
| | | | |
| | | | | | | | | | |
|
| |
Long-term debt
| | |
1,358
| | |
(b)
| | |
1,294
| | |
(b)
| |
| | | | | | | | | | |
|
| |
Deferred income taxes
| | |
11
| | | | | |
7
| | | | |
| | | | | | | | | | |
|
| |
Deferred credits and other liabilities
| | |
423
| | | | | |
412
| | | | |
| | | | | | | | | | |
|
| |
Redeemable noncontrolling interests
| | |
42
| | | | | |
40
| | | | |
| | | | | | | | | | |
|
| |
Tenneco Inc. shareholders' equity
| | |
686
| | | | | |
573
| | | | |
| | | | | | | | | | |
|
| |
Noncontrolling interests
| |
|
46
|
| | | |
|
47
|
| | | |
| | | | | | | | | | |
|
| |
Total liabilities, redeemable noncontrolling interests
| | | | | | | | | |
| |
and shareholders' equity
| |
$
|
4,842
|
| | | |
$
|
4,346
|
| | | |
| | | | | | | | | | |
|
| | | | | | | | | | |
|
| | | |
December 31, 2017
| | | |
December 31, 2016
| | | |
|
(a)
| |
Accounts Receivables net of:
| | | | | | | | | |
| | Europe - Accounts receivables securitization programs
| |
$
|
218
| | | | |
$
|
160
| | | | |
| | North America - Accounts receivables securitization program
| |
$
|
107
| | | | |
$
|
-
| | | | |
| | | | | | | | | | |
|
| | | |
December 31, 2017
| | | |
December 31, 2016
| | | |
|
(b)
| |
Long term debt composed of:
| | | | | | | | | |
| |
Borrowings against revolving credit facilities
| |
$
|
244
| | | | |
$
|
300
| | | | |
| |
Term loan A (Due 2019)
| | |
390
| | | | | |
270
| | | | |
| |
5.000% senior notes (Due 2026)
| | |
500
| | | | | |
500
| | | | |
| |
5.375% senior notes (Due 2024)
| | |
225
| | | | | |
225
| | | | |
| |
Other long term debt
| |
|
(1
|
)
| | | |
|
(1
|
)
| | | |
| | | |
$
|
1,358
|
| | | |
$
|
1,294
|
| | | |
|
* Prior period financial results have been revised for certain
immaterial adjustments as discussed in Tenneco’s Form 10-K/A for the
year ended December 31, 2016.
|
|
ATTACHMENT 1
| |
| Tenneco Inc. and Consolidated Subsidiaries | |
| Statements of Cash Flows | |
| (Unaudited) | |
|
(Millions)
| |
|
| |
|
|
| |
| | |
| | Three Months Ended | | | |
| | December 31, | | | |
| | 2017 | | | | 2016* | | | |
| | | | | | | | |
|
|
Operating activities:
| | | | | | | | | |
|
Net income
| |
$
|
87
| | | | |
$
|
58
| | | | |
|
Adjustments to reconcile net income
| | | | | | | | | |
|
to net cash provided by operating activities -
| | | | | | | | | |
|
Goodwill impairment charge
| | |
11
| | | | | |
-
| | | | |
|
Depreciation and amortization of other intangibles
| | |
59
| | | | | |
53
| | | | |
|
Stock-based compensation
| | |
2
| | | | | |
1
| | | | |
|
Deferred income taxes
| | |
(9
|
)
| | | | |
(6
|
)
| | | |
|
Loss on sale of assets
| | |
3
| | | | | |
2
| | | | |
|
Changes in components of working capital-
| | | | | | | | | |
|
(Inc.)/dec. in receivables
| | |
166
| | | | | |
(26
|
)
| | | |
|
(Inc.)/dec. in inventories
| | |
20
| | | | | |
4
| | | | |
|
(Inc.)/dec. in prepayments and other current assets
| | |
37
| | | | | |
61
| | | | |
|
Inc./(dec.) in payables
| | |
72
| | | | | |
55
| | | | |
|
Inc./(dec.) in accrued taxes
| | |
26
| | | | | |
(7
|
)
| | | |
|
Inc./(dec.) in accrued interest
| | |
3
| | | | | |
3
| | | | |
|
Inc./(dec.) in other current liabilities
| | |
(33
|
)
| | | | |
33
| | | | |
|
Changes in long-term assets
| | |
(12
|
)
| | | | |
1
| | | | |
|
Changes in long-term liabilities
| | |
33
| | | | | |
20
| | | | |
|
Other
| |
|
1
|
| | | |
|
(1
|
)
| |
(a)
| |
|
Net cash provided by operating activities
| | |
466
| | | | | |
251
| | | | |
| | | | | | | | |
|
|
Investing activities:
| | | | | | | | | |
|
Proceeds from sale of assets
| | |
2
| | | | | |
2
| | | | |
|
Cash payments for plant, property & equipment
| | |
(111
|
)
| | | | |
(112
|
)
| | | |
|
Cash payments for software-related intangible assets
| | |
(8
|
)
| | | | |
(5
|
)
| | | |
|
Change in restricted cash
| | |
(1
|
)
| | | | |
-
| | | | |
|
Other
| |
|
(5
|
)
| | | |
|
-
|
| | | |
|
Net cash used by investing activities
| | |
(123
|
)
| | | | |
(115
|
)
| | | |
| | | | | | | | |
|
|
Financing activities:
| | | | | | | | | |
|
Cash dividends
| | |
(13
|
)
| | | | |
-
| | | | |
|
Issuance of common shares
| | |
1
| | | | | |
6
| | |
(a)
| |
|
Purchase of common stock under the share repurchase program
| | |
(38
|
)
| | | | |
(79
|
)
| | | |
|
Issuance of long-term debt
| | |
1
| | | | | |
1
| | | | |
|
Debt issuance costs on long-term debt
| | |
-
| | | | | |
(1
|
)
| | | |
|
Retirement of long-term debt
| | |
(10
|
)
| | | | |
(4
|
)
| | | |
|
Net inc./(dec.) in bank overdrafts
| | |
5
| | | | | |
6
| | | | |
|
Net inc./(dec.) in revolver borrowings and short-term debt excluding
current maturities on
| | | | | | | | | |
|
long-term debt and short-term borrowings secured by accounts
receivable
| | |
(211
|
)
| | | | |
(21
|
)
| | | |
|
Net inc./(dec.) in short-term debt secured by accounts receivable
| | |
(20
|
)
| | | | |
(20
|
)
| | | |
|
Distribution to noncontrolling interest partners
| |
|
(19
|
)
| | | |
|
-
|
| | | |
|
Net cash used by financing activities
| | |
(304
|
)
| | | | |
(112
|
)
| | | |
| | | | | | | | |
|
|
Effect of foreign exchange rate changes on cash and
| | | | | | | | | |
|
cash equivalents
| |
|
(1
|
)
| | | |
|
(1
|
)
| | | |
| | | | | | | | |
|
|
Increase in cash and cash equivalents
| | |
38
| | | | | |
23
| | | | |
|
Cash and cash equivalents, October 1
| |
|
277
|
| | | |
|
324
|
| | | |
|
Cash and cash equivalents, December 31
| |
$
|
315
|
| | | |
$
|
347
|
| | | |
| | | | | | | | |
|
|
Supplemental Cash Flow Information
| | | | | | | | | |
|
Cash paid during the period for interest (net of interest
capitalized)
| |
$
|
17
| | | | |
$
|
14
| | | | |
|
Cash paid during the period for income taxes (net of refunds)
| | |
21
| | | | | |
25
| | | | |
| | | | | | | | |
|
|
Non-cash Investing and Financing Activities
| | | | | | | | | |
|
Period ended balance of payables for plant, property, and equipment
| |
$
|
59
| | | | |
$
|
68
| | | | |
|
* Prior period financial results have been revised for certain
immaterial adjustments as discussed in Tenneco’s Form 10-K/A for the
year ended December 31, 2016.
|
|
|
|
(a) Retrospectively adjusted to reflect the effects of applying the
new guidance on stock compensation adopted in Q1 2017.
|
ATTACHMENT 1
| |
| Tenneco Inc. and Consolidated Subsidiaries | |
| Statements of Cash Flows | |
| (Unaudited) | |
|
(Millions)
| |
|
| |
|
|
| |
| | |
| | Twelve Months Ended | | | |
| | December 31, | | | |
| | 2017* | | | | 2016* | | | |
| | | | | | | | |
|
|
Operating activities:
| | | | | | | | | |
|
Net income
| |
$
|
274
| | | | |
$
|
424
| | | | |
|
Adjustments to reconcile net income
| | | | | | | | | |
to net cash provided by operating activities -
| | | | | | | | | |
|
Goodwill impairment charge
| | |
11
| | | | | |
-
| | | | |
|
Depreciation and amortization of other intangibles
| | |
224
| | | | | |
212
| | | | |
|
Stock-based compensation
| | |
14
| | | | | |
14
| | | | |
|
Deferred income taxes
| | |
(10
|
)
| | | | |
(80
|
)
| | | |
|
Loss on sale of assets
| | |
5
| | | | | |
4
| | | | |
|
Changes in components of working capital-
| | | | | | | | | |
|
(Inc.)/dec. in receivables
| | |
31
| | | | | |
(215
|
)
| | | |
|
(Inc.)/dec. in inventories
| | |
(96
|
)
| | | | |
(57
|
)
| | | |
|
(Inc.)/dec. in prepayments and other current assets
| | |
(39
|
)
| | | | |
(8
|
)
| | | |
|
Inc./(dec.) in payables
| | |
129
| | | | | |
114
| | | | |
|
Inc./(dec.) in accrued taxes
| | |
4
| | | | | |
2
| | | | |
|
Inc./(dec.) in accrued interest
| | |
(2
|
)
| | | | |
12
| | | | |
|
Inc./(dec.) in other current liabilities
| | |
68
| | | | | |
26
| | | | |
|
Changes in long-term assets
| | |
(22
|
)
| | | | |
6
| | | | |
|
Changes in long-term liabilities
| | |
34
| | | | | |
33
| | | | |
|
Other
| |
|
4
|
| | | |
|
(3
|
)
| |
(a)
| |
|
Net cash provided by operating activities
| | |
629
| | | | | |
484
| | | | |
| | | | | | | | |
|
|
Investing activities:
| | | | | | | | | |
|
Proceeds from sale of assets
| | |
8
| | | | | |
6
| | | | |
|
Proceeds from sale of equity interest
| | |
9
| | | | | |
-
| | | | |
|
Cash payments for plant, property & equipment
| | |
(394
|
)
| | | | |
(325
|
)
| | | |
|
Cash payments for software-related intangible assets
| | |
(25
|
)
| | | | |
(20
|
)
| | | |
|
Change in restricted cash
| | |
(1
|
)
| | | | |
(1
|
)
| | | |
|
Other
| |
|
(10
|
)
| | | |
|
-
|
| | | |
|
Net cash used by investing activities
| | |
(413
|
)
| | | | |
(340
|
)
| | | |
| | | | | | | | |
|
|
Financing activities:
| | | | | | | | | |
|
Cash dividends
| | |
(53
|
)
| | | | |
-
| | | | |
|
Issuance (repurchase) of common shares
| | |
(1
|
)
| | | | |
13
| | |
(a)
| |
|
Purchase of common stock under the share repurchase program
| | |
(169
|
)
| | | | |
(225
|
)
| | | |
|
Issuance of long-term debt
| | |
137
| | | | | |
509
| | | | |
|
Debt issuance costs on long-term debt
| | |
(8
|
)
| | | | |
(9
|
)
| | | |
|
Retirement of long-term debt
| | |
(19
|
)
| | | | |
(531
|
)
| | | |
|
Net inc./(dec.) in bank overdrafts
| | |
(7
|
)
| | | | |
10
| | | | |
|
Net inc./(dec.) in revolver borrowings and short-term debt excluding
current maturities on
| | | | | | | | | |
|
long-term debt
| | |
(67
|
)
| | | | |
202
| | | | |
|
Distribution to noncontrolling interest partners
| |
|
(64
|
)
| | | |
|
(55
|
)
| | | |
|
Net cash used by financing activities
| | |
(251
|
)
| | | | |
(86
|
)
| | | |
| | | | | | | | |
|
|
Effect of foreign exchange rate changes on cash and
| | | | | | | | | |
|
cash equivalents
| |
|
3
|
| | | |
|
2
|
| | | |
| | | | | | | | |
|
|
Increase (Decrease) in cash and cash equivalents
| | |
(32
|
)
| | | | |
60
| | | | |
|
Cash and cash equivalents, January 1
| |
|
347
|
| | | |
|
287
|
| | | |
|
Cash and cash equivalents, December 31
| |
$
|
315
|
| | | |
$
|
347
|
| | | |
| | | | | | | | |
|
|
Supplemental Cash Flow Information
| | | | | | | | | |
|
Cash paid during the period for interest (net of interest
capitalized)
| |
$
|
78
| | | | |
$
|
76
| | | | |
|
Cash paid during the period for income taxes (net of refunds)
| | |
95
| | | | | |
113
| | | | |
| | | | | | | | |
|
|
Non-cash Investing and Financing Activities
| | | | | | | | | |
|
Period ended balance of payables for plant, property, and equipment
| |
$
|
59
| | | | |
$
|
68
| | | | |
|
* Financial results for 2016 and first quarter 2017 have been
revised for certain immaterial adjustments as discussed in Tenneco’s
Form 10-K/A for the year ended December 31, 2016 and Form 10-Q/A for
the quarter ended March 31, 2017.
|
|
|
|
(a) Retrospectively adjusted to reflect the effects of applying the
new guidance on stock compensation adopted in Q1 2017.
|
ATTACHMENT 2
|
|
TENNECO INC.
|
RECONCILIATION OF GAAP(1) NET INCOME TO EBITDA
INCLUDING NONCONTROLLING INTERESTS (2) |
Unaudited |
|
(Millions)
|
|
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
Q4 2017
|
| |
Clean Air Division
| |
Ride Performance Division
| | | | |
| |
North
| | Europe &
| | Asia | | | |
North
| | Europe &
| | Asia | | | | | | |
| |
America
| | South America | |
Pacific
| |
Total
| |
America
| | South America | |
Pacific
| |
Total
| |
Other
| |
Total
|
|
Net income attributable to Tenneco Inc.
| | | | | | | | | | | | | | | | | | | |
$
|
68
| |
| | | | | | | | | | | | | | | | | | | |
|
|
Net income attributable to noncontrolling interests
| | | | | | | | | | | | | | | | | | | |
|
19
|
|
| | | | | | | | | | | | | | | | | | | |
|
|
Net income
| | | | | | | | | | | | | | | | | | | | |
87
| |
| | | | | | | | | | | | | | | | | | | |
|
|
Income tax expense
| | | | | | | | | | | | | | | | | | | | |
29
| |
| | | | | | | | | | | | | | | | | | | |
|
|
Interest expense (net of interest capitalized)
| | | | | | | | | | | | | | | | | | | |
|
19
|
|
| | | | | | | | | | | | | | | | | | | |
|
|
EBIT, Earnings before interest expense, income taxes and
noncontrolling interests (GAAP measure)
| |
$
|
50
| |
$
|
33
| |
$
|
42
| |
$
|
125
| |
$
|
20
| |
$
|
2
| |
$
|
13
| |
$
|
35
| |
$
|
(25
|
)
| | |
135
| |
| | | | | | | | | | | | | | | | | | | |
|
|
Depreciation and amortization of other intangibles
| |
|
17
| |
|
14
| |
|
8
| |
|
39
| |
|
9
| |
|
9
| |
|
2
| |
|
20
| |
|
-
|
| |
|
59
|
|
| | | | | | | | | | | | | | | | | | | |
|
|
Total EBITDA including noncontrolling interests (2) | |
$
|
67
| |
$
|
47
| |
$
|
50
| |
$
|
164
| |
$
|
29
| |
$
|
11
| |
$
|
15
| |
$
|
55
| |
$
|
(25
|
)
| |
$
|
194
|
|
| | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | |
|
| |
Q4 2016*
|
| |
Clean Air Division
| |
Ride Performance Division
| | | | |
| |
North
| | Europe &
| | Asia | | | |
North
| | Europe &
| | Asia | | | | | | |
| |
America
| | South America |
|
Pacific
| |
Total
| |
America
| | South America |
|
Pacific
| |
Total
| |
Other
| |
Total
|
|
Net income attributable to Tenneco Inc.
| | | | | | | | | | | | | | | | | | | |
$
|
38
| |
| | | | | | | | | | | | | | | | | | | |
|
|
Net income attributable to noncontrolling interests
| | | | | | | | | | | | | | | | | | | |
|
20
|
|
| | | | | | | | | | | | | | | | | | | |
|
|
Net income
| | | | | | | | | | | | | | | | | | | | |
58
| |
| | | | | | | | | | | | | | | | | | | |
|
|
Income tax benefit
| | | | | | | | | | | | | | | | | | | | |
(3
|
)
|
| | | | | | | | | | | | | | | | | | | |
|
|
Interest expense (net of interest capitalized)
| | | | | | | | | | | | | | | | | | | |
|
16
|
|
| | | | | | | | | | | | | | | | | | | |
|
|
EBIT, Earnings before interest expense, income taxes and
noncontrolling interests (GAAP measure)
| |
$
|
52
| |
$
|
26
| |
$
|
40
| |
$
|
118
| |
$
|
30
| |
$
|
4
| |
$
|
20
| |
$
|
54
| |
$
|
(101
|
)
| | |
71
| |
| | | | | | | | | | | | | | | | | | | |
|
|
Depreciation and amortization of other intangibles
| |
|
16
| |
|
11
| |
|
8
| |
|
35
| |
|
9
| |
|
7
| |
|
2
| |
|
18
| |
|
-
|
| |
|
53
|
|
| | | | | | | | | | | | | | | | | | | |
|
|
Total EBITDA including noncontrolling interests (2) | |
$
|
68
| |
$
|
37
| |
$
|
48
| |
$
|
153
| |
$
|
39
| |
$
|
11
| |
$
|
22
| |
$
|
72
| |
$
|
(101
|
)
| |
$
|
124
|
|
|
* Prior period financial results have been revised for certain
immaterial adjustments as discussed in Tenneco’s Form 10-K/A for the
year ended December 31, 2016.
|
|
| |
| (1) Generally Accepted Accounting Principles
|
|
|
| (2) EBITDA including noncontrolling interests represents
income before interest expense, income taxes, noncontrolling
interests and depreciation and amortization. EBITDA including
noncontrolling interests is not a calculation based upon generally
accepted accounting principles. The amounts included in the EBITDA
including noncontrolling interests calculation, however, are derived
from amounts included in the historical statements of income data.
In addition, EBITDA including noncontrolling interests should not be
considered as an alternative to net income (loss) attributable to
Tenneco Inc. or operating income as an indicator of the company's
operating performance, or as an alternative to operating cash flows
as a measure of liquidity. Tenneco has presented EBITDA including
noncontrolling interests because it regularly reviews EBITDA
including noncontrolling interests as a measure of the company's
performance. In addition, Tenneco believes its investors utilize and
analyze the company's EBITDA including noncontrolling interests for
similar purposes. Tenneco also believes EBITDA including
noncontrolling interests assists investors in comparing a company's
performance on a consistent basis without regard to depreciation and
amortization, which can vary significantly depending upon many
factors. However, the EBITDA including noncontrolling interests
measure presented may not always be comparable to similarly titled
measures reported by other companies due to differences in the
components of the calculation.
|
ATTACHMENT 2
|
|
TENNECO INC.
|
|
RECONCILIATION OF GAAP(1) TO NON-GAAP EARNINGS MEASURES(2) |
Unaudited |
|
(Millions except per share amounts)
|
|
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| | | | | |
Q4 2017
| |
Q4 2016*
|
| | | | | |
EBITDA (3) | |
EBIT
| |
Net income
attributable to
Tenneco Inc.
| |
Per Share
| |
EBITDA (3) | |
EBIT
| |
Net income
attributable to
Tenneco Inc.
| |
Per Share
|
|
Earnings Measures
| | | | | |
$
|
194
| |
$
|
135
| |
$
|
68
| | |
$
|
1.33
| | |
$
|
124
| |
$
|
71
| |
$
|
38
| | |
$
|
0.69
| |
| | | | | | | | | | | | | | | | | | | |
|
|
Adjustments (reflect non-GAAP measures):
| | | | | | | | | | | | | | | | | | | | |
|
Restructuring and related expenses
| | | | | | |
20
| | |
20
| | |
12
| | | |
0.24
| | | |
9
| | |
10
| | |
9
| | | |
0.18
| |
|
Goodwill impairment charge (4) | | | | | | |
11
| | |
11
| | |
11
| | | |
0.21
| | | |
-
| | |
-
| | |
-
| | | |
-
| |
|
Pension charges (5) | | | | | | |
2
| | |
2
| | |
2
| | | |
0.03
| | | |
72
| | |
72
| | |
47
| | | |
0.85
| |
|
Tax adjustments from US tax reform
| | | | | | |
-
| | |
-
| | |
15
| | | |
0.29
| | | |
-
| | |
-
| | |
-
| | | |
-
| |
|
Net tax adjustments
| | | | | | |
-
| | |
-
| | |
(11
|
)
| | |
(0.21
|
)
| | |
-
| | |
-
| | |
(4
|
)
| | |
(0.09
|
)
|
| | | | | |
| |
| |
| |
| |
| |
| |
| |
|
|
Non-GAAP earnings measures
| | | | | |
$
|
227
| |
$
|
168
| |
$
|
97
|
| |
$
|
1.89
|
| |
$
|
205
| |
$
|
153
| |
$
|
90
|
| |
$
|
1.63
|
|
| | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | |
|
| |
Q4 2017
|
| |
Clean Air Division
| |
Ride Performance Division
| | | | |
| |
North
| | Europe &
| | Asia | | | |
North
| | Europe &
| | Asia | | | | | | |
| |
America
| | South America | |
Pacific
| |
Total
| |
America
| | South America | |
Pacific
| |
Total
| |
Other
| |
Total
|
|
EBIT
| |
$
|
50
| |
$
|
33
| |
$
|
42
| |
$
|
125
| |
$
|
20
| | |
$
|
2
| | |
$
|
13
| |
$
|
35
| |
$
|
(25
|
)
| |
$
|
135
| |
|
Restructuring and related expenses
| | |
2
| | |
1
| | |
2
| | |
5
| | |
5
| | | |
4
| | | |
5
| | |
14
| | |
1
| | | |
20
| |
|
Goodwill impairment charge (4) | | |
-
| | |
-
| | |
-
| | |
-
| | |
-
| | | |
11
| | | |
-
| | |
11
| | |
-
| | | |
11
| |
|
Pension charges (5) | |
|
-
| |
|
-
| |
|
-
| |
|
-
| |
|
-
|
| |
|
-
|
| |
|
-
| |
|
-
| |
|
2
|
| |
|
2
|
|
|
Adjusted EBIT
| |
$
|
52
| |
$
|
34
| |
$
|
44
| |
$
|
130
| |
$
|
25
|
| |
$
|
17
|
| |
$
|
18
| |
$
|
60
| |
$
|
(22
|
)
| |
$
|
168
|
|
| | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | |
|
| |
Q4 2016*
|
| |
Clean Air Division
| |
Ride Performance Division
| | | | |
| |
North
| | Europe &
| | Asia | | | |
North
| | Europe &
| | Asia | | | | | | |
| |
America
| | South America | |
Pacific
| |
Total
| |
America
| | South America | |
Pacific
| |
Total
| |
Other
| |
Total
|
|
EBIT
| |
$
|
52
| |
$
|
26
| |
$
|
40
| |
$
|
118
| |
$
|
30
| | |
$
|
4
| | |
$
|
20
| |
$
|
54
| |
$
|
(101
|
)
| |
$
|
71
| |
|
Restructuring and related expenses
| | |
-
| | |
1
| | |
3
| | |
4
| | |
-
| | | |
3
| | | |
1
| | |
4
| | |
2
| | | |
10
| |
|
Pension charges (5) | |
|
-
| |
|
-
| |
|
-
| |
|
-
| |
|
-
|
| |
|
-
|
| |
|
-
| |
|
-
| |
|
72
|
| |
|
72
|
|
|
Adjusted EBIT
| |
$
|
52
| |
$
|
27
| |
$
|
43
| |
$
|
122
| |
$
|
30
|
| |
$
|
7
|
| |
$
|
21
| |
$
|
58
| |
$
|
(27
|
)
| |
$
|
153
|
|
|
* Prior period financial results have been revised for certain
immaterial adjustments as discussed in Tenneco’s Form 10-K/A for the
year ended December 31, 2016.
|
|
|
| |
| (1) Generally Accepted Accounting Principles
|
| |
|
| (2) Tenneco presents the above reconciliation of GAAP to
non-GAAP earnings measures primarily to reflect the results in a
manner that allows a better understanding of the results of
operational activities separate from the financial impact of
decisions made for the long-term benefit of the company and other
items impacting comparability between the periods. Adjustments
similar to the ones reflected above have been recorded in earlier
periods, and similar types of adjustments can reasonably be expected
to be recorded in future periods. Using only the non-GAAP earnings
measures to analyze earnings would have material limitations because
its calculation is based on the subjective determinations of
management regarding the nature and classification of events and
circumstances that investors may find material. Management
compensates for these limitations by utilizing both GAAP and
non-GAAP earnings measures reflected above to understand and analyze
the results of the business. The company believes investors find the
non-GAAP information helpful in understanding the ongoing
performance of operations separate from items that may have a
disproportionate positive or negative impact on the company's
financial results in any particular period.
|
| |
|
| (3) EBITDA including noncontrolling interests represents
income before interest expense, income taxes, noncontrolling
interests and depreciation and amortization. EBITDA including
noncontrolling interests is not a calculation based upon generally
accepted accounting principles. The amounts included in the EBITDA
including noncontrolling interests calculation, however, are derived
from amounts included in the historical statements of income data.
In addition, EBITDA including noncontrolling interests should not be
considered as an alternative to net income (loss) attributable to
Tenneco Inc. or operating income as an indicator of the company's
operating performance, or as an alternative to operating cash flows
as a measure of liquidity. Tenneco has presented EBITDA including
noncontrolling interests because it regularly reviews EBITDA
including noncontrolling interests as a measure of the company's
performance. In addition, Tenneco believes its investors utilize and
analyze the company's EBITDA including noncontrolling interests for
similar purposes. Tenneco also believes EBITDA including
noncontrolling interests assists investors in comparing a company's
performance on a consistent basis without regard to depreciation and
amortization, which can vary significantly depending upon many
factors. However, the EBITDA including noncontrolling interests
measure presented may not always be comparable to similarly titled
measures reported by other companies due to differences in the
components of the calculation.
|
| |
|
(4) Goodwill impairment charges recorded in Europe and
South America Ride Performance Division.
|
| |
|
(5) Charges related to Pension derisking.
|
ATTACHMENT 2
|
|
TENNECO INC.
|
RECONCILIATION OF GAAP(1) NET INCOME TO EBITDA
INCLUDING NONCONTROLLING INTERESTS (2) |
Unaudited |
|
(Millions)
|
|
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
YTD 2017*
|
| |
Clean Air Division
| |
Ride Performance Division
| | | | |
| |
North
| | Europe &
| | Asia | | | |
North
| | Europe &
| | Asia | | | | | | |
| |
America
| | South America | |
Pacific
| |
Total
| |
America
| | South America | |
Pacific
| |
Total
| |
Other
| |
Total
|
|
Net income attributable to Tenneco Inc.
| | | | | | | | | | | | | | | | | | | |
$
|
207
|
| | | | | | | | | | | | | | | | | | | |
|
|
Net income attributable to noncontrolling interests
| | | | | | | | | | | | | | | | | | | |
|
67
|
| | | | | | | | | | | | | | | | | | | |
|
|
Net income
| | | | | | | | | | | | | | | | | | | | |
274
|
| | | | | | | | | | | | | | | | | | | |
|
|
Income tax expense
| | | | | | | | | | | | | | | | | | | | |
70
|
| | | | | | | | | | | | | | | | | | | |
|
|
Interest expense (net of interest capitalized)
| | | | | | | | | | | | | | | | | | | |
|
73
|
| | | | | | | | | | | | | | | | | | | |
|
|
EBIT, Earnings before interest expense, income taxes and
noncontrolling interests (GAAP measure)
| |
$
|
203
| |
$
|
112
| |
$
|
133
| |
$
|
448
| |
$
|
120
| |
$
|
21
| |
$
|
58
| |
$
|
199
| |
$
|
(230
|
)
| | |
417
|
| | | | | | | | | | | | | | | | | | | |
|
|
Depreciation and amortization of other intangibles
| |
|
67
| |
|
49
| |
|
31
| |
|
147
| |
|
35
| |
|
31
| |
|
11
| |
|
77
| |
|
-
|
| |
|
224
|
| | | | | | | | | | | | | | | | | | | |
|
|
Total EBITDA including noncontrolling interests (2) | |
$
|
270
| |
$
|
161
| |
$
|
164
| |
$
|
595
| |
$
|
155
| |
$
|
52
| |
$
|
69
| |
$
|
276
| |
$
|
(230
|
)
| |
$
|
641
|
| | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | |
|
| |
YTD 2016*
|
| |
Clean Air Division
| |
Ride Performance Division
| | | | |
| |
North
| | Europe &
| | Asia | | | |
North
| | Europe &
| | Asia | | | | | | |
| |
America
| | South America | |
Pacific
| |
Total
| |
America
| | South America | |
Pacific
| |
Total
| |
Other
| |
Total
|
|
Net income attributable to Tenneco Inc.
| | | | | | | | | | | | | | | | | | | |
$
|
356
|
| | | | | | | | | | | | | | | | | | | |
|
|
Net income attributable to noncontrolling interests
| | | | | | | | | | | | | | | | | | | |
|
68
|
| | | | | | | | | | | | | | | | | | | |
|
|
Net income
| | | | | | | | | | | | | | | | | | | | |
424
|
| | | | | | | | | | | | | | | | | | | |
|
|
Income tax expense
| | | | | | | | | | | | | | | | | | | | |
-
|
| | | | | | | | | | | | | | | | | | | |
|
|
Interest expense (net of interest capitalized)
| | | | | | | | | | | | | | | | | | | |
|
92
|
| | | | | | | | | | | | | | | | | | | |
|
|
EBIT, Earnings before interest expense, income taxes and
noncontrolling interests (GAAP measure)
| |
$
|
220
| |
$
|
98
| |
$
|
150
| |
$
|
468
| |
$
|
157
| |
$
|
16
| |
$
|
63
| |
$
|
236
| |
$
|
(188
|
)
| | |
516
|
| | | | | | | | | | | | | | | | | | | |
|
|
Depreciation and amortization of other intangibles
| |
|
66
| |
|
42
| |
|
29
| |
|
137
| |
|
35
| |
|
30
| |
|
10
| |
|
75
| |
|
-
|
| |
|
212
|
| | | | | | | | | | | | | | | | | | | |
|
|
Total EBITDA including noncontrolling interests (2) | |
$
|
286
| |
$
|
140
| |
$
|
179
| |
$
|
605
| |
$
|
192
| |
$
|
46
| |
$
|
73
| |
$
|
311
| |
$
|
(188
|
)
| |
$
|
728
|
|
* Financial results for 2016 and first quarter 2017 have been
revised for certain immaterial adjustments as discussed in Tenneco’s
Form 10-K/A for the year ended December 31, 2016 and Form 10-Q/A for
the quarter ended March 31, 2017.
|
|
| |
| (1) Generally Accepted Accounting Principles
|
|
|
| (2) EBITDA including noncontrolling interests represents
income before interest expense, income taxes, noncontrolling
interests and depreciation and amortization. EBITDA including
noncontrolling interests is not a calculation based upon generally
accepted accounting principles. The amounts included in the EBITDA
including noncontrolling interests calculation, however, are derived
from amounts included in the historical statements of income data.
In addition, EBITDA including noncontrolling interests should not be
considered as an alternative to net income (loss) attributable to
Tenneco Inc. or operating income as an indicator of the company's
operating performance, or as an alternative to operating cash flows
as a measure of liquidity. Tenneco has presented EBITDA including
noncontrolling interests because it regularly reviews EBITDA
including noncontrolling interests as a measure of the company's
performance. In addition, Tenneco believes its investors utilize and
analyze the company's EBITDA including noncontrolling interests for
similar purposes. Tenneco also believes EBITDA including
noncontrolling interests assists investors in comparing a company's
performance on a consistent basis without regard to depreciation and
amortization, which can vary significantly depending upon many
factors. However, the EBITDA including noncontrolling interests
measure presented may not always be comparable to similarly titled
measures reported by other companies due to differences in the
components of the calculation.
|
ATTACHMENT 2
|
|
TENNECO INC.
|
|
RECONCILIATION OF GAAP(1) TO NON-GAAP EARNINGS MEASURES(2) |
Unaudited |
|
(Millions except per share amounts)
|
|
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| | | | | |
YTD 2017*
| |
YTD 2016*
|
| | | | | |
EBITDA (3) | |
EBIT
| |
Net income
attributable to
Tenneco Inc.
| |
Per Share
| |
EBITDA (3) | |
EBIT
| |
Net income
attributable to
Tenneco Inc.
| |
Per Share
|
|
Earnings Measures
| | | | | |
$
|
641
| | |
$
|
417
| | |
$
|
207
| | |
$
|
3.91
| | |
$
|
728
| |
$
|
516
| |
$
|
356
| | |
$
|
6.31
| |
| | | | | | | | | | | | | | | | | | | |
|
|
Adjustments (reflect non-GAAP measures):
| | | | | | | | | | | | | | | | | | | | |
|
Restructuring and related expenses
| | | | | | |
69
| | | |
72
| | | |
59
| | | |
1.12
| | | |
32
| | |
36
| | |
32
| | | |
0.57
| |
|
Antitrust settlement accrual (4) | | | | | | |
132
| | | |
132
| | | |
85
| | | |
1.61
| | | |
-
| | |
-
| | |
-
| | | |
-
| |
|
Warranty settlement (5) | | | | | | |
7
| | | |
7
| | | |
5
| | | |
0.09
| | | |
-
| | |
-
| | |
-
| | | |
-
| |
|
Gain on sale of unconsolidated JV (6) | | | | | | |
(5
|
)
| | |
(5
|
)
| | |
(4
|
)
| | |
(0.08
|
)
| | |
-
| | |
-
| | |
-
| | | |
-
| |
|
Goodwill impairment charge (7) | | | | | | |
11
| | | |
11
| | | |
11
| | | |
0.20
| | | |
-
| | |
-
| | |
-
| | | |
-
| |
|
Pension charges / Stock vesting (8) | | | | | | |
13
| | | |
13
| | | |
9
| | | |
0.17
| | | |
72
| | |
72
| | |
47
| | | |
0.83
| |
|
Costs related to refinancing
| | | | | | |
-
| | | |
-
| | | |
1
| | | |
0.02
| | | |
-
| | |
-
| | |
15
| | | |
0.27
| |
|
Tax adjustments from US tax reform
| | | | | | |
-
| | | |
-
| | | |
15
| | | |
0.28
| | | |
-
| | |
-
| | |
-
| | | |
-
| |
|
Net tax adjustments
| | | | | | |
-
| | | |
-
| | | |
(23
|
)
| | |
(0.43
|
)
| | |
-
| | |
-
| | |
(110
|
)
| | |
(1.96
|
)
|
| | | | | |
| |
| |
| |
| |
| |
| |
| |
|
|
Non-GAAP earnings measures
| | | | | |
$
|
868
|
| |
$
|
647
|
| |
$
|
365
|
| |
$
|
6.89
|
| |
$
|
832
| |
$
|
624
| |
$
|
340
|
| |
$
|
6.02
|
|
| | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | |
|
| |
YTD 2017*
|
| |
Clean Air Division
| |
Ride Performance Division
| | | | |
| |
North
| | Europe &
| | Asia | | | |
North
| | Europe &
| | Asia | | | | | | |
| |
America
| | South America | |
Pacific
| |
Total
| |
America
| | South America | |
Pacific
| |
Total
| |
Other
| |
Total
|
|
EBIT
| |
$
|
203
| |
$
|
112
| |
$
|
133
| | |
$
|
448
| | |
$
|
120
| | |
$
|
21
| | |
$
|
58
| |
$
|
199
| |
$
|
(230
|
)
| |
$
|
417
| |
|
Restructuring and related expenses
| | |
3
| | |
11
| | |
16
| | | |
30
| | | |
13
| | | |
12
| | | |
13
| | |
38
| | |
4
| | | |
72
| |
|
Antitrust settlement accrual (4) | | |
-
| | |
-
| | |
-
| | | |
-
| | | |
-
| | | |
-
| | | |
-
| | |
-
| | |
132
| | | |
132
| |
|
Warranty settlement (5) | | |
-
| | |
-
| | |
-
| | | |
-
| | | |
7
| | | |
-
| | | |
-
| | |
7
| | |
-
| | | |
7
| |
|
Gain on sale of unconsolidated JV (6) | | |
-
| | |
-
| | |
-
| | | |
-
| | | |
-
| | | |
-
| | | |
-
| | |
-
| | |
(5
|
)
| | |
(5
|
)
|
|
Goodwill impairment charge (7) | | |
-
| | |
-
| | |
-
| | | |
-
| | | |
-
| | | |
11
| | | |
-
| | |
11
| | |
-
| | | |
11
| |
|
Pension charges / Stock vesting (8) | |
|
-
| |
|
-
| |
|
-
|
| |
|
-
|
| |
|
-
|
| |
|
-
|
| |
|
-
| |
|
-
| |
|
13
|
| |
|
13
|
|
|
Adjusted EBIT
| |
$
|
206
| |
$
|
123
| |
$
|
149
|
| |
$
|
478
|
| |
$
|
140
|
| |
$
|
44
|
| |
$
|
71
| |
$
|
255
| |
$
|
(86
|
)
| |
$
|
647
|
|
| | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | |
|
| |
YTD 2016*
|
| |
Clean Air Division
| |
Ride Performance Division
| | | | |
| |
North
| | Europe &
| | Asia | | | |
North
| | Europe &
| | Asia | | | | | | |
| |
America
| | South America |
|
Pacific
| |
Total
| |
America
| | South America |
|
Pacific
| |
Total
| |
Other
| |
Total
|
|
EBIT
| |
$
|
220
| |
$
|
98
| |
$
|
150
| | |
$
|
468
| | |
$
|
157
| | |
$
|
16
| | |
$
|
63
| |
$
|
236
| |
$
|
(188
|
)
| |
$
|
516
| |
|
Restructuring and related expenses
| | |
-
| | |
3
| | |
4
| | | |
7
| | | |
6
| | | |
20
| | | |
1
| | |
27
| | |
2
| | | |
36
| |
|
Pension charges (4) | |
|
-
| |
|
-
| |
|
-
|
| |
|
-
|
| |
|
-
|
| |
|
-
|
| |
|
-
| |
|
-
| |
|
72
|
| |
|
72
|
|
|
Adjusted EBIT
| |
$
|
220
| |
$
|
101
| |
$
|
154
|
| |
$
|
475
|
| |
$
|
163
|
| |
$
|
36
|
| |
$
|
64
| |
$
|
263
| |
$
|
(114
|
)
| |
$
|
624
|
|
|
* Financial results for 2016 and first quarter 2017 have been
revised for certain immaterial adjustments as discussed in Tenneco’s
Form 10-K/A for the year ended December 31, 2016 and Form 10-Q/A for
the quarter ended March 31, 2017.
|
|
|
| |
| (1) Generally Accepted Accounting Principles
|
| |
|
| (2) Tenneco presents the above reconciliation of GAAP to
non-GAAP earnings measures primarily to reflect the results in a
manner that allows a better understanding of the results of
operational activities separate from the financial impact of
decisions made for the long-term benefit of the company and other
items impacting comparability between the periods. Adjustments
similar to the ones reflected above have been recorded in earlier
periods, and similar types of adjustments can reasonably be expected
to be recorded in future periods. Using only the non-GAAP earnings
measures to analyze earnings would have material limitations because
its calculation is based on the subjective determinations of
management regarding the nature and classification of events and
circumstances that investors may find material. Management
compensates for these limitations by utilizing both GAAP and
non-GAAP earnings measures reflected above to understand and analyze
the results of the business. The company believes investors find the
non-GAAP information helpful in understanding the ongoing
performance of operations separate from items that may have a
disproportionate positive or negative impact on the company's
financial results in any particular period.
|
| |
|
| (3) EBITDA including noncontrolling interests represents
income before interest expense, income taxes, noncontrolling
interests and depreciation and amortization. EBITDA including
noncontrolling interests is not a calculation based upon generally
accepted accounting principles. The amounts included in the EBITDA
including noncontrolling interests calculation, however, are derived
from amounts included in the historical statements of income data.
In addition, EBITDA including noncontrolling interests should not be
considered as an alternative to net income (loss) attributable to
Tenneco Inc. or operating income as an indicator of the company's
operating performance, or as an alternative to operating cash flows
as a measure of liquidity. Tenneco has presented EBITDA including
noncontrolling interests because it regularly reviews EBITDA
including noncontrolling interests as a measure of the company's
performance. In addition, Tenneco believes its investors utilize and
analyze the company's EBITDA including noncontrolling interests for
similar purposes. Tenneco also believes EBITDA including
noncontrolling interests assists investors in comparing a company's
performance on a consistent basis without regard to depreciation and
amortization, which can vary significantly depending upon many
factors. However, the EBITDA including noncontrolling interests
measure presented may not always be comparable to similarly titled
measures reported by other companies due to differences in the
components of the calculation.
|
| |
|
(4) Charges related to establish a reserve for
settlement costs necessary to resolve the company’s antitrust
matters globally.
|
| |
|
(5) Warranty settlement with customer.
|
| |
|
(6) Gain on sale of unconsolidated JV.
|
| |
|
(7) Goodwill impairment charges recorded in Europe and
South America Ride Performance Division.
|
| |
|
(8) Charges related to Pension derisking and the
acceleration of restricted stock vesting in accordance with the
long-term incentive plan.
|
ATTACHMENT 2
|
|
TENNECO INC.
|
|
RECONCILIATION OF GAAP (1) REVENUE TO NON-GAAP REVENUE
MEASURES (2) |
Unaudited |
|
(Millions)
|
|
| |
| |
| |
| |
| |
| |
Q4 2017
|
| | | | | | | |
Currency
| |
Value-add
|
| | | | | | | |
Impact on
| |
Revenues
|
| | | |
Substrate
| |
Value-add
| |
Value-add
| |
excluding
|
| |
Revenues
| |
Sales
| |
Revenues
| |
Revenues
| |
Currency
|
|
Clean Air Division
| | | | | | | | | | |
| North America | |
$
|
760
| |
$
|
259
| |
$
|
501
| |
$
|
1
| |
$
|
500
|
| Europe and South America | | |
587
| | |
224
| | |
363
| | |
28
| | |
335
|
| Asia Pacific | |
|
348
| |
|
94
| |
|
254
| |
|
11
| |
|
243
|
|
Total Clean Air Division
| | |
1,695
| | |
577
| | |
1,118
| | |
40
| | |
1,078
|
| | | | | | | | | |
|
|
Ride Performance Division
| | | | | | | | | | |
| North America | | |
279
| | |
-
| | |
279
| | |
1
| | |
278
|
| Europe and South America | | |
290
| | |
-
| | |
290
| | |
18
| | |
272
|
| Asia Pacific | |
|
127
| |
|
-
| |
|
127
| |
|
7
| |
|
120
|
|
Total Ride Performance Division
| | |
696
| | |
-
| | |
696
| | |
26
| | |
670
|
| | | | | | | | | |
|
|
Total Tenneco Inc.
| |
$
|
2,391
| |
$
|
577
| |
$
|
1,814
| |
$
|
66
| |
$
|
1,748
|
| | | | | | | | | |
|
| |
Q4 2016
|
| | | | | | | |
Currency
| |
Value-add
|
| | | | | | | |
Impact on
| |
Revenues
|
| | | |
Substrate
| |
Value-add
| |
Value-add
| |
excluding
|
| |
Revenues
| |
Sales
| |
Revenues
| |
Revenues
| |
Currency
|
|
Clean Air Division
| | | | | | | | | | |
| North America | |
$
|
751
| |
$
|
260
| |
$
|
491
| |
$
|
-
| |
$
|
491
|
| Europe and South America | | |
477
| | |
181
| | |
296
| | |
-
| | |
296
|
| Asia Pacific | |
|
314
| |
|
74
| |
|
240
| |
|
-
| |
|
240
|
|
Total Clean Air Division
| | |
1,542
| | |
515
| | |
1,027
| | |
-
| | |
1,027
|
| | | | | | | | | |
|
|
Ride Performance Division
| | | | | | | | | | |
| North America | | |
282
| | |
-
| | |
282
| | |
-
| | |
282
|
| Europe and South America | | |
220
| | |
-
| | |
220
| | |
-
| | |
220
|
| Asia Pacific | |
|
111
| |
|
-
| |
|
111
| |
|
-
| |
|
111
|
|
Total Ride Performance Division
| | |
613
| | |
-
| | |
613
| | |
-
| | |
613
|
| | | | | | | | | |
|
|
Total Tenneco Inc.
| |
$
|
2,155
| |
$
|
515
| |
$
|
1,640
| |
$
|
-
| |
$
|
1,640
|
| (1) Generally Accepted Accounting Principles
|
|
|
| (2) Tenneco presents the above reconciliation of revenues
in order to reflect value-add revenues separately from the effects
of doing business in currencies other than the U.S. dollar.
Additionally, substrate sales include precious metals pricing, which
may be volatile. Substrate sales occur when, at the direction of its
OE customers, Tenneco purchases catalytic converters or components
thereof from suppliers, uses them in its manufacturing processes and
sells them as part of the completed system. While Tenneco original
equipment customers assume the risk of this volatility, it impacts
reported revenue. Excluding substrate sales removes this impact.
Tenneco uses this information to analyze the trend in revenues
before these factors. Tenneco believes investors find this
information useful in understanding period to period comparisons in
the company's revenues.
|
ATTACHMENT 2
|
|
TENNECO INC.
|
|
RECONCILIATION OF GAAP (1) REVENUE TO NON-GAAP REVENUE
MEASURES (2) |
Unaudited |
|
(Millions)
|
|
| |
| |
| |
| |
| |
| |
YTD 2017
|
| | | | | | | |
Currency
| |
Value-add
|
| | | | | | | |
Impact on
| |
Revenues
|
| | | |
Substrate
| |
Value-add
| |
Value-add
| |
excluding
|
| |
Revenues
| |
Sales
| |
Revenues
| |
Revenues
| |
Currency
|
|
Clean Air Division
| | | | | | | | | | |
| North America | |
$
|
3,101
| |
$
|
1,054
| |
$
|
2,047
| |
$
|
1
| | |
$
|
2,046
|
| Europe and South America | | |
2,207
| | |
832
| | |
1,375
| | |
38
| | | |
1,337
|
| Asia Pacific | |
|
1,209
| |
|
301
| |
|
908
| |
|
(4
|
)
| |
|
912
|
|
Total Clean Air Division
| | |
6,517
| | |
2,187
| | |
4,330
| | |
35
| | | |
4,295
|
| | | | | | | | | |
|
|
Ride Performance Division
| | | | | | | | | | |
| North America | | |
1,224
| | |
-
| | |
1,224
| | |
1
| | | |
1,223
|
| Europe and South America | | |
1,076
| | |
-
| | |
1,076
| | |
29
| | | |
1,047
|
| Asia Pacific | |
|
457
| |
|
-
| |
|
457
| |
|
4
|
| |
|
453
|
|
Total Ride Performance Division
| | |
2,757
| | |
-
| | |
2,757
| | |
34
| | | |
2,723
|
| | | | | | | | | |
|
|
Total Tenneco Inc.
| |
$
|
9,274
| |
$
|
2,187
| |
$
|
7,087
| |
$
|
69
|
| |
$
|
7,018
|
| | | | | | | | | |
|
| |
YTD 2016
|
| | | | | | | |
Currency
| |
Value-add
|
| | | | | | | |
Impact on
| |
Revenues
|
| | | |
Substrate
| |
Value-add
| |
Value-add
| |
excluding
|
| |
Revenues
| |
Sales
| |
Revenues
| |
Revenues
| |
Currency
|
|
Clean Air Division
| | | | | | | | | | |
| North America | |
$
|
3,003
| |
$
|
1,052
| |
$
|
1,951
| |
$
|
-
| | |
$
|
1,951
|
| Europe and South America | | |
1,939
| | |
718
| | |
1,221
| | |
-
| | | |
1,221
|
| Asia Pacific | |
|
1,127
| |
|
258
| |
|
869
| |
|
-
|
| |
|
869
|
|
Total Clean Air Division
| | |
6,069
| | |
2,028
| | |
4,041
| | |
-
| | | |
4,041
|
| | | | | | | | | |
|
|
Ride Performance Division
| | | | | | | | | | |
| North America | | |
1,234
| | |
-
| | |
1,234
| | |
-
| | | |
1,234
|
| Europe and South America | | |
909
| | |
-
| | |
909
| | |
-
| | | |
909
|
| Asia Pacific | |
|
387
| |
|
-
| |
|
387
| |
|
-
|
| |
|
387
|
|
Total Ride Performance Division
| | |
2,530
| | |
-
| | |
2,530
| | |
-
| | | |
2,530
|
| | | | | | | | | |
|
|
Total Tenneco Inc.
| |
$
|
8,599
| |
$
|
2,028
| |
$
|
6,571
| |
$
|
-
|
| |
$
|
6,571
|
| (1) Generally Accepted Accounting Principles
|
|
|
| (2) Tenneco presents the above reconciliation of revenues
in order to reflect value-add revenues separately from the effects
of doing business in currencies other than the U.S. dollar.
Additionally, substrate sales include precious metals pricing, which
may be volatile. Substrate sales occur when, at the direction of its
OE customers, Tenneco purchases catalytic converters or components
thereof from suppliers, uses them in its manufacturing processes and
sells them as part of the completed system. While Tenneco original
equipment customers assume the risk of this volatility, it impacts
reported revenue. Excluding substrate sales removes this impact.
Tenneco uses this information to analyze the trend in revenues
before these factors. Tenneco believes investors find this
information useful in understanding period to period comparisons in
the company's revenues.
|
ATTACHMENT 2
|
TENNECO INC.
|
|
RECONCILIATION OF GAAP REVENUE TO NON-GAAP REVENUE MEASURES
|
Unaudited |
|
(Millions except percents)
|
|
|
| |
| |
| |
| |
| | |
Q4 2017 vs. Q4 2016 $ Change and % Change Increase (Decrease)
|
| | |
Revenues
| |
% Change
|
| |
Value-add
Revenues Excluding
Currency
| |
% Change
|
|
Clean Air Division
| | | | | | | | | |
| North America | | |
$
|
9
| | |
1
|
%
| |
$
|
9
| | |
2
|
%
|
| Europe and South America | | | |
110
| | |
23
|
%
| | |
39
| | |
13
|
%
|
| Asia Pacific | | |
|
34
|
| |
11
|
%
| |
|
3
|
| |
1
|
%
|
|
Total Clean Air Division
| | | |
153
| | |
10
|
%
| | |
51
| | |
5
|
%
|
| | | | | | | | |
|
|
Ride Performance Division
| | | | | | | | | |
| North America | | | |
(3
|
)
| |
(1
|
%)
| | |
(4
|
)
| |
(1
|
%)
|
| Europe and South America | | | |
70
| | |
32
|
%
| | |
52
| | |
24
|
%
|
| Asia Pacific | | |
|
16
|
| |
14
|
%
| |
|
9
|
| |
8
|
%
|
|
Total Ride Performance Division
| | | |
83
| | |
14
|
%
| | |
57
| | |
9
|
%
|
| | | | | | | | |
|
|
Total Tenneco Inc.
| | |
$
|
236
| | |
11
|
%
| |
$
|
108
| | |
7
|
%
|
| | | | | | | | |
|
| | | | | | | | |
|
| | | | | | | | |
|
| | |
YTD Q4 2017 vs. YTD Q4 2016 $ Change and % Change Increase (Decrease)
|
| | |
Revenues
| |
% Change
|
| |
Value-add
Revenues
Excluding
Currency
| |
% Change
|
|
Clean Air Division
| | | | | | | | | |
| North America | | |
$
|
98
| | |
3
|
%
| |
$
|
95
| | |
5
|
%
|
| Europe and South America | | | |
268
| | |
14
|
%
| | |
116
| | |
10
|
%
|
| Asia Pacific | | |
|
82
|
| |
7
|
%
| |
|
43
|
| |
5
|
%
|
|
Total Clean Air Division
| | | |
448
| | |
7
|
%
| | |
254
| | |
6
|
%
|
| | | | | | | | |
|
|
Ride Performance Division
| | | | | | | | | |
| North America | | | |
(10
|
)
| |
(1
|
%)
| | |
(11
|
)
| |
(1
|
%)
|
| Europe and South America | | | |
167
| | |
18
|
%
| | |
138
| | |
15
|
%
|
| Asia Pacific | | |
|
70
|
| |
18
|
%
| |
|
66
|
| |
17
|
%
|
|
Total Ride Performance Division
| | | |
227
| | |
9
|
%
| | |
193
| | |
8
|
%
|
| | | | | | | | |
|
|
Total Tenneco Inc.
| | |
$
|
675
| | |
8
|
%
| |
$
|
447
| | |
7
|
%
|
ATTACHMENT 2
|
|
RECONCILIATION OF NON-GAAP MEASURES
|
|
Debt net of cash / Adjusted LTM EBITDA including noncontrolling
interests
|
Unaudited |
|
(Millions except ratios)
|
|
|
|
|
Quarter Ended December 31,
|
| | |
|
|
| |
| |
2017*
| | | |
2016*
|
| | | | | |
|
|
Total debt
| |
$
|
1,441
| | | |
$
|
1,384
|
| | | | | |
|
|
Total cash
| | |
318
| | | | |
349
|
| |
| | | |
|
|
Debt net of cash balances (1) | |
$
|
1,123
| | | |
$
|
1,035
|
| | | | | |
|
| | | | | |
|
|
Adjusted LTM EBITDA including noncontrolling interests (2) (3) | |
$
|
868
| | | |
$
|
832
|
| | | | | |
|
|
Ratio of debt net of cash balances to adjusted LTM EBITDA including
noncontrolling interests (4) | |
1.3x
| | | |
1.2x
|
|
* Financial results for 2016 and first quarter 2017 have been
revised for certain immaterial adjustments as discussed in Tenneco’s
Form 10-K/A for the year ended December 31, 2016 and Form 10-Q/A for
the quarter ended March 31, 2017.
|
|
| |
(1) Tenneco presents debt net of cash balances because
management believes it is a useful measure of Tenneco's credit
position and progress toward reducing leverage. The calculation is
limited in that the company may not always be able to use cash to
repay debt on a dollar-for-dollar basis.
|
|
|
| (2) EBITDA including noncontrolling interests represents
income before interest expense, income taxes, noncontrolling
interests and depreciation and amortization. EBITDA including
noncontrolling interests is not a calculation based upon generally
accepted accounting principles. The amounts included in the EBITDA
including noncontrolling interests calculation, however, are derived
from amounts included in the historical statements of income data.
In addition, EBITDA including noncontrolling interests should not be
considered as an alternative to net income (loss) attributable to
Tenneco Inc. or operating income as an indicator of the company's
operating performance, or as an alternative to operating cash flows
as a measure of liquidity. Tenneco has presented EBITDA including
noncontrolling interests because it regularly reviews EBITDA
including noncontrolling interests as a measure of the company's
performance. In addition, Tenneco believes its investors utilize and
analyze the company's EBITDA including noncontrolling interests for
similar purposes. Tenneco also believes EBITDA including
noncontrolling interests assists investors in comparing a company's
performance on a consistent basis without regard to depreciation and
amortization, which can vary significantly depending upon many
factors. However, the EBITDA including noncontrolling interests
measure presented may not always be comparable to similarly titled
measures reported by other companies due to differences in the
components of the calculation.
|
|
|
| (3) Adjusted EBITDA including noncontrolling interests is
presented in order to reflect the results in a manner that allows a
better understanding of operational activities separate from the
financial impact of decisions made for the long term benefit of the
company and other items impacting comparability between the periods.
Similar adjustments to EBITDA including noncontrolling interests
have been recorded in earlier periods, and similar types of
adjustments can reasonably be expected to be recorded in future
periods. The company believes investors find the non-GAAP
information helpful in understanding the ongoing performance of
operations separate from items that may have a disproportionate
positive or negative impact on the company's financial results in
any particular period.
|
|
|
| (4) Tenneco presents the above reconciliation of the
ratio of debt net of cash to LTM adjusted EBITDA including
noncontrolling interests to show trends that investors may find
useful in understanding the company's ability to service its debt.
For purposes of this calculation, LTM adjusted EBITDA including
noncontrolling interests is used as an indicator of the company's
performance and debt net of cash is presented as an indicator of the
company's credit position and progress toward reducing the company's
financial leverage. This reconciliation is provided as supplemental
information and not intended to replace the company's existing
covenant ratios or any other financial measures that investors may
find useful in describing the company's financial position. See
notes (1), (2) and (3) for a description of the limitations of using
debt net of cash, EBITDA including noncontrolling interests and
adjusted EBITDA including noncontrolling interests.
|
ATTACHMENT 2
|
|
TENNECO INC.
|
|
RECONCILIATION OF GAAP (1) REVENUE TO NON-GAAP REVENUE
MEASURES (2) |
Unaudited |
|
(Millions)
|
|
|
|
|
Q4 2017
|
| |
Revenues
|
|
Currency
|
|
Revenues
Excluding
Currency
|
|
Substrate Sales
Excluding
Currency
|
|
Value-add
Revenues
Excluding
Currency
|
| | |
| |
| |
| |
| |
|
Original equipment light vehicle revenues
| |
$
|
1,793
| |
$
|
70
| |
$
|
1,723
| |
$
|
459
| |
$
|
1,264
|
|
Original equipment commercial truck, off-highway and other revenues
| | |
314
| | |
14
| | |
300
| | |
94
| | |
206
|
|
Aftermarket revenues
| |
|
284
| |
|
6
| |
|
278
| |
|
-
| |
|
278
|
|
Net sales and operating revenues
| |
$
|
2,391
| |
$
|
90
| |
$
|
2,301
| |
$
|
553
| |
$
|
1,748
|
| | | | | | | | | |
|
| | | | | | | | | |
|
| |
Q4 2016
|
| |
Revenues
|
|
Currency
|
|
Revenues
Excluding
Currency
|
|
Substrate Sales
Excluding
Currency
|
|
Value-add
Revenues
Excluding
Currency
|
| | | | | | | | | |
|
|
Original equipment light vehicle revenues
| |
$
|
1,672
| |
$
|
-
| |
$
|
1,672
| |
$
|
454
| |
$
|
1,218
|
|
Original equipment commercial truck, off-highway and other revenues
| | |
207
| | |
-
| | |
207
| | |
61
| | |
146
|
|
Aftermarket revenues
| |
|
276
| |
|
-
| |
|
276
| |
|
-
| |
|
276
|
|
Net sales and operating revenues
| |
$
|
2,155
| |
$
|
-
| |
$
|
2,155
| |
$
|
515
| |
$
|
1,640
|
| | | | | | | | | |
|
| | | | | | | | | |
|
| | | | | | | | | |
|
| |
YTD 2017
|
| |
Revenues
|
|
Currency
|
|
Revenues
Excluding
Currency
|
|
Substrate Sales
Excluding
Currency
|
|
Value-add
Revenues
Excluding
Currency
|
| | | | | | | | | |
|
|
Original equipment light vehicle revenues
| |
$
|
6,880
| |
$
|
64
| |
$
|
6,816
| |
$
|
1,839
| |
$
|
4,977
|
|
Original equipment commercial truck, off-highway and other revenues
| | |
1,143
| | |
12
| | |
1,131
| | |
331
| | |
800
|
|
Aftermarket revenues
| |
|
1,251
| |
|
10
| |
|
1,241
| |
|
-
| |
|
1,241
|
|
Net sales and operating revenues
| |
$
|
9,274
| |
$
|
86
| |
$
|
9,188
| |
$
|
2,170
| |
$
|
7,018
|
| | | | | | | | | |
|
| | | | | | | | | |
|
| |
YTD 2016
|
| |
Revenues
|
|
Currency
|
|
Revenues
Excluding
Currency
|
|
Substrate Sales
Excluding
Currency
|
|
Value-add
Revenues
Excluding
Currency
|
| | | | | | | | | |
|
|
Original equipment light vehicle revenues
| |
$
|
6,437
| |
$
|
-
| |
$
|
6,437
| |
$
|
1,768
| |
$
|
4,669
|
|
Original equipment commercial truck, off-highway and other revenues
| | |
920
| | |
-
| | |
920
| | |
260
| | |
660
|
|
Aftermarket revenues
| |
|
1,242
| |
|
-
| |
|
1,242
| |
|
-
| |
|
1,242
|
|
Net sales and operating revenues
| |
$
|
8,599
| |
$
|
-
| |
$
|
8,599
| |
$
|
2,028
| |
$
|
6,571
|
| (1) Generally Accepted Accounting Principles
|
|
|
| (2) Tenneco presents the above reconciliation of revenues
in order to reflect value-add revenues separately from the effects
of doing business in currencies other than the U.S. dollar.
Additionally, substrate sales include precious metals pricing, which
may be volatile. Substrate sales occur when, at the direction of its
OE customers, Tenneco purchases catalytic converters or components
thereof from suppliers, uses them in its manufacturing processes and
sells them as part of the completed system. While Tenneco original
equipment customers assume the risk of this volatility, it impacts
reported revenue. Excluding substrate sales removes this impact.
Tenneco uses this information to analyze the trend in revenues
before these factors. Tenneco believes investors find this
information useful in understanding period to period comparisons in
the company's revenues.
|
ATTACHMENT 2
|
|
TENNECO INC.
|
|
RECONCILIATION OF GAAP (1) REVENUE AND EARNINGS TO
NON-GAAP REVENUE AND EARNINGS MEASURES (2) |
Unaudited |
|
(Millions except percents)
|
|
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
Q4 2017
|
| |
Clean Air Division
| |
Ride Performance Division
| | | | |
| |
North
| | Europe &
| | Asia | | | |
North
| | Europe &
| | Asia | | | | | | |
| |
America
| | South America | |
Pacific
| |
Total
| |
America
| | South America | |
Pacific
| |
Total
| |
Other
| |
Total
|
|
Net sales and operating revenues
| |
$
|
760
| | |
$
|
587
| | |
$
|
348
| | |
$
|
1,695
| | |
$
|
279
| | |
$
|
290
| | |
$
|
127
| | |
$
|
696
| | |
$
|
-
| | |
$
|
2,391
| |
| | | | | | | | | | | | | | | | | | | |
|
|
Less: Substrate sales
| | |
259
| | | |
224
| | | |
94
| | | |
577
| | | |
-
| | | |
-
| | | |
-
| | | |
-
| | | |
-
| | | |
577
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
|
|
Value-add revenues
| |
$
|
501
|
| |
$
|
363
|
| |
$
|
254
|
| |
$
|
1,118
|
| |
$
|
279
|
| |
$
|
290
|
| |
$
|
127
|
| |
$
|
696
|
| |
$
|
-
|
| |
$
|
1,814
|
|
| | | | | | | | | | | | | | | | | | | |
|
|
EBIT
| |
$
|
50
| | |
$
|
33
| | |
$
|
42
| | |
$
|
125
| | |
$
|
20
| | |
$
|
2
| | |
$
|
13
| | |
$
|
35
| | |
$
|
(25
|
)
| |
$
|
135
| |
| | | | | | | | | | | | | | | | | | | |
|
|
EBIT as a % of revenue
| | |
6.6
|
%
| | |
5.6
|
%
| | |
12.1
|
%
| | |
7.4
|
%
| | |
7.2
|
%
| | |
0.7
|
%
| | |
10.2
|
%
| | |
5.0
|
%
| | | | |
5.6
|
%
|
|
EBIT as a % of value-add revenue
| | |
10.0
|
%
| | |
9.1
|
%
| | |
16.5
|
%
| | |
11.2
|
%
| | |
7.2
|
%
| | |
0.7
|
%
| | |
10.2
|
%
| | |
5.0
|
%
| | | | |
7.4
|
%
|
| | | | | | | | | | | | | | | | | | | |
|
|
Adjusted EBIT
| |
$
|
52
| | |
$
|
34
| | |
$
|
44
| | |
$
|
130
| | |
$
|
25
| | |
$
|
17
| | |
$
|
18
| | |
$
|
60
| | |
$
|
(22
|
)
| |
$
|
168
| |
| | | | | | | | | | | | | | | | | | | |
|
|
Adjusted EBIT as a % of revenue
| | |
6.8
|
%
| | |
5.8
|
%
| | |
12.6
|
%
| | |
7.7
|
%
| | |
9.0
|
%
| | |
5.9
|
%
| | |
14.2
|
%
| | |
8.6
|
%
| | | | |
7.0
|
%
|
|
Adjusted EBIT as a % of value-add revenue
| | |
10.4
|
%
| | |
9.4
|
%
| | |
17.3
|
%
| | |
11.6
|
%
| | |
9.0
|
%
| | |
5.9
|
%
| | |
14.2
|
%
| | |
8.6
|
%
| | | | |
9.3
|
%
|
| | | | | | | | | | | | | | | | | | | |
|
| |
Q4 2016*
|
| |
Clean Air Division
| |
Ride Performance Division
| | | | |
| |
North
| | Europe &
| | Asia | | | |
North
| | Europe &
| | Asia | | | | | | |
| |
America
| | South America | |
Pacific
| |
Total
| |
America
| | South America | |
Pacific
| |
Total
| |
Other
| |
Total
|
|
Net sales and operating revenues
| |
$
|
751
| | |
$
|
477
| | |
$
|
314
| | |
$
|
1,542
| | |
$
|
282
| | |
$
|
220
| | |
$
|
111
| | |
$
|
613
| | |
$
|
-
| | |
$
|
2,155
| |
| | | | | | | | | | | | | | | | | | | |
|
|
Less: Substrate sales
| | |
260
| | | |
181
| | | |
74
| | | |
515
| | | |
-
| | | |
-
| | | |
-
| | | |
-
| | | |
-
| | | |
515
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
|
|
Value-add revenues
| |
$
|
491
|
| |
$
|
296
|
| |
$
|
240
|
| |
$
|
1,027
|
| |
$
|
282
|
| |
$
|
220
|
| |
$
|
111
|
| |
$
|
613
|
| |
$
|
-
|
| |
$
|
1,640
|
|
| | | | | | | | | | | | | | | | | | | |
|
|
EBIT
| |
$
|
52
| | |
$
|
26
| | |
$
|
40
| | |
$
|
118
| | |
$
|
30
| | |
$
|
4
| | |
$
|
20
| | |
$
|
54
| | |
$
|
(101
|
)
| |
$
|
71
| |
| | | | | | | | | | | | | | | | | | | |
|
|
EBIT as a % of revenue
| | |
6.9
|
%
| | |
5.5
|
%
| | |
12.7
|
%
| | |
7.7
|
%
| | |
10.6
|
%
| | |
1.8
|
%
| | |
18.0
|
%
| | |
8.8
|
%
| | | | |
3.3
|
%
|
|
EBIT as a % of value-add revenue
| | |
10.6
|
%
| | |
8.8
|
%
| | |
16.7
|
%
| | |
11.5
|
%
| | |
10.6
|
%
| | |
1.8
|
%
| | |
18.0
|
%
| | |
8.8
|
%
| | | | |
4.3
|
%
|
| | | | | | | | | | | | | | | | | | | |
|
|
Adjusted EBIT
| |
$
|
52
| | |
$
|
27
| | |
$
|
43
| | |
$
|
122
| | |
$
|
30
| | |
$
|
7
| | |
$
|
21
| | |
$
|
58
| | |
$
|
(27
|
)
| |
$
|
153
| |
| | | | | | | | | | | | | | | | | | | |
|
|
Adjusted EBIT as a % of revenue
| | |
6.9
|
%
| | |
5.7
|
%
| | |
13.7
|
%
| | |
7.9
|
%
| | |
10.6
|
%
| | |
3.2
|
%
| | |
18.9
|
%
| | |
9.5
|
%
| | | | |
7.1
|
%
|
|
Adjusted EBIT as a % of value-add revenue
| | |
10.6
|
%
| | |
9.1
|
%
| | |
17.9
|
%
| | |
11.9
|
%
| | |
10.6
|
%
| | |
3.2
|
%
| | |
18.9
|
%
| | |
9.5
|
%
| | | | |
9.3
|
%
|
|
* Prior period financial results have been revised for certain
immaterial adjustments as discussed in Tenneco’s Form 10-K/A for the
year ended December 31, 2016.
|
|
| |
| (1) Generally Accepted Accounting Principles
|
|
|
| (2) Tenneco presents the above reconciliation of revenues
in order to reflect EBIT as a percent of both total revenues and
value-add revenues. Substrate sales include precious metals pricing,
which may be volatile. Substrate sales occur when, at the direction
of its OE customers, Tenneco purchases catalytic converters or
components thereof from suppliers, uses them in its manufacturing
processes and sells them as part of the completed system. While
Tenneco original equipment customers assume the risk of this
volatility, it impacts reported revenue. Excluding substrate sales
removes this impact. Further, presenting EBIT as a percent of
value-add revenue assists investors in evaluating the company's
operational performance without the impact of such substrate sales.
|
ATTACHMENT 2
|
|
TENNECO INC.
|
|
RECONCILIATION OF GAAP (1) REVENUE AND EARNINGS TO
NON-GAAP REVENUE AND EARNINGS MEASURES (2) |
Unaudited |
|
(Millions except percents)
|
|
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
YTD 2017*
|
| |
Clean Air Division
| |
Ride Performance Division
| | | | |
| |
North
| | Europe &
| | Asia | | | |
North
| | Europe &
| | Asia | | | | | | |
| |
America
| | South America | |
Pacific
| |
Total
| |
America
| | South America | |
Pacific
| |
Total
| |
Other
| |
Total
|
|
Net sales and operating revenues
| |
$
|
3,101
| | |
$
|
2,207
| | |
$
|
1,209
| | |
$
|
6,517
| | |
$
|
1,224
| | |
$
|
1,076
| | |
$
|
457
| | |
$
|
2,757
| | |
$
|
-
| | |
$
|
9,274
| |
| | | | | | | | | | | | | | | | | | | |
|
|
Less: Substrate sales
| | |
1,054
| | | |
832
| | | |
301
| | | |
2,187
| | | |
-
| | | |
-
| | | |
-
| | | |
-
| | | |
-
| | | |
2,187
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
|
|
Value-add revenues
| |
$
|
2,047
|
| |
$
|
1,375
|
| |
$
|
908
|
| |
$
|
4,330
|
| |
$
|
1,224
|
| |
$
|
1,076
|
| |
$
|
457
|
| |
$
|
2,757
|
| |
$
|
-
|
| |
$
|
7,087
|
|
| | | | | | | | | | | | | | | | | | | |
|
|
EBIT
| |
$
|
203
| | |
$
|
112
| | |
$
|
133
| | |
$
|
448
| | |
$
|
120
| | |
$
|
21
| | |
$
|
58
| | |
$
|
199
| | |
$
|
(230
|
)
| |
$
|
417
| |
| | | | | | | | | | | | | | | | | | | |
|
|
EBIT as a % of revenue
| | |
6.5
|
%
| | |
5.1
|
%
| | |
11.0
|
%
| | |
6.9
|
%
| | |
9.8
|
%
| | |
2.0
|
%
| | |
12.7
|
%
| | |
7.2
|
%
| | | | |
4.5
|
%
|
|
EBIT as a % of value-add revenue
| | |
9.9
|
%
| | |
8.1
|
%
| | |
14.6
|
%
| | |
10.3
|
%
| | |
9.8
|
%
| | |
2.0
|
%
| | |
12.7
|
%
| | |
7.2
|
%
| | | | |
5.9
|
%
|
| | | | | | | | | | | | | | | | | | | |
|
|
Adjusted EBIT
| |
$
|
206
| | |
$
|
123
| | |
$
|
149
| | |
$
|
478
| | |
$
|
140
| | |
$
|
44
| | |
$
|
71
| | |
$
|
255
| | |
$
|
(86
|
)
| |
$
|
647
| |
| | | | | | | | | | | | | | | | | | | |
|
|
Adjusted EBIT as a % of revenue
| | |
6.6
|
%
| | |
5.6
|
%
| | |
12.3
|
%
| | |
7.3
|
%
| | |
11.4
|
%
| | |
4.1
|
%
| | |
15.5
|
%
| | |
9.2
|
%
| | | | |
7.0
|
%
|
|
Adjusted EBIT as a % of value-add revenue
| | |
10.1
|
%
| | |
8.9
|
%
| | |
16.4
|
%
| | |
11.0
|
%
| | |
11.4
|
%
| | |
4.1
|
%
| | |
15.5
|
%
| | |
9.2
|
%
| | | | |
9.1
|
%
|
| | | | | | | | | | | | | | | | | | | |
|
| |
YTD 2016*
|
| |
Clean Air Division
| |
Ride Performance Division
| | | | |
| |
North
| | Europe &
| | Asia | | | |
North
| | Europe &
| | Asia | | | | | | |
| |
America
| | South America | |
Pacific
| |
Total
| |
America
| | South America |
|
Pacific
| |
Total
| |
Other
| |
Total
|
|
Net sales and operating revenues
| |
$
|
3,003
| | |
$
|
1,939
| | |
$
|
1,127
| | |
$
|
6,069
| | |
$
|
1,234
| | |
$
|
909
| | |
$
|
387
| | |
$
|
2,530
| | |
$
|
-
| | |
$
|
8,599
| |
| | | | | | | | | | | | | | | | | | | |
|
|
Less: Substrate sales
| | |
1,052
| | | |
718
| | | |
258
| | | |
2,028
| | | |
-
| | | |
-
| | | |
-
| | | |
-
| | | |
-
| | | |
2,028
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
|
|
Value-add revenues
| |
$
|
1,951
|
| |
$
|
1,221
|
| |
$
|
869
|
| |
$
|
4,041
|
| |
$
|
1,234
|
| |
$
|
909
|
| |
$
|
387
|
| |
$
|
2,530
|
| |
$
|
-
|
| |
$
|
6,571
|
|
| | | | | | | | | | | | | | | | | | | |
|
|
EBIT
| |
$
|
220
| | |
$
|
98
| | |
$
|
150
| | |
$
|
468
| | |
$
|
157
| | |
$
|
16
| | |
$
|
63
| | |
$
|
236
| | |
$
|
(188
|
)
| |
$
|
516
| |
| | | | | | | | | | | | | | | | | | | |
|
|
EBIT as a % of revenue
| | |
7.3
|
%
| | |
5.1
|
%
| | |
13.3
|
%
| | |
7.7
|
%
| | |
12.7
|
%
| | |
1.8
|
%
| | |
16.3
|
%
| | |
9.3
|
%
| | | | |
6.0
|
%
|
|
EBIT as a % of value-add revenue
| | |
11.3
|
%
| | |
8.0
|
%
| | |
17.3
|
%
| | |
11.6
|
%
| | |
12.7
|
%
| | |
1.8
|
%
| | |
16.3
|
%
| | |
9.3
|
%
| | | | |
7.9
|
%
|
| | | | | | | | | | | | | | | | | | | |
|
|
Adjusted EBIT
| |
$
|
220
| | |
$
|
101
| | |
$
|
154
| | |
$
|
475
| | |
$
|
163
| | |
$
|
36
| | |
$
|
64
| | |
$
|
263
| | |
$
|
(114
|
)
| |
$
|
624
| |
| | | | | | | | | | | | | | | | | | | |
|
|
Adjusted EBIT as a % of revenue
| | |
7.3
|
%
| | |
5.2
|
%
| | |
13.7
|
%
| | |
7.8
|
%
| | |
13.2
|
%
| | |
4.0
|
%
| | |
16.5
|
%
| | |
10.4
|
%
| | | | |
7.3
|
%
|
|
Adjusted EBIT as a % of value-add revenue
| | |
11.3
|
%
| | |
8.3
|
%
| | |
17.7
|
%
| | |
11.8
|
%
| | |
13.2
|
%
| | |
4.0
|
%
| | |
16.5
|
%
| | |
10.4
|
%
| | | | |
9.5
|
%
|
|
* Financial results for 2016 and first quarter 2017 have been
revised for certain immaterial adjustments as discussed in Tenneco’s
Form 10-K/A for the year ended December 31, 2016 and Form 10-Q/A for
the quarter ended March 31, 2017.
|
|
| |
| (1) Generally Accepted Accounting Principles
|
|
|
| (2) Tenneco presents the above reconciliation of revenues
in order to reflect EBIT as a percent of both total revenues and
value-add revenues. Substrate sales include precious metals pricing,
which may be volatile. Substrate sales occur when, at the direction
of its OE customers, Tenneco purchases catalytic converters or
components thereof from suppliers, uses them in its manufacturing
processes and sells them as part of the completed system. While
Tenneco original equipment customers assume the risk of this
volatility, it impacts reported revenue. Excluding substrate sales
removes this impact. Further, presenting EBIT as a percent of
value-add revenue assists investors in evaluating the company's
operational performance without the impact of such substrate sales.
|
ATTACHMENT 2
|
|
TENNECO INC.
|
|
RECONCILIATION OF GAAP (1) REVENUE TO NON-GAAP REVENUE
MEASURES (2) - Original equipment commercial truck,
off-highway and other revenues
|
Unaudited |
|
(Millions)
|
|
|
2017
|
| |
Q4
|
|
YTD
|
| | |
|
Substrate
|
|
Value-add
| | |
|
Substrate
|
|
Value-add
|
| |
Revenues
| |
Sales
| |
Revenues
| |
Revenues
| |
Sales
| |
Revenues
|
|
Clean Air Division
| | | | | | | | | | | | |
| North America | |
$
|
88
| |
$
|
31
| |
$
|
57
| |
$
|
339
| |
$
|
115
| |
$
|
224
|
| Europe and South America | | |
106
| | |
41
| | |
65
| | |
357
| | |
130
| | |
227
|
| Asia Pacific | |
|
62
| |
|
27
| |
|
35
| |
|
220
| |
|
88
| |
|
132
|
|
Total Clean Air Division
| | |
256
| | |
99
| | |
157
| | |
916
| | |
333
| | |
583
|
| | | | | | | | | | | |
|
|
Total Ride Performance Division
| | |
58
| | |
-
| | |
58
| | |
227
| | |
-
| | |
227
|
| |
| |
| |
| |
| |
| |
|
|
Total Tenneco Inc.
| |
$
|
314
| |
$
|
99
| |
$
|
215
| |
$
|
1,143
| |
$
|
333
| |
$
|
810
|
| | | | | | | | | | | |
|
| |
2016
|
| |
Q4
|
|
|
|
| |
YTD
|
|
|
|
|
| | | |
Substrate
| |
Value-add
| | | |
Substrate
| |
Value-add
|
| |
Revenues
| |
Sales
| |
Revenues
| |
Revenues
| |
Sales
| |
Revenues
|
|
Clean Air Division
| | | | | | | | | | | | |
| North America | |
$
|
60
| |
$
|
22
| |
$
|
38
| |
$
|
301
| |
$
|
98
| |
$
|
203
|
| Europe and South America | | |
57
| | |
22
| | |
35
| | |
271
| | |
104
| | |
167
|
| Asia Pacific | |
|
45
| |
|
17
| |
|
28
| |
|
151
| |
|
58
| |
|
93
|
|
Total Clean Air Division
| | |
162
| | |
61
| | |
101
| | |
723
| | |
260
| | |
463
|
| | | | | | | | | | | |
|
|
Total Ride Performance Division
| | |
45
| | |
-
| | |
45
| | |
197
| | |
-
| | |
197
|
| |
| |
| |
| |
| |
| |
|
|
Total Tenneco Inc.
| |
$
|
207
| |
$
|
61
| |
$
|
146
| |
$
|
920
| |
$
|
260
| |
$
|
660
|
(1) Generally Accepted Accounting Principles
|
|
|
(2) Tenneco presents the above reconciliation of
revenues in order to reflect value-add revenues separately from
substrate sales which include precious metals pricing, which may
be volatile. Substrate sales occur when, at the direction of its
OE customers, Tenneco purchases catalytic converters or components
thereof from suppliers, uses them in its manufacturing processes
and sells them as part of the completed system. While Tenneco
original equipment customers assume the risk of this volatility,
it impacts reported revenue. Excluding substrate sales removes
this impact. Tenneco uses this information to analyze the trend in
revenues before these factors. Tenneco believes investors find
this information useful in understanding period to period
comparisons in the company's revenues.
|

View source version on businesswire.com: http://www.businesswire.com/news/home/20180209005319/en/
Tenneco
Investor inquiries:
Linae Golla
847-482-5162
lgolla@tenneco.com
or
Media
inquiries:
Bill Dawson
847-482-5807
bdawson@tenneco.com
Source: Tenneco Inc.