Tenneco Reports First Quarter 2018 Results
-
Record-high first quarter revenue, outpacing industry production
-
Expects constant currency revenue growth of 8% in second quarter
-
Changed segment reporting to Clean Air, Ride Performance and
Aftermarket
LAKE FOREST, Ill.--(BUSINESS WIRE)--
Tenneco Inc. (NYSE: TEN) reported first quarter net income of $58
million, or $1.13 per diluted share. First quarter 2017 net income was
$59 million, or $1.09 per diluted share. First quarter 2018 adjusted net
income was $81 million, or $1.58 per diluted share, compared with $79
million, or $1.46 per diluted share last year.
Revenue
Total revenue in the first quarter was $2.574 billion, up 12%
year-over-year, with revenue growth in Clean Air and Ride Performance.
On a constant currency basis, total revenue increased 6% driven by
higher volumes and incremental content on light vehicle, commercial
truck and off-highway programs.
On a constant currency basis, value-add revenue increased 4% to $1.822
billion, significantly outpacing an industry production* decline of 1%.
Ride Performance revenue increased 13%, global Aftermarket revenue was
3% lower, and Clean Air revenue rose 3% compared to last year.
EBIT **
First quarter EBIT (earnings before interest, taxes and noncontrolling
interests) was $117 million, versus $121 million last year. Adjusted
EBIT was $147 million, even with last year, driven by stronger volumes
on light vehicle and commercial truck and off-highway applications and
strong Clean Air incremental margins. However, steel commodity costs,
the lower aftermarket revenues, and launch costs related to a major
truck platform impacted margins.
|
|
Q1 2018
|
|
Q1 2017
| |
| | | | |
|
|
EBIT as a percent of revenue
| |
4.5%
| |
5.3%
| |
|
EBIT as a percent of value-add revenue
| |
6.1%
| |
6.9%
| |
| | | | |
|
|
Adjusted EBIT as a percent of revenue
| |
5.7%
| |
6.4%
| |
|
Adjusted EBIT as a percent of value-add revenue
| |
7.6%
| |
8.4%
| |
Cash
Cash generated by operations improved by $31 million year-over-year.
During the quarter, the company returned $13 million to shareholders
through a dividend payment of 25-cents per common share.
“Tenneco delivered record revenue for the quarter, significantly
outpacing OE industry production, driven by higher Ride Performance
revenues, including intelligent suspension growth, and double-digit
gains in Clean Air commercial truck and off-highway revenue,” said Brian
Kesseler, CEO Tenneco. “We also delivered record earnings per share
despite margin pressure from last year’s tariff-driven steel cost
increases, although there was a lower year-over-year impact as we
continue to make progress on recovery mechanisms.”
Adjusted first quarter 2018 and 2017 results**
|
(millions except per share amounts)
|
|
Q1 2018
|
|
Q1 2017
| |
| |
Net income
attributable to
Tenneco Inc.
|
|
Per Share
|
|
EBIT
|
|
EBITDA(1)(2) | |
Net income
attributable to
Tenneco Inc.
|
|
Per Share
|
|
EBIT
|
|
EBITDA(1)(2) | |
| |
$
|
58
| |
$
|
1.13
| |
$
|
117
| |
$
|
176
| |
$
|
59
| | |
$
|
1.09
| | |
$
|
121
| |
$
|
173
| |
| | | | | | | | | | | | | | | | |
|
|
Adjustments(2) | | | | | | | | | | | | | | | | | |
|
Restructuring and related expenses
| | |
8
| | |
0.16
| | |
12
| | |
12
| | |
14
| | | |
0.25
| | | |
15
| | |
14
| |
|
Acquisition costs
| | |
11
| | |
0.21
| | |
13
| | |
13
| | |
-
| | | |
-
| | | |
-
| | |
-
| |
|
Warranty charge
| | |
4
| | |
0.08
| | |
5
| | |
5
| | |
-
| | | |
-
| | | |
-
| | |
-
| |
|
Pension charges / Stock vesting
| | |
-
| | |
-
| | |
-
| | |
-
| | |
7
| | | |
0.13
| | | |
11
| | |
11
| |
|
Net tax adjustments
| | |
-
| | |
-
| | |
-
| | |
-
| | |
(1
|
)
| | |
(0.01
|
)
| | |
-
| | |
-
| |
| | | | | | | | | | | | | | | | |
|
| |
| |
| |
| |
| |
| |
| |
| |
| |
|
Adjusted Net income, EPS, EBIT, and EBITDA
| |
$
|
81
| |
$
|
1.58
| |
$
|
147
| |
$
|
206
| |
$
|
79
|
| |
$
|
1.46
|
| |
$
|
147
| |
$
|
198
| |
| | | | | | | | | | | | | | | | |
|
| (1) EBITDA including noncontrolling interests.
| |
| (2) Tables at the end of this press release reconcile
GAAP to non-GAAP results.
| |
OUTLOOK
Second quarter and full year 2018
Tenneco expects constant currency total revenue growth of 8% in the
second quarter 2018, outpacing 5% light vehicle industry production*
growth forecast. The company expects organic growth to outpace industry
production* with higher light vehicle revenue, double-digit growth in
commercial truck and off-highway revenue, and a stable contribution from
the aftermarket segment.
The company reaffirmed its 2018 full year outlook, and expects 5%
organic revenue growth, outpacing industry production* by 3 percentage
points, and full year margins roughly in line with 2017.
Acquisition of Federal-Mogul
Tenneco signed a definitive agreement on April 10, 2018, to acquire
Federal-Mogul, a leading global supplier to original equipment
manufacturers and the aftermarket. Tenneco intends to separate the
combined businesses into two independent, publicly traded companies
through a tax-free spin-off to shareholders that will establish an
aftermarket and ride performance company and a powertrain technology
company.
The Federal-Mogul acquisition is expected to close in the second half of
2018, subject to regulatory and shareholder approvals and other
customary closing conditions, with the separation expected to occur in
the second half of 2019. The transaction is expected to be value
accretive with run-rate earnings synergies of at least $200 million and
one-time working capital synergies of at least $250 million within 24
months of closing.
“Our acquisition of Federal-Mogul accelerates and expands on our
strategies to deliver sustained, profitable growth, positioning the new
companies to capitalize on trends that are fundamentally changing our
industry,” said Kesseler. “Each company will have a unique competitive
position to provide its customers with differentiated products and
systems, drive profitable growth, and generate value for shareholders.”
*Source:IHS Automotive April 2018 global light vehicle
production forecast and Tenneco estimates.
** Year-over-year earnings comparisons reflect revisions to prior period
financial results for certain immaterial adjustments as described in
Tenneco’s Form 10-Q/A for the period ended March 31, 2017.
Attachment 1 |
|
Statements of Income – 3 Months
|
|
Balance Sheets
|
|
Statements of Cash Flows – 3 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 Revenue to Non-GAAP Revenue Measures – 3
Months
|
|
Reconciliation of GAAP Revenue to Non-GAAP Revenue Measures – 3
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
|
|
Reconciliation of GAAP Revenue and Earnings to Non-GAAP Revenue and
Earnings Measures – 3 Months
|
|
Reconciliation of GAAP Revenue to Non-GAAP Revenue Measures –
Original Equipment Commercial Truck, Off-Highway and other revenues
– 3 Months
|
CONFERENCE CALL
The company will host a conference call on Friday, April 27, 2018 at
8:30 a.m. ET. The dial-in number is 888-807-9684 (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 April 27, 2018 through May 4, 2018. To access this
recording, dial 877-344-7529 (domestic), 855-669-9658 (Canada) or
412-317-0088 (international). The replay access code is 10119528. The
purpose of the call is to discuss the company’s operations for the first
fiscal quarter of 2018, 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 company will provide additional
information regarding the acquisition of Federal-Mogul as part of the
annual meeting. The record date for shareholders eligible to vote at the
meeting is March 19, 2018.
About Tenneco
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.
Certain elements of the restructuring and related expenses, legal
settlements and other unusual charges we incur from time to time cannot
be forecasted accurately. In this respect, we are not able to forecast
EBIT (and the related margins) on a forward-looking basis without
unreasonable efforts on account of these factors and the difficulty in
predicting GAAP revenues (for purposes of a margin calculation) due to
variability in production rates and volatility of precious metal pricing
in the substrates that we pass through to our customers. For certain
additional assumptions upon which these estimates are based, see the
slides accompanying the April 27, 2018 webcast, which will be available
on the financial section of the Tenneco website at www.investors.tenneco.com.
Safe Harbor
This release contains forward-looking statements. These forward-looking
statements include, but are not limited to, (i) all statements, other
than statements of historical fact, included in this communication that
address activities, events or developments that we expect or anticipate
will or may occur in the future or that depend on future events and (ii)
statements about our future business plans and strategy and other
statements that describe Tenneco’s outlook, objectives, plans,
intentions or goals, and any discussion of future operating or financial
performance. These forward-looking statements are included in various
sections of this communication and the words “may,” “will,” “should,”
“could,” “expect,” “anticipate,” “estimate,” and similar expressions
(and variations thereof) are intended to identify forward-looking
statements. Forward-looking statements included in this release concern,
among other things, the proposed acquisition of Federal-Mogul LLC and
related separation transactions, including the expected timing of
completion of the proposed acquisition and spin-off; the benefits of the
proposed acquisition and spin-off; the combined and separated companies’
respective plans, objectives and expectations; future financial and
operating results; and other statements that are not historical facts.
Forward-looking statements are subject to a number of risks and
uncertainties that could cause actual results to materially differ from
those described in the forward-looking statements, including the risk
that the acquisition transaction may not be completed in a timely manner
or at all due to a failure to satisfy certain closing conditions,
including any stockholder or regulatory approval or the failure to
satisfy other conditions to completion of the transaction; the
occurrence of any event, change or other circumstance that could give
rise to the termination of the purchase agreement; the outcome of any
legal proceeding that may be instituted against Tenneco and others
following the announcement of the transactions; the combined company may
not complete the separation of the Aftermarket & Ride Performance
business from the Powertrain Technology business (or achieve some or all
of the anticipated benefits of such a separation); the proposed
transactions may have an adverse impact on existing arrangements with
Tenneco or Federal-Mogul, including those related to transition,
manufacturing and supply services and tax matters; the amount of the
costs, fees, expenses and charges related to the transactions may be
greater than expected; the ability to retain and hire key personnel and
maintain relationships with customers, suppliers or other business
partners; the risk that the benefits of the transactions, including
synergies, may not be fully realized or may take longer to realize than
expected; the risk that the transactions may not advance the combined or
separated companies’ respective business strategy; the risk that the
combined company may experience difficulty integrating or separating all
employees or operations; the potential diversion of Tenneco management’s
attention resulting from the proposed transactions; as well as the risk
factors and cautionary statements included in Tenneco’s periodic and
current reports (Forms 10-K, 10-Q and 8-K) filed from time to time with
the SEC.
In addition, the forward-looking statements contained herein pertaining
to the company’s performance 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.
Given these risks and uncertainties, investors should not place undue
reliance on forward-looking statements as a prediction of actual
results. Unless otherwise indicated, the forward-looking statements in
this release are made as of the date of this communication, and, except
as required by law, Tenneco does not undertake any obligation, and
disclaims any obligation, to publicly disclose revisions or updates to
any forward-looking statements. 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 for the year ended December 31, 2017.
Additional Information and Where to Find It
In connection with the proposed transaction between Tenneco Inc. (the
“Company”) and Federal-Mogul LLC, the Company intends to file relevant
materials with the U.S. Securities and Exchange Commission (the “SEC”),
including a preliminary proxy statement on Schedule 14A. Following the
filing of the definitive proxy statement with the SEC, the Company will
mail the definitive proxy statement and a proxy card to each stockholder
entitled to vote at the special meeting relating to the proposed
transaction. This communication is not a substitute for the proxy
statement or other document(s) that the Company may file with the SEC in
connection with the proposed transaction. INVESTORS AND SECURITY HOLDERS
OF THE COMPANY ARE URGED TO READ CAREFULLY THE PROXY STATEMENT
(INCLUDING ANY AMENDMENTS OR SUPPLEMENTS THERETO) AND OTHER DOCUMENTS
FILED WITH THE SEC WHEN THEY BECOME AVAILABLE BECAUSE THEY WILL CONTAIN
IMPORTANT INFORMATION ABOUT THE COMPANY, FEDERAL-MOGUL AND THE PROPOSED
TRANSACTION. Investors and security holders may obtain free copies of
the proxy statement and other relevant materials (when they become
available), and any and all documents filed by the Company with the SEC
may be obtained for free at the SEC’s website at www.sec.gov.
In addition, stockholders may obtain free copies of the documents filed
with the SEC by the Company via the Company’s Investor Relations section
of its website at investors.tenneco.com
or by contacting Investor Relations by directing a request to the
Company, Attention: Investor Relations, 500 North Field Drive in Lake
Forest, Illinois 60045 or by calling (847) 482-5162.
Certain Information Regarding Participants
The Company and its respective directors and executive officers may be
deemed participants in the solicitation of proxies in connection with
the proposed transaction. Information about the persons who may, under
the rules of the SEC, be considered to be participants in the
solicitation of the Company’s stockholders in connection with the
proposed transaction, and any interest they have in the proposed
transaction, will be set forth in the definitive proxy statement when it
is filed with the SEC. Additional information regarding these
individuals is set forth in the Company’s proxy statement for its 2018
Annual Meeting of Stockholders, which was filed with the SEC on April 4,
2018, and its Annual Report on Form 10-K for the fiscal year ended
December 31, 2017, which was filed with the SEC on February 28, 2018.
You may obtain these documents (when they become available) free of
charge at the SEC’s web site at www.sec.gov
and from Investor Relations at the Company.
No Offers or Solicitations
This document shall not constitute an offer to sell or the solicitation
of an offer to buy any securities, nor shall there be any sale of
securities in any jurisdiction in which such offer, solicitation or sale
would be unlawful prior to registration or qualification under the
securities laws of any such jurisdiction. No offering of securities
shall be made except by means of a prospectus meeting the requirements
of Section 10 of the U.S. Securities Act of 1933, as amended.
ATTACHMENT 1
| |
|
TENNECO INC. AND CONSOLIDATED SUBSIDIARIES
| |
|
STATEMENTS OF INCOME
| |
Unaudited | |
|
THREE MONTHS ENDED MARCH 31,
| |
|
(Millions except per share amounts)
| |
|
| |
| |
| |
| | |
| |
2018
| | | |
2017*
| | | |
|
Net sales and operating revenues
| | | | | | | | | |
|
OE Clean Air Division - Value-add revenues
| |
$
|
1,104
| | | | |
$
|
1,008
| | | | |
|
OE Clean Air Division - Substrate sales
| | |
652
| | | | | |
547
| | | | |
|
OE Ride Performance Division
| | |
513
| | | | | |
428
| | | | |
|
Aftermarket Division
| |
|
305
|
| | | |
|
309
|
| | | |
| |
$
|
2,574
| | | | |
$
|
2,292
| | | | |
| | | | | | | | |
|
|
Costs and expenses
| | | | | | | | | |
|
Cost of sales (exclusive of depreciation and amortization shown
below)
| | |
2,198
| | |
(a) (b)
| | |
1,929
| | |
(d) (g)
| |
|
Engineering, research and development
| | |
41
| | |
(a)
| | |
39
| | | | |
|
Selling, general and administrative
| | |
153
| | |
(a) (c)
| | |
141
| | |
(d) (e) (g)
| |
|
Depreciation and amortization of other intangibles
| |
|
59
|
| | | |
|
52
|
| |
(d)
| |
|
Total costs and expenses
| | |
2,451
| | | | | |
2,161
| | | | |
| | | | | | | | |
|
|
Loss on sale of receivables
| | |
(3
|
)
| | | | |
(1
|
)
| | | |
|
Other income (expense)
| |
|
(3
|
)
| | | |
|
(9
|
)
| |
(e) (g)
| |
|
Total other income (expense)
| | |
(6
|
)
| | | | |
(10
|
)
| | | |
| | | | | | | | |
|
|
Earnings before interest expense, income taxes,
| | | | | | | | | |
|
and noncontrolling interests
| | | | | | | | | |
|
OE Clean Air Division
| | |
119
| | |
(a)
| | |
94
| | |
(d)
| |
|
OE Ride Performance Division
| | |
8
| | |
(a) (b)
| | |
27
| | |
(d)
| |
|
Aftermarket Division
| | |
35
| | |
(a)
| | |
42
| | |
(d)
| |
|
Other
| |
|
(45
|
)
| |
(c)
| |
|
(42
|
)
| |
(d) (e)
| |
| | |
117
| | | | | |
121
| | | | |
| | | | | | | | |
|
|
Interest expense (net of interest capitalized)
| |
|
20
|
| | | |
|
15
|
| | | |
|
Earnings before income taxes and noncontrolling interests
| | |
97
| | | | | |
106
| | | | |
| | | | | | | | |
|
|
Income tax expense
| |
|
25
|
| | | |
|
33
|
| |
(f)
| |
|
Net income
| | |
72
| | | | | |
73
| | | | |
| | | | | | | | |
|
|
Less: Net income attributable to noncontrolling interests
| |
|
14
|
| | | |
|
14
|
| | | |
|
Net income attributable to Tenneco Inc.
| |
$
|
58
|
| | | |
$
|
59
|
| | | |
| | | | | | | | |
|
| | | | | | | | |
|
|
Weighted average common shares outstanding:
| | | | | | | | | |
|
Basic
| |
|
51.2
|
| | | |
|
53.9
|
| | | |
|
Diluted
| |
|
51.5
|
| | | |
|
54.2
|
| | | |
| | | | | | | | |
|
|
Earnings per share of common stock:
| | | | | | | | | |
|
Basic
| |
$
|
1.13
|
| | | |
$
|
1.10
|
| | | |
|
Diluted
| |
$
|
1.13
|
| | | |
$
|
1.09
|
| | | |
|
* Financial results for 2017 have been revised for certain
immaterial adjustments as discussed in Tenneco’s Form 10-Q/A for the
quarter ended March 31, 2017.
|
|
|
|
(a) Includes restructuring and related charges of $12 million
pre-tax, $8 million after tax and noncontrolling interests or $0.16
per diluted share. Of the amount, $9 million is recorded in cost of
sales, $2 million is recorded in selling, general and administrative
expenses and $1 million is recorded in engineering expenses. $1
million is recorded in the OE Clean Air Division, $9 million is
recorded in the OE Ride Performance Division and $2 million is
recorded in the Aftermarket Division.
|
|
(b) Includes warranty charge of $5 million pre-tax, $4 million after
tax or $0.08 per diluted share.
|
|
(c) Includes acquisition costs of $13 million pre-tax, $11 million
after tax or $0.21 per diluted share.
|
|
(d) Includes restructuring and related charges of $15 million
pre-tax, $14 million after tax or $0.25 per diluted share. Of the
amount, $11 million is recorded in cost of sales, $3 million is
recorded in selling, general and administrative expenses and $1
million is recorded in depreciation and amortization. $9 million is
recorded in the OE Clean Air Division, $3 million is recorded in the
OE Ride Performance Division, $2 million is recorded in the
Aftermarket Division and $1 million is recorded in Other.
|
|
(e) Includes pension and accelerated restricted stock vesting
charges of $11 million pre-tax, $7 million after tax or $0.13 per
diluted share. Of the amount, $5 million is recorded in selling,
general and administrative expense and $6 million is recorded in
other income (expense).
|
|
(f) Includes net tax benefits of $1 million or $0.01 per diluted
share primarily related to Q1 2017 adoption of Accounting Standard
Update 2016-09, Compensation - Stock Compensation (Topic 718):
Improvements to Employee Share-Based Payment Accounting.
|
|
(g) Includes retrospective adjustment of $9 million to reflect the
effects of applying ASU 2017-07 Compensation—Retirement Benefits
(Topic 715): Improving the Presentation of Net Periodic Pension Cost
and Net Periodic Postretirement Benefit Cost adopted in Q1 2018.
|
|
ATTACHMENT 1
|
|
TENNECO INC. AND CONSOLIDATED SUBSIDIARIES
|
|
BALANCE SHEETS
|
|
(Unaudited)
|
|
(Millions)
|
|
| |
| |
| | |
| |
| | | |
March 31, 2018
| | |
December 31, 2017
| | |
| | | | | | | | |
|
|
Assets
| | | | | | | |
| | | | | | | | |
|
| |
Cash and cash equivalents
| |
$
|
288
| | | |
$
|
315
| | | |
| | | | | | | | |
|
| |
Restricted cash
| | |
2
| | | | |
3
| | | |
| | | | | | | | |
|
| |
Receivables, net
| | |
1,524
| | |
(a)
| |
1,321
| | |
(a)
|
| | | | | | | | |
|
| |
Inventories
| | |
911
| | | | |
869
| | | |
| | | | | | | | |
|
| |
Other current assets
| | |
340
| | | | |
291
| | | |
| | | | | | | | |
|
| |
Investments and other assets
| | |
441
| | | | |
428
| | | |
| | | | | | | | |
|
| |
Plant, property, and equipment, net
| |
|
1,660
|
| | |
|
1,615
|
| | |
| | | | | | | | |
|
| |
Total assets
| |
$
|
5,166
|
| | |
$
|
4,842
|
| | |
| | | | | | | | |
|
| | | | | | | | |
|
| | | | | | | | |
|
| | | | | | | | |
|
|
Liabilities and Shareholders' Equity
| | | | | | | |
| | | | | | | | |
|
| |
Short-term debt
| |
$
|
64
| | | |
$
|
83
| | | |
| | | | | | | | |
|
| |
Accounts payable
| | |
1,908
| | | | |
1,705
| | | |
| | | | | | | | |
|
| |
Accrued taxes
| | |
43
| | | | |
45
| | | |
| | | | | | | | |
|
| |
Accrued interest
| | |
10
| | | | |
14
| | | |
| | | | | | | | |
|
| |
Other current liabilities
| | |
419
| | | | |
419
| | | |
| | | | | | | | |
|
| |
Long-term debt
| | |
1,420
| | |
(b)
| |
1,358
| | |
(b)
|
| | | | | | | | |
|
| |
Deferred income taxes
| | |
12
| | | | |
11
| | | |
| | | | | | | | |
|
| |
Deferred credits and other liabilities
| | |
415
| | | | |
423
| | | |
| | | | | | | | |
|
| |
Redeemable noncontrolling interests
| | |
50
| | | | |
42
| | | |
| | | | | | | | |
|
| |
Tenneco Inc. shareholders' equity
| | |
765
| | | | |
696
| | | |
| | | | | | | | |
|
| |
Noncontrolling interests
| |
|
60
|
| | |
|
46
|
| | |
| | | | | | | | |
|
| |
Total liabilities, redeemable noncontrolling interests
| | | | | | | |
| |
and shareholders' equity
| |
$
|
5,166
|
| | |
$
|
4,842
|
| | |
| | | | | | | | |
|
| | | | | | | | |
|
| | | | | | | | |
|
| | | |
March 31, 2018
| | |
December 31, 2017
| | |
|
(a)
|
Accounts Receivables net of:
| | | | | | | |
| | Europe - Accounts receivables factoring programs
| |
$
|
257
| | | |
$
|
218
| | | |
| | North America - Accounts receivables factoring program
| |
$
|
136
| | | |
$
|
107
| | | |
| | | | | | | | |
|
| | | |
March 31, 2018
| | |
December 31, 2017
| | |
|
(b)
|
Long term debt composed of:
| | | | | | | |
| |
Borrowings against revolving credit facilities
| |
$
|
311
| | | |
$
|
244
| | | |
| |
Term loan A (Due 2022)
| | |
385
| | | | |
390
| | | |
| |
5.000% senior notes (Due 2026)
| | |
500
| | | | |
500
| | | |
| |
5.375% senior notes (Due 2024)
| | |
225
| | | | |
225
| | | |
| |
Other long term debt
| |
|
(1
|
)
| | |
|
(1
|
)
| | |
| | | |
$
|
1,420
|
| | |
$
|
1,358
|
| | |
|
ATTACHMENT 1
|
| Tenneco Inc. and Consolidated Subsidiaries |
| Statements of Cash Flows |
| (Unaudited) |
|
(Millions)
|
|
|
|
| Three Months Ended |
| |
| | March 31, | | |
| | 2018 |
| 2017* | | |
| | | | | |
|
|
Operating activities:
| | | | | | |
|
Net income
| |
$
|
72
| | |
$
|
73
| | | |
|
Adjustments to reconcile net income
| | | | | | |
|
to net cash used by operating activities -
| | | | | | |
|
Depreciation and amortization of other intangibles
| | |
59
| | | |
52
| | | |
|
Stock-based compensation
| | |
5
| | | |
9
| | | |
|
Deferred income taxes
| | |
(1
|
)
| | |
7
| | | |
|
Loss on sale of assets
| | |
3
| | | |
1
| | | |
|
Changes in components of working capital-
| | | | | | |
|
(Inc.)/dec. in receivables
| | |
(223
|
)
| | |
(159
|
)
| |
(a)
|
|
(Inc.)/dec. in inventories
| | |
(34
|
)
| | |
(45
|
)
| | |
|
(Inc.)/dec. in prepayments and other current assets
| | |
(45
|
)
| | |
(57
|
)
| | |
|
Inc./(dec.) in payables
| | |
189
| | | |
93
| | | |
|
Inc./(dec.) in accrued taxes
| | |
(3
|
)
| | |
3
| | | |
|
Inc./(dec.) in accrued interest
| | |
(3
|
)
| | |
(5
|
)
| | |
|
Inc./(dec.) in other current liabilities
| | |
(3
|
)
| | |
(8
|
)
| | |
|
Changes in long-term assets
| | |
(9
|
)
| | |
(1
|
)
| | |
|
Changes in long-term liabilities
| | |
(7
|
)
| | |
5
| | | |
|
Other
| |
|
-
|
| |
|
1
|
| | |
|
Net cash used by operating activities
| | |
-
| | | |
(31
|
)
| | |
| | | | | |
|
|
Investing activities:
| | | | | | |
|
Proceeds from sale of assets
| | |
2
| | | |
3
| | | |
|
Cash payments for plant, property & equipment
| | |
(84
|
)
| | |
(103
|
)
| | |
|
Cash payments for software-related intangible assets
| | |
(5
|
)
| | |
(6
|
)
| | |
|
Proceeds from sales of factored receivables
| |
|
34
|
| |
|
22
|
| |
(a)
|
|
Net cash used by investing activities
| | |
(53
|
)
| | |
(84
|
)
| | |
| | | | | |
|
|
Financing activities:
| | | | | | |
|
Cash dividends
| | |
(13
|
)
| | |
(13
|
)
| | |
|
Repurchase of common shares
| | |
(2
|
)
| | |
(3
|
)
| | |
|
Purchase of common stock under the share repurchase program
| | |
-
| | | |
(16
|
)
| | |
|
Retirement of long-term debt
| | |
(6
|
)
| | |
(6
|
)
| | |
|
Net inc./(dec.) in bank overdrafts
| | |
(4
|
)
| | |
3
| | | |
|
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
| | |
77
| | | |
117
| | | |
|
Net inc./(dec.) in short-term debt secured by accounts receivable
| |
|
(30
|
)
| |
|
20
|
| | |
|
Net cash provided by financing activities
| | |
22
| | | |
102
| | | |
| | | | | |
|
|
Effect of foreign exchange rate changes on cash and
| | | | | | |
|
cash equivalents
| |
|
3
|
| |
|
8
|
| | |
| | | | | |
|
|
Decrease in cash, cash equivalents and restricted cash
| | |
(28
|
)
| | |
(5
|
)
| | |
|
Cash, cash equivalents and restricted cash, January 1
| |
|
318
|
| |
|
349
|
| |
(b)
|
|
Cash, cash equivalents and restricted cash, March 31
| |
$
|
290
|
| |
$
|
344
|
| |
(b)
|
| | | | | |
|
|
Supplemental Cash Flow Information
| | | | | | |
|
Cash paid during the period for interest (net of interest
capitalized)
| |
$
|
23
| | |
$
|
22
| | | |
|
Cash paid during the period for income taxes (net of refunds)
| | |
25
| | | |
15
| | | |
| | | | | |
|
|
Non-cash Investing and Financing Activities
| | | | | | |
|
Period ended balance of payables for plant, property, and equipment
| |
$
|
55
| | |
$
|
50
| | | |
| | |
| | | |
| | | |
|
Non-cash Investing and Operating Activities
| | | | | | |
|
Retained interest in receivables factored in the period
| |
$
|
37
| | |
$
|
26
| | | |
|
* Financial results for 2017 have been revised for certain
immaterial adjustments as discussed in Tenneco’s Form 10-Q/A for the
quarter ended March 31, 2017.
|
|
(a) Retrospectively adjusted to reflect the effects of applying ASU
2016-15 on Statement of Cash Flows - Classification of certain cash
receipts and cash payments (Topic 230) adopted in Q1 2018.
|
(b) Retrospectively adjusted to reflect the effects of applying
the ASU 2016-18 on Statement of Cash Flows - Restricted Cash
adopted in Q1 2018.
|
ATTACHMENT 2
| |
|
TENNECO INC.
| |
|
RECONCILIATION OF GAAP(1) NET INCOME TO EBITDAINCLUDING
NONCONTROLLING INTERESTS (2) | |
Unaudited | |
|
(Millions)
| |
|
| |
| |
| |
| |
| |
| | |
| |
Q1 2018
| |
| |
Global Segments
| | | | | |
| |
OE Clean Air
| |
OE Ride
Performance
| |
Aftermarket
| |
Total
| |
Other
| |
Total
| |
|
Net income attributable to Tenneco Inc.
| | | | | | | | | | | |
$
|
58
| |
| | | | | | | | | | | | |
|
|
Net income attributable to noncontrolling interests
| | | | | | | | | | | |
|
14
| |
| | | | | | | | | | | | |
|
|
Net income
| | | | | | | | | | | | |
72
| |
| | | | | | | | | | | | |
|
|
Income tax expense
| | | | | | | | | | | | |
25
| |
| | | | | | | | | | | | |
|
|
Interest expense (net of interest capitalized)
| | | | | | | | | | | |
|
20
| |
| | | | | | | | | | | | |
|
|
EBIT, Earnings before interest expense, income taxes and
noncontrolling interests
| |
$
|
119
| |
$
|
8
| |
$
|
35
| |
$
|
162
| |
$
|
(45
|
)
| | |
117
| |
| | | | | | | | | | | | |
|
|
Depreciation and amortization of other intangibles
| |
|
37
| |
|
17
| |
|
5
| |
|
59
| |
|
-
|
| |
|
59
| |
| | | | | | | | | | | | |
|
|
Total EBITDA including noncontrolling interests (2) | |
$
|
156
| |
$
|
25
| |
$
|
40
| |
$
|
221
| |
$
|
(45
|
)
| |
$
|
176
| |
| | | | | | | | | | | | |
|
| | | | | | | | | | | | |
|
| | | | | | | | | | | | |
|
| |
Q1 2017*
| |
| |
Global Segments
| | | | | |
| |
OE Clean Air
| |
OE Ride
Performance
| |
Aftermarket
| |
Total
| |
Other
| |
Total
| |
|
Net income attributable to Tenneco Inc.
| | | | | | | | | | | |
$
|
59
| |
| | | | | | | | | | | | |
|
|
Net income attributable to noncontrolling interests
| | | | | | | | | | | |
|
14
| |
| | | | | | | | | | | | |
|
|
Net income
| | | | | | | | | | | | |
73
| |
| | | | | | | | | | | | |
|
|
Income tax expense
| | | | | | | | | | | | |
33
| |
| | | | | | | | | | | | |
|
|
Interest expense (net of interest capitalized)
| | | | | | | | | | | |
|
15
| |
| | | | | | | | | | | | |
|
|
EBIT, Earnings before interest expense, income taxes and
noncontrolling interests
| |
$
|
94
| |
$
|
27
| |
$
|
42
| |
$
|
163
| |
$
|
(42
|
)
| | |
121
| |
| | | | | | | | | | | | |
|
|
Depreciation and amortization of other intangibles
| |
|
33
| |
|
15
| |
|
4
| |
|
52
| |
|
-
|
| |
|
52
| |
| | | | | | | | | | | | |
|
|
Total EBITDA including noncontrolling interests (2) | |
$
|
127
| |
$
|
42
| |
$
|
46
| |
$
|
215
| |
$
|
(42
|
)
| |
$
|
173
| |
|
* Financial results for 2017 have been revised for certain
immaterial adjustments as discussed in Tenneco’s Form 10-Q/A for the
quarter ended March 31, 2017.
|
|
|
(1) U.S. 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)
| |
|
| |
| |
| |
| |
| |
| |
| |
| | |
| |
Q1 2018
| |
Q1 2017*
| |
| |
Net income
attributable to
Tenneco Inc.
| |
Per Share
| |
EBIT
| |
EBITDA (3) | |
Net income
attributable to
Tenneco Inc.
| |
Per Share
| |
EBIT
| |
EBITDA (3) | |
|
Earnings Measures
| |
$
|
58
| |
$
|
1.13
| |
$
|
117
| |
$
|
176
| |
$
|
59
| | |
$
|
1.09
| | |
$
|
121
| |
$
|
173
| |
| | | | | | | | | | | | | | | | |
|
|
Adjustments:
| | | | | | | | | | | | | | | | | |
|
Restructuring and related expenses
| | |
8
| | |
0.16
| | |
12
| | |
12
| | |
14
| | | |
0.25
| | | |
15
| | |
14
| |
|
Acquisition costs (4) | | |
11
| | |
0.21
| | |
13
| | |
13
| | |
-
| | | |
-
| | | |
-
| | |
-
| |
|
Warranty charge (5) | | |
4
| | |
0.08
| | |
5
| | |
5
| | |
-
| | | |
-
| | | |
-
| | |
-
| |
|
Pension charges / Stock vesting (6) | | |
-
| | |
-
| | |
-
| | |
-
| | |
7
| | | |
0.13
| | | |
11
| | |
11
| |
|
Net tax adjustments
| | |
-
| | |
-
| | |
-
| | |
-
| | |
(1
|
)
| | |
(0.01
|
)
| | |
-
| | |
-
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
|
Adjusted Net income, EPS, EBIT, and EBITDA
| |
$
|
81
| |
$
|
1.58
| |
$
|
147
| |
$
|
206
| |
$
|
79
|
| |
$
|
1.46
|
| |
$
|
147
| |
$
|
198
| |
| | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | |
|
| |
Q1 2018
| | | | | |
| |
Global Segments
| | | | | | | | | |
| |
OE Clean Air
| |
OE Ride
Performance
| |
Aftermarket
| |
Total
| |
Other
| |
Total
| | | | | |
|
EBIT
| |
$
|
119
| |
$
|
8
| |
$
|
35
| |
$
|
162
| |
$
|
(45
|
)
| |
$
|
117
| | | | | | |
|
Restructuring and related expenses
| | |
1
| | |
9
| | |
2
| | |
12
| | |
-
| | | |
12
| | | | | | |
|
Acquisition costs (4) | | |
-
| | |
-
| | |
-
| | |
-
| | |
13
| | | |
13
| | | | | | |
|
Warranty charge (5) | |
|
-
| |
|
5
| |
|
-
| |
|
5
| |
|
-
|
| |
|
5
|
| | | | | |
|
Adjusted EBIT
| |
$
|
120
| |
$
|
22
| |
$
|
37
| |
$
|
179
| |
$
|
(32
|
)
| |
$
|
147
|
| | | | | |
| | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | |
|
| |
Q1 2017*
| | | | | |
| |
Global Segments
| | | | | | | | | |
| |
OE Clean Air
| |
OE Ride
Performance
| |
Aftermarket
| |
Total
| |
Other
| |
Total
| | | | | |
|
EBIT
| |
$
|
94
| |
$
|
27
| |
$
|
42
| |
$
|
163
| |
$
|
(42
|
)
| |
$
|
121
| | | | | | |
|
Restructuring and related expenses
| | |
9
| | |
3
| | |
2
| | |
14
| | |
1
| | | |
15
| | | | | | |
|
Pension charges / Stock vesting (6) | |
|
-
| |
|
-
| |
|
-
| |
|
-
| |
|
11
|
| |
|
11
|
| | | | | |
|
Adjusted EBIT
| |
$
|
103
| |
$
|
30
| |
$
|
44
| |
$
|
177
| |
$
|
(30
|
)
| |
$
|
147
|
| | | | | |
|
* Financial results for 2017 have been revised for certain
immaterial adjustments as discussed in Tenneco’s Form 10-Q/A for the
quarter ended March 31, 2017.
|
|
|
(1)U.S. 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) Costs related to Federal-Mogul acquisition.
|
(5) Charge related to warranty. Although Tenneco
regularly incurs warranty costs, this specific charge is of an
unusual nature in the period incurred.
|
(6) 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)
|
|
|
|
|
Q1 2018
|
| | |
| |
| |
|
Currency
|
|
Value-add
|
| | | | | | | |
Impact on
| |
Revenues
|
| | | |
Substrate
| |
Value-add
| |
Value-add
| |
excluding
|
| |
Revenues
| |
Sales
| |
Revenues
| |
Revenues
| |
Currency
|
| | | | | | | | | |
|
|
Global OE Clean Air
| |
$
|
1,756
| |
$
|
652
| |
$
|
1,104
| |
$
|
64
| |
$
|
1,040
|
|
Global OE Ride Performance
| | |
513
| | |
-
| | |
513
| | |
31
| | |
482
|
|
Global Aftermarket
| | |
305
| | |
-
| | |
305
| | |
5
| | |
300
|
| |
| |
| |
| |
| |
|
|
Total Tenneco Inc.
| |
$
|
2,574
| |
$
|
652
| |
$
|
1,922
| |
$
|
100
| |
$
|
1,822
|
| | | | | | | | | |
|
| |
Q1 2017
|
| | | | | | | |
Currency
| |
Value-add
|
| | | | | | | |
Impact on
| |
Revenues
|
| | | |
Substrate
| |
Value-add
| |
Value-add
| |
excluding
|
| |
Revenues
| |
Sales
| |
Revenues
| |
Revenues
| |
Currency
|
| | | | | | | | | |
|
|
Global OE Clean Air
| |
$
|
1,555
| |
$
|
547
| |
$
|
1,008
| |
$
|
-
| |
$
|
1,008
|
|
Global OE Ride Performance
| | |
428
| | |
-
| | |
428
| | |
-
| | |
428
|
|
Global Aftermarket
| | |
309
| | |
-
| | |
309
| | |
-
| | |
309
|
| |
| |
| |
| |
| |
|
|
Total Tenneco Inc.
| |
$
|
2,292
| |
$
|
547
| |
$
|
1,745
| |
$
|
-
| |
$
|
1,745
|
(1) U.S. 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)
|
|
|
|
|
Q1 2018 vs. Q1 2017 $ Change and % Change Increase (Decrease)
|
| |
Revenues
|
|
% Change
|
|
Value-add
Revenues
Excluding
Currency
|
|
% Change
|
| | | | | | | |
|
|
Global OE Clean Air
| |
$
|
201
| | |
13
|
%
| |
$
|
32
| | |
3
|
%
|
|
Global OE Ride Performance
| | |
85
| | |
20
|
%
| | |
54
| | |
13
|
%
|
|
Global Aftermarket
| |
|
(4
|
)
| |
(1
|
%)
| |
|
(9
|
)
| |
(3
|
%)
|
|
Total Tenneco Inc.
| |
$
|
282
| | |
12
|
%
| |
$
|
77
| | |
4
|
%
|
ATTACHMENT 2
| |
|
TENNECO INC.
| |
|
RECONCILIATION OF NON-GAAP MEASURES
| |
|
Debt net of total cash / Adjusted LTM EBITDA including
noncontrolling interests
| |
Unaudited | |
|
(Millions except ratios)
| |
|
| |
| | |
| | |
|
Quarter Ended March 31,
| | | |
| | | | |
| |
| | | | |
| | | |
2018
| | | |
2017*
| | | |
| | | | | | | | | | |
|
|
Total debt
| | | |
$
|
1,484
| | | | |
$
|
1,519
| | | |
| | | | | | | | | | |
|
|
Total cash, cash equivalents and restricted cash (total cash)
| | | | |
290
| | | | | |
344
| | | |
| | | |
| | | |
| | | |
|
Debt net of total cash balances (1) | | | |
$
|
1,194
| | | | |
$
|
1,175
| | | |
| | | | | | | | | | |
|
| | | | | | | | | | |
|
|
Adjusted LTM EBITDA including noncontrolling interests (2) (3) | | | |
$
|
876
| | | | |
$
|
841
| | | |
| | | | | | | | | | |
|
|
Ratio of debt net of total cash balances to adjusted LTM EBITDA
including noncontrolling interests (4) | | | |
1.4x
| | | |
1.4x
| | | |
| | | | | | | | | | |
|
| | | | | | | | | | |
|
| | | | | | | | | | |
|
| | | | | | | | | | |
|
| |
Q2 17
| |
Q3 17
| |
Q4 17
| |
Q1 18
| |
Q1 18 LTM
| |
| | | | | | | | | | |
|
|
Net income (loss) attributable to Tenneco Inc.
| |
$
|
(3
|
)
| |
$
|
83
| | |
$
|
68
| | |
$
|
58
| |
$
|
206
| | |
| | | | | | | | | | |
|
|
Net income attributable to noncontrolling interests
| | |
18
| | | |
16
| | | |
19
| | | |
14
| | |
67
| | |
| | | | | | | | | | |
|
|
Income tax expense (benefit)
| | |
(8
|
)
| | |
16
| | | |
29
| | | |
25
| | |
62
| | |
| | | | | | | | | | |
|
|
Interest expense (net of interest capitalized)
| | |
20
| | | |
19
| | | |
19
| | | |
20
| | |
78
| | |
| | | | | | | | | | |
|
|
EBIT, Earnings before interest expense, income taxes and
noncontrolling interests
| | |
27
| | | |
134
| | | |
135
| | | |
117
| | |
413
| | |
| | | | | | | | | | |
|
|
Depreciation and amortization of other intangibles
| | |
55
| | | |
58
| | | |
59
| | | |
59
| | |
231
| | |
| | | | | | | | | | |
|
|
Total EBITDA including noncontrolling interests (2) | | |
82
| | | |
192
| | | |
194
| | | |
176
| | |
644
| | |
| | | | | | | | | | |
|
|
Restructuring and related expenses
| | |
16
| | | |
19
| | | |
20
| | | |
12
| | |
67
| | |
| | | | | | | | | | |
|
|
Goodwill impairment charge (5) | | |
-
| | | |
-
| | | |
11
| | | |
-
| | |
11
| | |
| | | | | | | | | | |
|
|
Pension charges (6) | | |
-
| | | |
-
| | | |
2
| | | |
-
| | |
2
| | |
| | | | | | | | | | |
|
|
Antitrust settlement accrual (7) | | |
132
| | | |
-
| | | |
-
| | | |
-
| | |
132
| | |
| | | | | | | | | | |
|
|
Warranty settlement (8) | | |
7
| | | |
-
| | | |
-
| | | |
-
| | |
7
| | |
| | | | | | | | | | |
|
|
Warranty charge (9) | | |
-
| | | |
-
| | | |
-
| | | |
5
| | |
5
| | |
| | | | | | | | | | |
|
|
Gain on sale of unconsolidated JV (10) | | |
(5
|
)
| | |
-
| | | |
-
| | | |
-
| | |
(5
|
)
| |
| | | | | | | | | | |
|
|
Acquisition costs (11) | | |
-
| | | |
-
| | | |
-
| | | |
13
| | |
13
| | |
| |
| |
| |
| |
| |
| |
Total Adjusted EBITDA including noncontrolling interests (3) | |
$
|
232
|
| |
$
|
211
|
| |
$
|
227
|
| |
$
|
206
| |
$
|
876
|
| |
| | | | | | | | | | |
|
| | | | | | | | | | |
|
| |
Q2 16*
| |
Q3 16*
| |
Q4 16*
| |
Q1 17*
| |
Q1 17* LTM
| |
| | | | | | | | | | |
|
|
Net income attributable to Tenneco Inc.
| |
$
|
82
| | |
$
|
179
| | |
$
|
38
| | |
$
|
59
| |
$
|
358
| | |
| | | | | | | | | | |
|
|
Net income attributable to noncontrolling interests
| | |
16
| | | |
17
| | | |
20
| | | |
14
| | |
67
| | |
| | | | | | | | | | |
|
|
Income tax expense (benefit)
| | |
39
| | | |
(70
|
)
| | |
(3
|
)
| | |
33
| | |
(1
|
)
| |
| | | | | | | | | | |
|
|
Interest expense (net of interest capitalized)
| | |
34
| | | |
24
| | | |
16
| | | |
15
| | |
89
| | |
| | | | | | | | | | |
|
|
EBIT, Earnings before interest expense, income taxes and
noncontrolling interests
| | |
171
| | | |
150
| | | |
71
| | | |
121
| | |
513
| | |
| | | | | | | | | | |
|
|
Depreciation and amortization of other intangibles
| | |
52
| | | |
53
| | | |
53
| | | |
52
| | |
210
| | |
| | | | | | | | | | |
|
|
Total EBITDA including noncontrolling interests (2) | | |
223
| | | |
203
| | | |
124
| | | |
173
| | |
723
| | |
| | | | | | | | | | |
|
|
Restructuring and related expenses
| | |
5
| | | |
7
| | | |
9
| | | |
14
| | |
35
| | |
| | | | | | | | | | |
|
|
Pension charges / Stock vesting (6) | | |
-
| | | |
-
| | | |
72
| | | |
11
| | |
83
| | |
| |
| |
| |
| |
| |
| |
Total Adjusted EBITDA including noncontrolling interests (3) | |
$
|
228
|
| |
$
|
210
|
| |
$
|
205
|
| |
$
|
198
| |
$
|
841
|
| |
|
* 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 total 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 total 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 total 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 total cash,
EBITDA including noncontrolling interests and adjusted EBITDA
including noncontrolling interests.
|
(5) Goodwill impairment charges recorded in Europe and
South America Ride Performance Division.
|
(6) Charges related to Pension derisking and the
acceleration of restricted stock vesting in accordance with the
long-term incentive plan.
|
(7) Charges related to establish a reserve for
settlement costs necessary to resolve the company’s antitrust
matters globally.
|
(8) Warranty settlement with customer.
|
(9) Charge related to warranty. Although Tenneco
regularly incurs warranty costs, this specific charge is of an
unusual nature in the period incurred.
|
(10) Gain on sale of unconsolidated JV.
|
(11) Costs related to Federal-Mogul acquisition.
|
ATTACHMENT 2
| |
|
TENNECO INC.
| |
|
RECONCILIATION OF GAAP (1) REVENUE TO NON-GAAP REVENUE
MEASURES (2) | |
Unaudited | |
|
(Millions)
| |
|
|
Q1 2018
| |
| |
Revenues
|
|
Currency
|
|
Revenues
Excluding
Currency
|
|
Substrate Sales
Excluding
Currency
|
|
Value-add
Revenues
Excluding
Currency
| |
| | | | | | | | | | |
|
|
Original equipment light vehicle revenues
| |
$
|
1,893
| |
$
|
111
| |
$
|
1,782
| |
$
|
512
| |
$
|
1,270
| |
|
Original equipment commercial truck, off-highway and other revenues
| | |
376
| | |
22
| | |
354
| | |
102
| | |
252
| |
|
Aftermarket revenues
| |
|
305
| |
|
5
| |
|
300
| |
|
-
| |
|
300
| |
|
Net sales and operating revenues
| |
$
|
2,574
| |
$
|
138
| |
$
|
2,436
| |
$
|
614
| |
$
|
1,822
| |
| | | | | | | | | | |
|
| | | | | | | | | | |
|
| |
Q1 2017
| |
| |
Revenues
| |
Currency
| |
Revenues
Excluding
Currency
| |
Substrate Sales
Excluding
Currency
| |
Value-add
Revenues
Excluding
Currency
| |
| | | | | | | | | | |
|
|
Original equipment light vehicle revenues
| |
$
|
1,720
| |
$
|
-
| |
$
|
1,720
| |
$
|
471
| |
$
|
1,249
| |
|
Original equipment commercial truck, off-highway and other revenues
| | |
263
| | |
-
| | |
263
| | |
76
| | |
187
| |
|
Aftermarket revenues
| |
|
309
| |
|
-
| |
|
309
| |
|
-
| |
|
309
| |
|
Net sales and operating revenues
| |
$
|
2,292
| |
$
|
-
| |
$
|
2,292
| |
$
|
547
| |
$
|
1,745
| |
(1) U.S. 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)
| |
|
| |
| |
| |
| |
| |
| | |
| |
Q1 2018
| |
| |
Global Segments
| | | | | |
| |
OE Clean Air
| |
OE Ride
Performance
| |
Aftermarket
| |
Total
| |
Other
| |
Total
| |
|
Net sales and operating revenues
| |
$
|
1,756
| | |
$
|
513
| | |
$
|
305
| | |
$
|
2,574
| | |
$
|
-
| | |
$
|
2,574
| | |
| | | | | | | | | | | | |
|
|
Less: Substrate sales
| | |
652
| | | |
-
| | | |
-
| | | |
652
| | | |
-
| | | |
652
| | |
| |
| |
| |
| |
| |
| |
| |
|
Value-add revenues
| |
$
|
1,104
|
| |
$
|
513
|
| |
$
|
305
|
| |
$
|
1,922
|
| |
$
|
-
|
| |
$
|
1,922
|
| |
| | | | | | | | | | | | |
|
|
EBIT
| |
$
|
119
| | |
$
|
8
| | |
$
|
35
| | |
$
|
162
| | |
$
|
(45
|
)
| |
$
|
117
| | |
| | | | | | | | | | | | |
|
|
EBIT as a % of revenue
| | |
6.8
|
%
| | |
1.6
|
%
| | |
11.5
|
%
| | |
6.3
|
%
| | | | |
4.5
|
%
| |
|
EBIT as a % of value-add revenue
| | |
10.8
|
%
| | |
1.6
|
%
| | |
11.5
|
%
| | |
8.4
|
%
| | | | |
6.1
|
%
| |
| | | | | | | | | | | | |
|
|
Adjusted EBIT
| |
$
|
120
| | |
$
|
22
| | |
$
|
37
| | |
$
|
179
| | |
$
|
(32
|
)
| |
$
|
147
| | |
| | | | | | | | | | | | |
|
|
Adjusted EBIT as a % of revenue
| | |
6.8
|
%
| | |
4.3
|
%
| | |
12.1
|
%
| | |
7.0
|
%
| | | | |
5.7
|
%
| |
|
Adjusted EBIT as a % of value-add revenue
| | |
10.9
|
%
| | |
4.3
|
%
| | |
12.1
|
%
| | |
9.3
|
%
| | | | |
7.6
|
%
| |
| | | | | | | | | | | | |
|
| | | | | | | | | | | | |
|
| |
Q1 2017*
| |
| |
Global Segments
| | | | | |
| |
OE Clean Air
| |
OE Ride
Performance
| |
Aftermarket
| |
Total
| |
Other
| |
Total
| |
|
Net sales and operating revenues
| |
$
|
1,555
| | |
$
|
428
| | |
$
|
309
| | |
$
|
2,292
| | |
$
|
-
| | |
$
|
2,292
| | |
| | | | | | | | | | | | |
|
|
Less: Substrate sales
| | |
547
| | | |
-
| | | |
-
| | | |
547
| | | |
-
| | | |
547
| | |
| |
| |
| |
| |
| |
| |
| |
|
Value-add revenues
| |
$
|
1,008
|
| |
$
|
428
|
| |
$
|
309
|
| |
$
|
1,745
|
| |
$
|
-
|
| |
$
|
1,745
|
| |
| | | | | | | | | | | | |
|
|
EBIT
| |
$
|
94
| | |
$
|
27
| | |
$
|
42
| | |
$
|
163
| | |
$
|
(42
|
)
| |
$
|
121
| | |
| | | | | | | | | | | | |
|
|
EBIT as a % of revenue
| | |
6.0
|
%
| | |
6.3
|
%
| | |
13.6
|
%
| | |
7.1
|
%
| | | | |
5.3
|
%
| |
|
EBIT as a % of value-add revenue
| | |
9.3
|
%
| | |
6.3
|
%
| | |
13.6
|
%
| | |
9.3
|
%
| | | | |
6.9
|
%
| |
| | | | | | | | | | | | |
|
|
Adjusted EBIT
| |
$
|
103
| | |
$
|
30
| | |
$
|
44
| | |
$
|
177
| | |
$
|
(30
|
)
| |
$
|
147
| | |
| | | | | | | | | | | | |
|
|
Adjusted EBIT as a % of revenue
| | |
6.6
|
%
| | |
7.0
|
%
| | |
14.2
|
%
| | |
7.7
|
%
| | | | |
6.4
|
%
| |
|
Adjusted EBIT as a % of value-add revenue
| | |
10.2
|
%
| | |
7.0
|
%
| | |
14.2
|
%
| | |
10.1
|
%
| | | | |
8.4
|
%
| |
|
* Financial results for 2017 have been revised for certain
immaterial adjustments as discussed in Tenneco’s Form 10-Q/A for the
quarter ended March 31, 2017.
|
|
|
(1)U.S. 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)
|
| |
| |
| |
|
2018
|
|
Q1
|
| | |
Substrate
| |
Value-add
|
|
Revenues
| |
Sales
| |
Revenues
|
|
OE Clean Air Division
| |
307
| | |
109
| | |
198
|
| | | | |
|
|
OE Ride Performance Division
| |
69
| | |
-
| | |
69
|
|
| |
| |
|
|
Total Tenneco Inc.
|
$
|
376
| |
$
|
109
| |
$
|
267
|
| | | | |
|
|
2017
|
|
Q1
|
| | |
Substrate
| |
Value-add
|
|
Revenues
| |
Sales
| |
Revenues
|
OE Clean Air Division
| |
211
| | |
76
| | |
135
|
| | | | |
|
|
OE Ride Performance Division
| |
52
| | |
-
| | |
52
|
|
| |
| |
|
|
Total Tenneco Inc.
|
$
|
263
| |
$
|
76
| |
$
|
187
|
(1)U.S. 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: https://www.businesswire.com/news/home/20180427005359/en/
Tenneco investor inquiries:
Linae Golla
847 482-5162 (office)
224
632-0986 (cell)
lgolla@tenneco.com
or
Tenneco
media inquiries:
Bill Dawson
847 482-5807 (office)
224
280-4308 (cell)
bdawson@tenneco.com
Source: Tenneco Inc.