Accessibility Statement Skip Navigation
  • Resources
  • Investor Relations
  • Journalists
  • Agencies
  • Client Login
  • Send a Release
Return to PR Newswire homepage
  • News
  • Products
  • Contact
Search
When typing in this field, a list of search results will appear and be automatically updated as you type.

Searching for your content...

No results found. Please change your search terms and try again.
  • News Releases view all

    • News in Focus
        • Browse News Releases

        • All News Releases
        • All Public Company
        • English-only
        • News Releases Overview

        • Multimedia Gallery

        • All Multimedia
        • All Photos
        • All Videos
        • Multimedia Gallery Overview

        • Trending Topics

        • All Trending Topics
    • Business & Money
        • Auto & Transportation

        • Aerospace, Defense
        • Air Freight
        • Airlines & Aviation
        • Automotive
        • Maritime & Shipbuilding
        • Railroads and Intermodal Transportation
        • Supply Chain/Logistics
        • Transportation, Trucking & Railroad
        • Travel
        • Trucking and Road Transportation
        • Auto & Transportation Overview

        • View All Auto & Transportation

        • Business Technology

        • Blockchain
        • Broadcast Tech
        • Computer & Electronics
        • Computer Hardware
        • Computer Software
        • Data Analytics
        • Electronic Commerce
        • Electronic Components
        • Electronic Design Automation
        • Financial Technology
        • High Tech Security
        • Internet Technology
        • Nanotechnology
        • Networks
        • Peripherals
        • Semiconductors
        • Business Technology Overview

        • View All Business Technology

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Financial Services & Investing

        • Accounting News & Issues
        • Acquisitions, Mergers and Takeovers
        • Banking & Financial Services
        • Bankruptcy
        • Bond & Stock Ratings
        • Conference Call Announcements
        • Contracts
        • Cryptocurrency
        • Dividends
        • Earnings
        • Earnings Forecasts & Projections
        • Financing Agreements
        • Insurance
        • Investments Opinions
        • Joint Ventures
        • Mutual Funds
        • Private Placement
        • Real Estate
        • Restructuring & Recapitalization
        • Sales Reports
        • Shareholder Activism
        • Shareholder Meetings
        • Stock Offering
        • Stock Split
        • Venture Capital
        • Financial Services & Investing Overview

        • View All Financial Services & Investing

        • General Business

        • Awards
        • Commercial Real Estate
        • Corporate Expansion
        • Earnings
        • Environmental, Social and Governance (ESG)
        • Human Resource & Workforce Management
        • Licensing
        • New Products & Services
        • Obituaries
        • Outsourcing Businesses
        • Overseas Real Estate (non-US)
        • Personnel Announcements
        • Real Estate Transactions
        • Residential Real Estate
        • Small Business Services
        • Socially Responsible Investing
        • Surveys, Polls and Research
        • Trade Show News
        • General Business Overview

        • View All General Business

    • Science & Tech
        • Consumer Technology

        • Artificial Intelligence
        • Blockchain
        • Cloud Computing/Internet of Things
        • Computer Electronics
        • Computer Hardware
        • Computer Software
        • Consumer Electronics
        • Cryptocurrency
        • Data Analytics
        • Electronic Commerce
        • Electronic Gaming
        • Financial Technology
        • Mobile Entertainment
        • Multimedia & Internet
        • Peripherals
        • Social Media
        • STEM (Science, Tech, Engineering, Math)
        • Supply Chain/Logistics
        • Wireless Communications
        • Consumer Technology Overview

        • View All Consumer Technology

        • Energy & Natural Resources

        • Alternative Energies
        • Chemical
        • Electrical Utilities
        • Gas
        • General Manufacturing
        • Mining
        • Mining & Metals
        • Oil & Energy
        • Oil and Gas Discoveries
        • Utilities
        • Water Utilities
        • Energy & Natural Resources Overview

        • View All Energy & Natural Resources

        • Environ­ment

        • Conservation & Recycling
        • Environmental Issues
        • Environmental Policy
        • Environmental Products & Services
        • Green Technology
        • Natural Disasters
        • Environment Overview

        • View All Environ­ment

        • Heavy Industry & Manufacturing

        • Aerospace & Defense
        • Agriculture
        • Chemical
        • Construction & Building
        • General Manufacturing
        • HVAC (Heating, Ventilation and Air-Conditioning)
        • Machinery
        • Machine Tools, Metalworking and Metallurgy
        • Mining
        • Mining & Metals
        • Paper, Forest Products & Containers
        • Precious Metals
        • Textiles
        • Tobacco
        • Heavy Industry & Manufacturing Overview

        • View All Heavy Industry & Manufacturing

        • Telecomm­unications

        • Carriers and Services
        • Mobile Entertainment
        • Networks
        • Peripherals
        • Telecommunications Equipment
        • Telecommunications Industry
        • VoIP (Voice over Internet Protocol)
        • Wireless Communications
        • Telecommunications Overview

        • View All Telecomm­unications

    • Lifestyle & Health
        • Consumer Products & Retail

        • Animals & Pets
        • Beers, Wines and Spirits
        • Beverages
        • Bridal Services
        • Cannabis
        • Cosmetics and Personal Care
        • Fashion
        • Food & Beverages
        • Furniture and Furnishings
        • Home Improvement
        • Household, Consumer & Cosmetics
        • Household Products
        • Jewelry
        • Non-Alcoholic Beverages
        • Office Products
        • Organic Food
        • Product Recalls
        • Restaurants
        • Retail
        • Supermarkets
        • Toys
        • Consumer Products & Retail Overview

        • View All Consumer Products & Retail

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Health

        • Biometrics
        • Biotechnology
        • Clinical Trials & Medical Discoveries
        • Dentistry
        • FDA Approval
        • Fitness/Wellness
        • Health Care & Hospitals
        • Health Insurance
        • Infection Control
        • International Medical Approval
        • Medical Equipment
        • Medical Pharmaceuticals
        • Mental Health
        • Pharmaceuticals
        • Supplementary Medicine
        • Health Overview

        • View All Health

        • Sports

        • General Sports
        • Outdoors, Camping & Hiking
        • Sporting Events
        • Sports Equipment & Accessories
        • Sports Overview

        • View All Sports

        • Travel

        • Amusement Parks and Tourist Attractions
        • Gambling & Casinos
        • Hotels and Resorts
        • Leisure & Tourism
        • Outdoors, Camping & Hiking
        • Passenger Aviation
        • Travel Industry
        • Travel Overview

        • View All Travel

    • Policy & Public Interest
        • Policy & Public Interest

        • Advocacy Group Opinion
        • Animal Welfare
        • Congressional & Presidential Campaigns
        • Corporate Social Responsibility
        • Domestic Policy
        • Economic News, Trends, Analysis
        • Education
        • Environmental
        • European Government
        • FDA Approval
        • Federal and State Legislation
        • Federal Executive Branch & Agency
        • Foreign Policy & International Affairs
        • Homeland Security
        • Labor & Union
        • Legal Issues
        • Natural Disasters
        • Not For Profit
        • Patent Law
        • Public Safety
        • Trade Policy
        • U.S. State Policy
        • Policy & Public Interest Overview

        • View All Policy & Public Interest

    • People & Culture
        • People & Culture

        • Aboriginal, First Nations & Native American
        • African American
        • Asian American
        • Children
        • Diversity, Equity & Inclusion
        • Hispanic
        • Lesbian, Gay & Bisexual
        • Men's Interest
        • People with Disabilities
        • Religion
        • Senior Citizens
        • Veterans
        • Women
        • People & Culture Overview

        • View All People & Culture

    • Explore Our Platform
    • Plan Campaigns
    • Create with AI
    • Distribute Press Releases
    • Report Results
    • Amplify Content
    • All Products
    • General Inquiries
    • Editorial Bureaus
    • Partnerships
    • Media Inquiries
    • Worldwide Offices
    • Hamburger menu
    • PR Newswire: news distribution, targeting and monitoring
    • Send a Release
      • ALL CONTACT INFO
      • Contact Us

        888-776-0942
        from 8 AM - 10 PM ET

    • Searching for your content...

      No results found. Please change your search terms and try again.

      News Releases

      view all
      Close menu
    • News
    • Products
    • Contact
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • 3 News in Focus
      • 5 Business & Money
      • 5 Science & Tech
      • 5 Lifestyle & Health
      • 1 Policy & Public Interest
      • 1 People & Culture
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content
      • All Products
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      Close submenu (News in Focus) News in Focus
      • Browse News Releases
      • Multimedia Gallery
      • Trending Topics
      Close submenu (Business & Money) Business & Money
      • Auto & Transportation
      • Business Technology
      • Entertain­ment & Media
      • Financial Services & Investing
      • General Business
      Close submenu (Science & Tech) Science & Tech
      • Consumer Technology
      • Energy & Natural Resources
      • Environ­ment
      • Heavy Industry & Manufacturing
      • Telecomm­unications
      Close submenu (Lifestyle & Health) Lifestyle & Health
      • Consumer Products & Retail
      • Entertain­ment & Media
      • Health
      • Sports
      • Travel
      Close submenu (Policy & Public Interest) Policy & Public Interest
      • Policy & Public Interest
      Close submenu (People & Culture) People & Culture
      • People & Culture

      Tenneco Reports Third Quarter 2020 Results

      Q3 performance drives cash generation and significant net debt reduction

      Paid down revolver by $1.1 billion; liquidity of $1.8 billion at quarter end

      Tenneco, Inc. Logo (PRNewsfoto/Tenneco, Inc.)

      News provided by

      Tenneco Inc.

      Nov 02, 2020, 07:30 ET

      Share this article

      Share this article


      LAKE FOREST, Ill., Nov. 2, 2020 /PRNewswire/ -- Tenneco (NYSE: TEN) today announced results for the third quarter ended September 30, 2020, including the following:

      • Revenue of $4.3 billion, down 2% versus prior year, excluding favorable currency of $17 million. Value-add revenue for the third quarter 2020 was $3.3 billion, versus $3.5 billion in the prior year.
      • The Company reported a net loss for the third quarter 2020 of $499 million, or $(6.12) per diluted share, which included a non-cash tax valuation allowance charge of $523 million. Third quarter 2020 adjusted net income was $27 million, or 33-cents per diluted share.
      • Third quarter EBIT (earnings before interest, taxes and noncontrolling interests) improved to $236 million versus $148 million in the prior year, and EBIT as a percent of revenue increased 210 basis points to 5.5% versus 3.4% in the prior year.
      • Adjusted EBITDA was $388 million, up $1 million versus prior year. Adjusted EBITDA as a percent of value-add revenue was 11.8%, 90 basis points higher year-over-year. Earnings performance was driven by operating performance and enhanced contribution from structural and temporary cost savings.
      • Cash generated from operations of $486 million was primarily driven by strong earnings resiliency, effective working capital management, including with respect to inventories, and a return to more normalized levels of factoring. Disciplined capital spending also benefitted cash performance in the quarter.

      "Our third quarter results demonstrate the effectiveness of our operational execution as we leveraged Tenneco's global scale and diversified portfolio to deliver strong cash flow performance and year-over-year margin expansion in the face of the prolonged impact of the COVID pandemic," said Brian Kesseler, Tenneco's chief executive officer. "My thanks to our global team members for their strong execution and commitment to continuous improvement."

      Debt and Liquidity Update
      Total debt of $5.8 billion improved by $1.1 billion compared to second quarter 2020 due to the pay down of the revolving credit facility.  Net debt of $5.1 billion improved $429 million compared to the second quarter 2020, and was $123 million lower than the prior year. The Company remains in compliance with all lending covenants.

      Liquidity increased to $1.8 billion at September 30, 2020, consisting of total cash balances of $721 million and undrawn revolving credit facility availability of $1.1 billion, compared to liquidity of $1.4 billion on June 30, 2020.

      Outlook
      For the fourth quarter, Tenneco expects:

      • Value-add revenue to be roughly even with the third quarter 2020. The Company's revenue forecast incorporates more conservative light vehicle production assumptions than IHS Markit.
      • Value-add adjusted EBITDA margin to increase almost 200 basis points on a year-over-year basis.
      • By year-end 2020, full year capital expenditures of approximately $380 million, and net debt at or below the 2019 year-end level of $5.0 billion.

      "The health of our global team members and the safe operation of our facilities remain our top priorities, and we continue to promote healthy behaviors both inside and outside the workplace," added Kesseler. "Our Accelerate+ program is delivering structural cost savings as planned and contributing to improved cash flow and margins, positioning Tenneco to finish 2020 strong with positive momentum."

      Earnings Conference Call Details
      The Company will host a webcast conference call on Monday, November 2, at 10:00 am ET. The purpose of the call is to discuss the Company's financial results for the third quarter 2020, as well as to provide other information regarding matters that may impact the Company's fourth quarter outlook including vehicle build assumptions, margin rate expectations as temporary cost actions cease and cash flow timing. 

      A live "listen only" webcast and presentation materials will be available on the investor section of the company's website at https://investors.tenneco.com.  An archive of the webcast will be available approximately one hour after conclusion of the call for one year. 

      Telephone participants are encouraged to pre-register for the conference call using the following link:
      https://dpregister.com/sreg/10147965/d90e9b2872

      Callers who pre-register will be given a conference passcode and unique PIN to gain immediate access to the call and bypass the live operator.  Participants may pre-register at any time, including up to and after the call start time. 

      Those without internet access or unable to pre-register may dial in, using the passcode "Tenneco Inc."
      PARTICIPANT DIAL IN (TOLL FREE): 1-833-366-1121
      PARTICIPANT INTERNATIONAL DIAL IN: 1-412-902-6733

      Attachment 1
      Statements of Income (Loss) – 3 months
      Statements of Income (Loss) – 9 months
      Balance Sheets
      Statements of Cash Flows – 3 Months
      Statements of Cash Flows – 9 Months

      Attachment 2
      Reconciliation of GAAP to Non-GAAP Earnings Measures – 3 Months
      Reconciliation of GAAP to Non-GAAP Earnings Measures – 9 Months
      Reconciliation of GAAP Revenue to Non-GAAP Revenue Measures – 3 Months
      Reconciliation of GAAP Revenue to Non-GAAP Revenue Measures – 9 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, Original Equipment Service and Aftermarket Revenue – 3 and 9 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 – 9 Months
      Reconciliation of GAAP Revenue to Non-GAAP Revenue Measures – Original Equipment Commercial Truck, Off-Highway, Industrial and other revenues – 3 and 9 Months

      About Tenneco
      Tenneco is one of the world's leading designers, manufacturers and marketers of automotive products for original equipment and aftermarket customers, with 2019 revenues of $17.5 billion and approximately 78,000 team members working at more than 300 sites worldwide.  Through our four business groups, Motorparts, Ride Performance, Clean Air and Powertrain, Tenneco is driving advancements in global mobility by delivering technology solutions for diversified global markets, including light vehicle, commercial truck, off-highway, industrial, motorsport and the aftermarket.

      Visit www.tenneco.com to learn more.

      Investors and others should note that Tenneco routinely posts important information on its website and considers the Investor section, www.investors.tenneco.com, a channel of distribution. 

      About Guidance
      Revenue estimates and other forecasted information 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.  This information is also based on anticipated vehicle production levels and pricing, including precious metals pricing and the impact of material cost changes. Unless otherwise indicated, our methodology does not attempt to forecast currency fluctuations, and accordingly, reflects constant currency. Certain elements of the restructuring and related expenses, legal settlements, substrate pricing, and other unusual charges we incur from time to time cannot be forecasted accurately.  In this respect, we are not able to forecast corresponding GAAP measures without unreasonable efforts on account of these factors and other factors not in our control.

      Safe Harbor
      This press release contains forward-looking statements, including with respect to preliminary third quarter 2020 results. The words "will," "would," "could," "expect," "anticipate," and similar expressions (and variations thereof), identify these forward-looking statements. These forward-looking statements are based on the current expectations of the Company (including its subsidiaries).  Because these statements involve risks and uncertainties, actual results may differ materially from the expectations expressed in the forward-looking statements.

      Important factors that could cause actual results to differ materially from the expectations reflected in the forward-looking statements include: general economic, business, market and social conditions, including the effect of the COVID-19 pandemic; disasters, local and global public health emergencies or other catastrophic events, where we or other customers do business, and any resultant disruptions; our ability (or inability) to successfully execute cost reduction, performance improvement and other plans, including our plans to respond to the COVID-19 pandemic and our previously announced accelerated performance improvement plan ("Accelerate"), and to realize the anticipated benefits from these plans; changes in capital availability or costs, including increases in our cost of borrowing (i.e., interest rate increases), the amount of our debt, our ability to access capital markets at favorable rates, and the credit ratings of our debt and our financial flexibility to respond to COVID-19 pandemic; our ability to maintain compliance with the agreements governing our indebtedness and otherwise have sufficient liquidity through the COVID-19 pandemic; our working capital requirements; our ability to source and procure needed materials, components and other products, and services in accordance with customer demand and at competitive prices; the cost and outcome of existing and any future claims, legal proceedings or investigations; changes in consumer demand for our OE products or aftermarket products, prices and our ability to have our products included on top selling vehicles, including any shifts in consumer preferences; the cyclical nature of the global vehicle industry, including the performance of the global aftermarket sector and the impact of vehicle parts' longer product lives; changes in automotive and commercial vehicle manufacturers' production rates and their actual and forecasted requirements for our products, due to difficult economic conditions and/or regulatory or legal changes affecting internal combustion engines and/or aftermarket products; our dependence on certain large customers, including the loss of any of our large OE manufacturer customers (on whom we depend for a significant portion of our revenues), or the loss of market shares by these customers if we are unable to achieve increased sales to other OE-customers or any change in customer demand due to delays in the adoption or enforcement of worldwide emissions regulations; the overall highly competitive nature of the automotive and commercial vehicle parts industries, and any resultant inability to realize the sales represented by our awarded book of business (which is based on anticipated pricing and volumes over the life of the applicable program); risks inherent in operating a multi-national Company; damage to the reputation of one or more of our leading brands; industry-wide strikes, labor disruptions at our facilities or any labor or other economic disruptions at any of our significant customers or suppliers or any of our customers' other suppliers; changes in distribution channels or competitive conditions in the markets and countries where we operate; the evolution towards alternative powertrains, including electrification, car and ride sharing, and autonomous vehicles; customer acceptance of new products; our ability to successfully integrate, and benefit from, any acquisitions that we complete; the potential impairment in the carrying value of our long-lived assets, goodwill, and other intangible assets or the inability to fully realize our deferred tax assets; increases in the costs of raw materials or components, including our ability to successfully reduce the impact of any such cost increases through materials substitutions, cost reduction initiatives, customer recovery and other methods; 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 or increased costs or loss of revenues relating to products subject to changing regulation;  and the timing and occurrence (or non-occurrence) of other transactions, events and circumstances which may be beyond our control.

      In addition, statements regarding the Company's ongoing review of strategic alternatives and the potential separation of the Company into a powertrain technology company and an aftermarket and ride performance company constitute forward-looking statements. Important factors that could cause actual results to differ materially from the expectations reflected in the forward-looking statements include (in addition to the risks set forth above): the ability to identify and consummate strategic alternatives that yield additional value for shareholders; the timing, benefits and outcome of the Company's strategic review process; the structure, terms and specific risk and uncertainties associated with any potential strategic alternative; potential disruptions in our business and stock price as a result of our exploration, review and pursuit of any strategic alternatives; the possibility that the Company may not complete a separation of the aftermarket and ride performance business from the powertrain technology business (or achieve some or all of the anticipated benefits of such a separation); the ability to retain and hire key personnel and maintain relationships with customers, suppliers or other business partners; the potential diversion of management's attention resulting from a separation; the risk that the combined company and each separate company following a separation will underperform relative to our expectations; the ongoing transaction costs and risk we may incur greater costs following a separation of the business; the risk a spin-off is determined to be a taxable transaction; the risk the benefits of a separation may not be fully realized or may take longer to realize than expected; the risk a separation may not advance our business strategy; and the risk a transaction may have an adverse effect on existing arrangements with us, including those related to transition, manufacturing and supply services and tax matters. 

      The risks included here are not exhaustive.  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, and will be, 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, 2019 and quarterly reports on Form 10-Q for the quarters ended March 31, 2020 and June 30, 2020.

      Investor inquiries:
      Linae Golla
      847-482-5162
      [email protected]

      Rich Kwas
      248-849-1340
      [email protected]

      Media inquiries:
      Bill Dawson
      847-482-5807
      [email protected]

      ATTACHMENT 1

      TENNECO INC.

      CONDENSED CONSOLIDATED STATEMENTS OF INCOME (LOSS)

      Unaudited

      (millions, except per share amounts) 



      Three Months Ended
      September 30,


      2020


      2019

      Net sales and operating revenues:




      Clean Air - Value-add revenues

      $

      958



      $

      997


      Clean Air - Substrate sales

      961



      775


      Powertrain

      1,007



      1,082


      Motorparts

      730



      794


      Ride Performance

      600



      671


                Total net sales and operating revenues

      4,256



      4,319


      Costs and expenses:




         Cost of sales (exclusive of depreciation and amortization)

      3,610



      3,660


         Selling, general, and administrative

      214



      252


         Depreciation and amortization

      151



      165


         Engineering, research, and development

      67



      78


      Restructuring charges, net and asset impairments

      17



      33


         Goodwill and intangible impairment charges

      —



      9


                Total costs and expenses

      4,059



      4,197


      Other income (expense):




      Non-service pension and other postretirement benefit (costs) credits

      18



      (2)


      Equity in earnings (losses) of nonconsolidated affiliates, net of tax

      9



      1


      Other income (expense), net

      12



      27



      39



      26


      Earnings (loss) before interest expense, income taxes, and noncontrolling interests

      236



      148


         Interest expense

      (68)



      (79)


      Earnings (loss) before income taxes and noncontrolling interests

      168



      69


      Income tax (expense) benefit

      (648)



      9


      Net income (loss)

      (480)



      78


      Less: Net income (loss) attributable to noncontrolling interests

      19



      8


      Net income (loss) attributable to Tenneco Inc.

      $

      (499)



      $

      70






      Basic earnings (loss) per share:




      Earnings (loss) per share

      $

      (6.12)



      $

      0.87


      Weighted average shares outstanding

      81.5



      80.9


      Diluted earnings (loss) per share:




      Earnings (loss) per share

      $

      (6.12)



      $

      0.87


      Weighted average shares outstanding

      81.5



      80.9



       

      ATTACHMENT 1

      TENNECO INC.

      CONDENSED CONSOLIDATED STATEMENTS OF INCOME (LOSS)

      Unaudited

      (millions, except per share amounts) 



      Nine Months Ended
      September 30,


      2020


      2019

      Net sales and operating revenues:




      Clean Air - Value-add revenues

      $

      2,320



      $

      3,120


      Clean Air - Substrate sales

      2,284



      2,258


      Powertrain

      2,606



      3,390


      Motorparts

      1,995



      2,426


      Ride Performance

      1,524



      2,113


                Total net sales and operating revenues

      10,729



      13,307


      Costs and expenses:




         Cost of sales (exclusive of depreciation and amortization)

      9,447



      11,331


         Selling, general, and administrative

      658



      862


         Depreciation and amortization

      481



      503


         Engineering, research, and development

      199



      248


      Restructuring charges, net and asset impairments

      622



      98


         Goodwill and intangible impairment charges

      383



      69


                Total costs and expenses

      11,790



      13,111


      Other income (expense):




      Non-service pension and other postretirement benefit (costs) credits

      20



      (8)


      Equity in earnings (losses) of nonconsolidated affiliates, net of tax

      26



      34


      Other income (expense), net

      31



      43



      77



      69


      Earnings (loss) before interest expense, income taxes, and noncontrolling interests

      (984)



      265


         Interest expense

      (209)



      (242)


      Earnings (loss) before income taxes and noncontrolling interests

      (1,193)



      23


      Income tax (expense) benefit

      (453)



      (5)


      Net income (loss)

      (1,646)



      18


      Less: Net income (loss) attributable to noncontrolling interests

      42



      39


      Net income (loss) attributable to Tenneco Inc.

      $

      (1,688)



      $

      (21)






      Basic earnings (loss) per share:




      Earnings (loss) per share

      $

      (20.75)



      $

      (0.25)


      Weighted average shares outstanding

      81.3



      80.9


      Diluted earnings (loss) per share:




      Earnings (loss) per share

      $

      (20.75)



      $

      (0.25)


      Weighted average shares outstanding

      81.3



      80.9



      ATTACHMENT 1

      TENNECO INC.

      CONDENSED CONSOLIDATED BALANCE SHEETS

      Unaudited

      (dollars in millions)



      September 30, 2020


      December 31, 2019


      Assets





      Cash and cash equivalents

      $

      716



      $

      564



      Restricted cash

      5



      2



      Receivables, net

      2,783


      (a)

      2,538


      (a)

      Inventories

      1,678



      1,999



      Prepayments and other current assets

      597



      632



      Other noncurrent assets

      3,064



      3,864



      Property, plant, and equipment, net

      2,968



      3,627



      Total assets

      $

      11,811



      $

      13,226



      Liabilities and Shareholders' Equity





      Short-term debt, including current maturities of long-term debt

      $

      176



      $

      185



      Accounts payable

      2,708



      2,647



      Accrued compensation and employee benefits

      370



      325



      Accrued income taxes

      89



      72



      Accrued expenses and other current liabilities

      1,178



      1,070



      Long-term debt

      5,596


      (b)

      5,371


      (b)

      Deferred income taxes

      90



      106



      Pension and postretirement benefits

      1,129



      1,145



      Deferred credits and other liabilities

      518



      490



      Redeemable noncontrolling interests

      63



      196



      Tenneco Inc. shareholders' equity

      (401)



      1,425



      Noncontrolling interests

      295



      194



      Total liabilities, redeemable noncontrolling interests, and equity

      $

      11,811



      $

      13,226








      September 30, 2020


      December 31, 2019


      (a) Accounts receivable net of:





      Accounts receivable outstanding and derecognized

      $

      923



      $

      1,037








      (b) Long-term debt composed of:





      Revolver Borrowings

      $

      429



      $

      183



      LIBOR plus 2.50% Term Loan A due 2019 through 2023 (1)

      1,541



      1,608



      LIBOR plus 3.00% Term Loan B due 2019 through 2025

      1,613



      1,623



      $225 million of 5.375% Senior Notes due 2024

      223



      222



      $500 million of 5.000% Senior Notes due 2026

      495



      494



      €415 million of 4.875% Euro Fixed Rate Notes due 2022

      496



      479



      €300 million of Euribor plus 4.875% Euro Floating Rate Notes due 2024

      355



      340



      €350 million of 5.000% Euro Fixed Rate Notes due 2024

      428



      413



      Other Debt, primarily foreign instruments

      20



      13




      5,600



      5,375



      Less: maturities classified as current

      4



      4



      Total long-term debt

      $

      5,596



      $

      5,371





      (1) The interest rate on Term Loan A at December 31, 2019 was LIBOR plus 1.75%

      ATTACHMENT 1

      TENNECO INC.

      CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

      Unaudited

      (dollars in millions)



      Three Months Ended
      September 30,


      2020


      2019

      Operating Activities




      Net income (loss)

      $

      (480)



      $

      78


      Adjustments to reconcile net income (loss) to cash (used) provided by operating activities:




      Goodwill and intangible impairment charges

      —



      9


      Depreciation and amortization

      151



      165


      Deferred income taxes

      544



      (101)


      Stock-based compensation

      4



      7


      Restructuring charges and asset impairments, net of cash paid

      (11)



      (2)


      Change in pension and other postretirement benefit plans

      (23)



      (17)


      Equity in earnings of nonconsolidated affiliates

      (9)



      (1)


      Cash dividends received from nonconsolidated affiliates

      —



      18


      Loss (gain) on sale of assets

      —



      1


      Other (gains) losses

      2



      —


      Changes in operating assets and liabilities:




      Receivables

      (603)



      (56)


      Inventories

      11



      11


      Payables and accrued expenses

      782



      51


      Accrued interest and accrued income taxes

      40



      54


      Other assets and liabilities

      78



      (53)


      Net cash (used) provided by operating activities

      486



      164


      Investing Activities




      Proceeds from sale of assets

      3



      3


      Net proceeds from sale of business

      3



      —


      Cash payments for property, plant, and equipment

      (96)



      (162)


      Proceeds from deferred purchase price of factored receivables

      85



      56


      Other

      2



      1


      Net cash (used) provided by investing activities

      (3)



      (102)


      Financing Activities




      Proceeds from term loans and notes

      47



      60


      Repayments of term loans and notes

      (63)



      (88)


      Borrowings on revolving lines of credit

      31



      2,279


      Payments on revolving lines of credit

      (1,111)



      (2,294)


      Net increase (decrease) in bank overdrafts

      (50)



      (4)


      Other

      11



      (1)


      Distributions to noncontrolling interest partners

      (16)



      —


      Net cash (used) provided by financing activities

      (1,151)



      (48)


      Effect of foreign exchange rate changes on cash, cash equivalents, and restricted cash

      18



      (9)


      Increase (decrease) in cash, cash equivalents, and restricted cash

      (650)



      5


      Cash, cash equivalents, and restricted cash, beginning of period

      1,371



      390


      Cash, cash equivalents, and restricted cash, end of period

      $

      721



      $

      395


      Supplemental Cash Flow Information




      Cash paid during the period for interest

      $

      65



      $

      85


      Cash paid during the period for income taxes, net of refunds

      $

      39



      $

      39


      Lease assets obtained in exchange for new operating lease liabilities

      $

      7



      $

      21


      Non-cash inventory charge due to aftermarket product line exit

      $

      (9)



      $

      —


      Non-cash Investing Activities




      Period end balance of accounts payable for property, plant, and equipment

      $

      79



      $

      118


      Deferred purchase price of receivables factored in the period

      $

      102



      $

      156



      ATTACHMENT 1

      TENNECO INC.

      CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

      Unaudited

      (dollars in millions)



      Nine Months Ended September 30,

      Operating Activities

      2020


      2019

      Net income (loss)

      $

      (1,646)



      $

      18


      Adjustments to reconcile net income (loss) to cash (used) provided by operating activities:




      Goodwill and intangible impairment charges

      383



      69


      Depreciation and amortization

      481



      503


      Deferred income taxes

      302



      (115)


      Stock-based compensation

      13



      20


      Restructuring charges and asset impairments, net of cash paid

      529



      12


      Change in pension and other postretirement benefit plans

      (49)



      (49)


      Equity in earnings of nonconsolidated affiliates

      (26)



      (34)


      Cash dividends received from nonconsolidated affiliates

      18



      45


      Loss (gain) on sale of assets

      (1)



      —


      Other (gains) losses

      2



      —


      Changes in operating assets and liabilities:




      Receivables

      (429)



      (457)


      Inventories

      303



      112


      Payables and accrued expenses

      242



      99


      Accrued interest and accrued income taxes

      23



      (12)


      Other assets and liabilities

      10



      (147)


      Net cash (used) provided by operating activities

      155



      64


      Investing Activities




      Acquisitions, net of cash acquired

      —



      (158)


      Proceeds from sale of assets

      8



      8


      Net proceeds from sale of business

      3



      22


      Cash payments for property, plant, and equipment

      (308)



      (541)


      Proceeds from deferred purchase price of factored receivables

      176



      203


      Other

      3



      —


      Net cash (used) provided by investing activities

      (118)



      (466)


      Financing Activities




      Proceeds from term loans and notes

      143



      171


      Repayments of term loans and notes

      (196)



      (278)


      Debt issuance costs of long-term debt

      (16)



      —


      Borrowings on revolving lines of credit

      4,852



      6,804


      Payments on revolving lines of credit

      (4,647)



      (6,548)


      Issuance (repurchase) of common shares

      (1)



      (2)


      Cash dividends

      —



      (20)


      Net increase (decrease) in bank overdrafts

      9



      (12)


      Other

      10



      (2)


      Distributions to noncontrolling interest partners

      (18)



      (20)


      Net cash (used) provided by financing activities

      136



      93


      Effect of foreign exchange rate changes on cash, cash equivalents, and restricted cash

      (18)



      2


      Increase (decrease) in cash, cash equivalents, and restricted cash

      155



      (307)


      Cash, cash equivalents, and restricted cash, beginning of period

      566



      702


      Cash, cash equivalents, and restricted cash, end of period

      $

      721



      $

      395


      Supplemental Cash Flow Information




      Cash paid during the period for interest

      $

      188



      $

      230


      Cash paid during the period for income taxes, net of refunds

      $

      114



      $

      139


      Lease assets obtained in exchange for new operating lease liabilities

      $

      61



      $

      54


      Non-cash inventory charge due to aftermarket product line exit

      $

      73



      $

      —


      Non-cash Investing Activities




      Period end balance of accounts payable for property, plant, and equipment

      $

      79



      $

      118


      Deferred purchase price of receivables factored in the period

      $

      197



      $

      208


      Reduction in assets from redeemable noncontrolling interest transaction with owner

      $

      53



      $

      —


      ATTACHMENT 2

      TENNECO INC.

      RECONCILIATION OF GAAP(1) TO NON-GAAP EARNINGS MEASURES(2)

      Unaudited

      (dollars in millions, except per share amounts)



      Q3 2020


      Q3 2019


      Net income (loss) attributable to Tenneco Inc.


      Per Share


      Net income (loss) attributable to noncontrolling interests


      Income tax (expense) benefit


      EBIT


      EBITDA (3)


      Net income (loss) attributable to Tenneco Inc.


      Per Share


      Net income (loss) attributable to noncontrolling interests


      Income tax (expense) benefit


      EBIT


      EBITDA (3)

      Earnings (Loss) Measures

      $

      (499)



      $

      (6.12)



      $

      19



      $

      (648)



      $

      236



      $

      387



      $

      70



      $

      0.87



      $

      8



      $

      9



      $

      148



      $

      313


      Adjustments:
























      Restructuring and related expenses (5)

      23



      0.28



      —



      (2)



      25



      24



      22



      0.30



      2



      (7)



      31



      28


      Inventory write-down (6)

      (9)



      (0.12)



      —



      —



      (9)



      (9)



      —



      —



      —



      —



      —



      —


      Asset impairments (7)

      3



      0.04



      —



      —



      3



      3



      —



      —



      —



      —



      —



      —


      Acquisition and expected separation costs (8)

      4



      0.06



      —



      —



      4



      4



      23



      0.29



      —



      (7)



      30



      30


      OPEB curtailment (9)

      (21)



      (0.26)



      —



      —



      (21)



      (21)



      —



      —



      —



      —



      —



      —


      Cost reduction initiatives (10)

      —



      —



      —



      —



      —



      —



      5



      0.05



      —



      (1)



      6



      6


      Costs to achieve synergies (11)

      —



      —



      —



      —



      —



      —



      5



      0.06



      —



      (2)



      7



      7


      Purchase accounting charges (12)

      —



      —



      —



      —



      —



      —



      10



      0.12



      —



      (1)



      11



      11


      Goodwill impairment (13)

      —



      —



      —



      —



      —



      —



      9



      0.12



      —



      —



      9



      9


      Warranty charge (14)

      —



      —



      —



      —



      —



      —



      1



      —



      —



      —



      1



      1


      Antitrust reserve change in estimate (15)

      —



      —



      —



      —



      —



      —



      (7)



      (0.08)



      —



      2



      (9)



      (9)


      Brazil tax credit (16)

      —



      —



      —



      —



      —



      —



      (14)



      (0.18)



      —



      8



      (22)



      (22)


      Out of period adjustment (17)

      —



      —



      —



      —



      —



      —



      4



      0.04



      1



      —



      5



      5


      Impairment of assets held for sale

      —



      —



      —



      —



      —



      —



      6



      0.07



      —



      (2)



      8



      8


      Net tax adjustments (18)

      526



      6.45



      —



      526



      —



      —



      (35)



      (0.43)



      —



      (35)



      —



      —


      Adjusted Net income, EPS, NCI, Tax, EBIT, and EBITDA (4)

      $

      27



      $

      0.33



      $

      19



      $

      (124)



      $

      238



      $

      388



      $

      99



      $

      1.23



      $

      11



      $

      (36)



      $

      225



      $

      387



      Q3 2020


      Global Segments






      Clean Air


      Powertrain


      Motorparts


      Ride Performance


      Total


      Corporate


      Total

      Net income (loss) attributable to Tenneco Inc.













      $

      (499)


      Net income (loss) attributable to noncontrolling interests













      19


      Net income (loss)













      (480)


      Income tax (expense) benefit













      (648)


      Interest expense













      (68)


      EBIT, Earnings (Loss) before interest expense, income taxes and noncontrolling interests













      236


      Depreciation and amortization













      151


      Total EBITDA including noncontrolling interests (3)

      $

      149



      $

      111



      $

      138



      $

      23



      $

      421



      $

      (34)



      $

      387


      Restructuring and related expenses(5)

      1



      13



      (1)



      11



      24



      —



      24


      Inventory write-down(6)

      —



      —



      (9)



      —



      (9)



      —



      (9)


      Asset impairments (7)

      —



      —



      3



      —



      3



      —



      3


      Acquisition and expected separation costs (8)

      (1)



      —



      —



      (2)



      (3)



      7



      4


      OPEB curtailment (9)

      —



      —



      —



      —



      —



      (21)



      (21)


      Adjusted EBITDA (4)

      $

      149



      $

      124



      $

      131



      $

      32



      $

      436



      $

      (48)



      $

      388

















      Q3 2019


      Global Segments






      Clean Air


      Powertrain


      Motorparts


      Ride Performance


      Total


      Corporate


      Total

      Net income (loss) attributable to Tenneco Inc.













      $

      70


      Net income (loss) attributable to noncontrolling interests













      8


      Net income (loss)













      78


      Income tax (expense) benefit













      9


      Interest expense













      (79)


      EBIT, Earnings (Loss) before interest expense, income taxes and noncontrolling interests













      148


      Depreciation and amortization













      165


      Total EBITDA including noncontrolling interests (3)

      $

      169



      $

      90



      $

      113



      $

      20



      $

      392



      $

      (79)



      $

      313


      Restructuring and related expenses(5)

      2



      11



      —



      15



      28



      —



      28


      Acquisition and expected separation costs (8)

      —



      —



      —



      —



      —



      30



      30


      Cost reduction initiatives (10)

      —



      —



      —



      —



      —



      6



      6


      Costs to achieve synergies (11)

      4



      —



      2



      —



      6



      1



      7


      Purchase accounting charges (12)

      —



      8



      4



      (1)



      11



      —



      11


      Goodwill impairment charge (13)

      —



      —



      —



      9



      9



      —



      9


      Warranty charge (14)

      —



      —



      1



      —



      1



      —



      1


      Antitrust reserve change in estimate (15)

      (9)



      —



      —



      —



      (9)



      —



      (9)


      Brazil tax credit (16)

      (9)



      —



      (7)



      (6)



      (22)



      —



      (22)


      Out of period adjustment (17)

      —



      —



      —



      5



      5



      —



      5


      Impairment of assets held for sale

      —



      —



      8



      —



      8



      —



      8


      Adjusted EBITDA (4)

      $

      157



      $

      109



      $

      121



      $

      42



      $

      429



      $

      (42)



      $

      387







      (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 GAAP.  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 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)

      Adjusted results are 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 periods.  Similar adjustments 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.



      (5)

      Q3 2020 includes $1 million of depreciation related to restructuring and related expenses and Q3 2019 includes $3 million of accelerated depreciation related to plant closures.



      (6)

      Margin on discontinued product that was previously written-down in connection with the initiative in the Motorparts segment to rationalize its supply chain and distribution network.



      (7)

      Asset impairment charges.



      (8)

      Costs related to acquisitions and costs related to expected separation.



      (9)

      OPEB curtailment as a result of an amended union agreement that eliminates healthcare benefits for future retirees.



      (10)

      Costs related to cost reduction initiatives.



      (11)

      Costs to achieve synergies related to the Acquisitions.



      (12)

      This primarily relates to a non-cash charge to cost of sales for the amortization of the inventory fair value step-up recorded as part of the Acquisitions.



      (13)

       Non-cash asset impairment charge related to goodwill.



      (14)

      Charge related to warranty. Although Tenneco regularly incurs warranty costs, this specific charge is of an unusual nature in the period incurred.



      (15)

      Reduction in estimated antitrust accrual.   



      (16)

      Recovery of value-added tax in a foreign jurisdiction.  



      (17)

      Inventory losses attributable to prior periods.                                                                                                      



      (18)

      Q3 2020 includes non-cash tax valuation allowance charge of $523 million.

      ATTACHMENT 2

      TENNECO INC.

      RECONCILIATION OF GAAP(1) TO NON-GAAP EARNINGS MEASURES(2)

      Unaudited

      (dollars in millions, except per share amounts)



      Q3 2020 YTD


      Q3 2019 YTD


      Net income (loss) attributable to Tenneco Inc.


      Per Share


      Net income (loss) attributable to noncontrolling interests


      Income tax (expense) benefit


      EBIT


      EBITDA (3)


      Net income (loss) attributable to Tenneco Inc.


      Per Share


      Net income (loss) attributable to noncontrolling interests


      Income tax (expense) benefit


      EBIT


      EBITDA (3)

      Earnings (Loss) Measures

      $

      (1,688)



      $

      (20.75)



      $

      42



      $

      (453)



      $

      (984)



      $

      (503)



      $

      (21)



      $

      (0.25)



      $

      39



      $

      (5)



      $

      265



      $

      768


      Adjustments:
























      Restructuring and related expenses (5)

      136



      1.66



      —



      (35)



      171



      163



      82



      1.03



      5



      (24)



      111



      102


      Inventory write-down (6)

      54



      0.66



      —



      (19)



      73



      73



      —



      —



      —



      —



      —



      —


      Asset impairments (7)

      396



      4.87



      7



      (100)



      503



      503



      —



      —



      —



      —



      —



      —


      Acquisition and expected separation costs (8)

      29



      0.37



      —



      (8)



      37



      37



      74



      0.91



      —



      (23)



      97



      97


      OPEB curtailment (9)

      (21)



      (0.26)



      —



      —



      (21)



      (21)



      —



      —



      —



      —



      —



      —


      Goodwill and intangible impairment charges (10)

      366



      4.51



      5



      (12)



      383



      383



      69



      0.86



      —



      —



      69



      69


      Cost reduction initiatives (11)

      —



      —



      —



      —



      —



      —



      12



      0.14



      —



      (4)



      16



      16


      Costs to achieve synergies (12)

      —



      —



      —



      —



      —



      —



      16



      0.20



      —



      (5)



      21



      21


      Purchase accounting charges (13)

      —



      —



      —



      —



      —



      —



      45



      0.56



      —



      (10)



      55



      55


      Process harmonization (14)

      —



      —



      —



      —



      —



      —



      7



      0.09



      —



      (3)



      10



      10


      Warranty charge (15)

      —



      —



      —



      —



      —



      —



      6



      0.07



      —



      (2)



      8



      8


      Antitrust reserve change in estimate (16)

      —



      —



      —



      —



      —



      —



      (7)



      (0.08)



      —



      2



      (9)



      (9)


      Brazil tax credit (17)

      —



      —



      —



      —



      —



      —



      (14)



      (0.18)



      —



      8



      (22)



      (22)


      Out of period adjustment (18)

      —



      —



      —



      —



      —



      —



      4



      0.04



      1



      —



      5



      5


      Impairment of assets held for sale

      —



      —



      —



      —



      —



      —



      6



      0.07



      —



      (2)



      8



      8


      Noncontrolling interests adjustments (19)

      11



      0.14



      (11)



      —



      —



      —



      —



      —



      —



      —



      —



      —


      Net tax adjustments (20)

      543



      6.67



      —



      543



      —



      —



      (41)



      (0.51)



      —



      (41)



      —



      —


      Adjusted Net income, EPS, NCI, Tax, EBIT, and EBITDA (4)

      $

      (174)



      $

      (2.13)



      $

      43



      $

      (84)



      $

      162



      $

      635



      $

      238



      $

      2.95



      $

      45



      $

      (109)



      $

      634



      $

      1,128



      Q3 2020 YTD


      Global Segments






      Clean Air


      Powertrain


      Motorparts


      Ride Performance


      Total


      Corporate


      Total

      Net income (loss) attributable to Tenneco Inc.













      $

      (1,688)


      Net income (loss) attributable to noncontrolling interests













      42


      Net income (loss)













      (1,646)


      Income tax (expense) benefit













      (453)


      Interest expense













      (209)


      EBIT, Earnings (Loss) before interest expense, income taxes and noncontrolling interests













      (984)


      Depreciation and amortization













      481


      Total EBITDA including noncontrolling interests (3)

      $

      265



      $

      (21)



      $

      46



      $

      (624)



      $

      (334)



      $

      (169)



      $

      (503)


      Restructuring and related expenses(5)

      23



      50



      19



      65



      157



      6



      163


      Inventory write-down(6)

      —



      —



      73



      —



      73



      —



      73


      Asset impairments (7)

      —



      4



      27



      455



      486



      17



      503


      Acquisition and expected separation costs (8)

      3



      —



      —



      (2)



      1



      36



      37


      OPEB curtailment (9)

      —



      —



      —



      —



      —



      (21)



      (21)


      Goodwill and intangible impairment charges (10)

      —



      160



      110



      113



      383



      —



      383


      Adjusted EBITDA (4)

      $

      291



      $

      193



      $

      275



      $

      7



      $

      766



      $

      (131)



      $

      635

















      Q3 2019 YTD


      Global Segments






      Clean Air


      Powertrain


      Motorparts


      Ride Performance


      Total


      Corporate


      Total

      Net income (loss) attributable to Tenneco Inc.













      $

      (21)


      Net income (loss) attributable to noncontrolling interests













      39


      Net income (loss)













      18


      Income tax (expense) benefit













      (5)


      Interest expense













      (242)


      EBIT, Earnings (Loss) before interest expense, income taxes and noncontrolling interests













      265


      Depreciation and amortization













      503


      Total EBITDA including noncontrolling interests (3)

      $

      452



      $

      303



      $

      268



      $

      1



      $

      1,024



      $

      (256)



      $

      768


      Restructuring and related expenses(5)

      21



      28



      4



      48



      101



      1



      102


      Acquisition and expected separation costs (8)

      —



      —



      1



      —



      1



      96



      97


      Goodwill impairment charge (10)

      —



      —



      —



      69



      69



      —



      69


      Cost reduction initiatives (11)

      —



      —



      —



      —



      —



      16



      16


      Costs to achieve synergies (12)

      5



      2



      9



      2



      18



      3



      21


      Purchase accounting charges (13)

      —



      10



      41



      4



      55



      —



      55


      Process harmonization (14)

      5



      —



      5



      —



      10



      —



      10


      Warranty charge (15)

      —



      —



      8



      —



      8



      —



      8


      Antitrust reserve change in estimate (16)

      (9)



      —



      —



      —



      (9)



      —



      (9)


      Brazil tax credit (17)

      (9)



      —



      (7)



      (6)



      (22)



      —



      (22)


      Out of period adjustment (18)

      —



      —



      —



      5



      5



      —



      5


      Impairment of assets held for sale

      —



      —



      8



      —



      8



      —



      8


      Adjusted EBITDA (4)

      $

      465



      $

      343



      $

      337



      $

      123



      $

      1,268



      $

      (140)



      $

      1,128







      (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 GAAP.  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 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)

      Adjusted results are 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 periods.  Similar adjustments 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.



      (5)

      Q3 YTD 2020 includes $7 million of accelerated depreciation related to plant closures and $1 million depreciation related to restructuring and related expenses and Q3 YTD 2019 includes $9 million of accelerated depreciation related to plant closures.



      (6)

      Non-cash charge to write-down inventory in the Motorparts segment in connection with its initiative to rationalize its supply chain and distribution network.



      (7)

      Asset impairment charges.



      (8)

      Costs related to acquisitions and costs related to expected separation.



      (9)

      OPEB curtailment as a result of an amended union agreement that eliminates healthcare benefits for future retirees.



      (10)

      Non-cash asset impairment charge related to goodwill and intangibles.



      (11)

      Costs related to cost reduction initiatives.



      (12)

      Costs to achieve synergies related to the Acquisitions.



      (13)

      This primarily relates to a non-cash charge to cost of sales for the amortization of the inventory fair value step-up recorded as part of the Acquisitions.



      (14)

      Charge due to process harmonization.



      (15)

      Charge related to warranty. Although Tenneco regularly incurs warranty costs, this specific charge is of an unusual nature in the period incurred.



      (16)

      Reduction in estimated antitrust accrual.



      (17)

      Recovery of value-added tax in a foreign jurisdiction.     



      (18)

      Inventory losses attributable to prior periods.



      (19)

      Amount relates to adjustments made to mark certain redeemable noncontrolling interests to their redemption values.                                                                                                                                                                                                                                                                   



      (20)

      Q3 YTD 2020 includes non-cash tax valuation allowance charge of $523 million.

      ATTACHMENT 2

      TENNECO INC.

      RECONCILIATION OF GAAP(1) TO NON-GAAP REVENUE MEASURES(2)

      Unaudited

      (dollars in millions except percents)



      Q3 2020


      Revenues


      Substrate
      Sales


      Value-add
      Revenues


      Currency
      Impact on
      Value-add
      Revenues


      Value-add
      Revenues
      excluding
      Currency

      Clean Air

      $

      1,919



      $

      961



      $

      958



      $

      8



      $

      950


      Powertrain

      1,007



      —



      1,007



      12



      995


      Motorparts

      730



      —



      730



      (10)



      740


      Ride Performance

      600



      —



      600



      8



      592


      Total Tenneco Inc.

      $

      4,256



      $

      961



      $

      3,295



      $

      18



      $

      3,277













      Q3 2019


      Revenues


      Substrate
      Sales


      Value-add
      Revenues


      Currency
      Impact on
      Value-add
      Revenues


      Value-add
      Revenues
      excluding
      Currency

      Clean Air

      $

      1,772



      $

      775



      $

      997



      $

      —



      $

      997


      Powertrain

      1,082



      —



      1,082



      —



      1,082


      Motorparts

      794



      —



      794



      —



      794


      Ride Performance

      671



      —



      671



      —



      671


      Total Tenneco Inc.

      $

      4,319



      $

      775



      $

      3,544



      $

      —



      $

      3,544













      Q3 2020 vs. Q3 2019 $ Change and % Change Increase (decrease)


      Revenues


      % Change


      Value-add
      Revenues
      excluding
      Currency


      % Change

      Clean Air

      $

      147



      8

      %


      $

      (47)



      (5)

      %

      Powertrain

      (75)



      (7)

      %


      (87)



      (8)

      %

      Motorparts

      (64)



      (8)

      %


      (54)



      (7)

      %

      Ride Performance

      (71)



      (11)

      %


      (79)



      (12)

      %

      Total Tenneco Inc.

      $

      (63)



      (1)

      %


      $

      (267)



      (8)

      %






      (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) TO NON-GAAP REVENUE MEASURES(2)

      Unaudited

      (dollars in millions except percents)



      Q3 2020 YTD


      Revenues


      Substrate Sales


      Value-add
      Revenues


      Currency Impact
      on Value-add
      Revenues


      Value-add
      Revenues
      excluding
      Currency

      Clean Air

      $

      4,604



      $

      2,284



      $

      2,320



      $

      (27)



      $

      2,347


      Powertrain

      2,606



      —



      2,606



      (49)



      2,655


      Motorparts

      1,995



      —



      1,995



      (56)



      2,051


      Ride Performance

      1,524



      —



      1,524



      (24)



      1,548


      Total Tenneco Inc.

      $

      10,729



      $

      2,284



      $

      8,445



      $

      (156)



      $

      8,601













      Q3 2019 YTD


      Revenues


      Substrate Sales


      Value-add
      Revenues


      Currency Impact
      on Value-add
      Revenues


      Value-add
      Revenues
      excluding
      Currency

      Clean Air

      $

      5,378



      $

      2,258



      $

      3,120



      $

      —



      $

      3,120


      Powertrain

      3,390



      —



      3,390



      —



      3,390


      Motorparts

      2,426



      —



      2,426



      —



      2,426


      Ride Performance

      2,113



      —



      2,113



      —



      2,113


      Total Tenneco Inc.

      $

      13,307



      $

      2,258



      $

      11,049



      $

      —



      $

      11,049



      Q3 2020 YTD vs. Q3 2019 YTD $ Change and % Change Increase (decrease)


      Revenues


      % Change


      Value-add Revenues
      excluding Currency


      % Change

      Clean Air

      $

      (774)



      (14)

      %


      $

      (773)



      (25)

      %

      Powertrain

      (784)



      (23)

      %


      (735)



      (22)

      %

      Motorparts

      (431)



      (18)

      %


      (375)



      (15)

      %

      Ride Performance

      (589)



      (28)

      %


      (565)



      (27)

      %

      Total Tenneco Inc.

      $

      (2,578)



      (19)

      %


      $

      (2,448)



      (22)

      %







      (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 NON-GAAP MEASURES

       Debt net of total cash / Adjusted LTM EBITDA including noncontrolling interests

      Unaudited

      (dollars in millions except ratios)



      September 30, 2020


      September 30, 2019













      Total debt

      $

      5,772



      $

      5,569














      Total cash, cash equivalents and restricted cash (total cash)

      721



      395














      Debt net of total cash balances (1)

      $

      5,051



      $

      5,174














      Adjusted LTM EBITDA including noncontrolling interests (2) (3)

      $

      922



      $

      1,535














      Ratio of debt net of total cash balances to adjusted LTM EBITDA including noncontrolling interests (4)

      5.5x



      3.4x
















      Q4 2019


      Q1 2020


      Q2 2020


      Q3 2020


      Q3 2020 LTM

      Net income (loss) attributable to Tenneco Inc.

      $

      (313)



      $

      (839)



      $

      (350)



      $

      (499)



      $

      (2,001)


      Net income (loss) attributable to noncontrolling interests

      75



      13



      10



      19



      117


      Net income (loss)

      (238)



      (826)



      (340)



      (480)



      (1,884)


      Income tax (expense) benefit

      (14)



      94



      101



      (648)



      (467)


      Interest expense

      (80)



      (75)



      (66)



      (68)



      (289)


      EBIT, Earnings (Loss) before interest expense, income taxes and noncontrolling interests

      (144)



      (845)



      (375)



      236



      (1,128)


      Depreciation and amortization

      170



      171



      159



      151



      651


      Total EBITDA including noncontrolling interests (2)

      $

      26



      $

      (674)



      $

      (216)



      $

      387



      $

      (477)












      Adjustments:










      Restructuring and related expenses

      36



      34



      105



      24



      199


      Inventory write-down (5)

      —



      —



      82



      (9)



      73


      Goodwill and intangible impairment charges (6)

      172



      383



      —



      —



      555


      Asset impairments (7)

      —



      471



      29



      3



      503


      Acquisition and expected separation costs (8)

      30



      25



      8



      4



      67


      Cost reduction initiatives (9)

      (1)



      —



      —



      —



      (1)


      Costs to achieve synergies (10)

      8



      —



      —



      —



      8


      Purchase accounting charges (11)

      2



      —



      —



      —



      2


      Process harmonization (12)

      16



      —



      —



      —



      16


      Pension charges/adjustments (13)

      (2)



      —



      —



      —



      (2)


      OPEB curtailment (14)

      —



      —



      —



      (21)



      (21)


      Total Adjusted EBITDA including noncontrolling interests (3)

      $

      287



      $

      239



      $

      8



      $

      388



      $

      922




      Q4 2018


      Q1 2019


      Q2 2019


      Q3 2019


      Q3 2019 LTM

      Net income (loss) attributable to Tenneco Inc.

      $

      (109)



      $

      (117)



      $

      26



      $

      70



      $

      (130)


      Net income (loss) attributable to noncontrolling interests

      17



      12



      19



      8



      56


      Net income (loss)

      (92)



      (105)



      45



      78



      (74)


      Income tax (expense) benefit

      10



      —



      (14)



      9



      5


      Interest expense

      (79)



      (81)



      (82)



      (79)



      (321)


      EBIT, Earnings (Loss) before interest expense, income taxes and noncontrolling interests

      (23)



      (24)



      141



      148



      242


      Depreciation and amortization

      165



      169



      169



      165



      668


      Total EBITDA including noncontrolling interests (2)

      $

      142



      $

      145



      $

      310



      $

      313



      $

      910












      Adjustments:










      Restructuring and related expenses

      17



      17



      57



      28



      119


      Goodwill impairment charge (6)

      3



      60



      —



      9



      72


      Acquisition and expected separation costs (8)

      53



      40



      27



      30



      150


      Cost reduction initiatives (9)

      8



      8



      2



      6



      24


      Costs to achieve synergies (10)

      49



      7



      7



      7



      70


      Purchase accounting charges (11)

      106



      41



      3



      11



      161


      Process harmonization (12)

      —



      9



      1



      —



      10


      Pension charges/adjustments (13)

      3



      —



      —



      —



      3


      Warranty charge (15)

      —



      —



      7



      1



      8


      Anti-dumping duty charge (16)

      16



      —



      —



      —



      16


      Loss on debt modification (17)

      10



      —



      —



      —



      10


      Antitrust reserve change in estimate (18)

      —



      —



      —



      (9)



      (9)


      Brazil tax credit (19)

      —



      —



      —



      (22)



      (22)


      Out of period adjustment (20)

      —



      —



      —



      5



      5


      Impairment of assets held for sale

      —



      —



      —



      8



      8


      Total Adjusted EBITDA including noncontrolling interests (3)

      $

      407



      $

      327



      $

      414



      $

      387



      $

      1,535








      (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 GAAP. 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, Adjusted LTM  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)

      Non-cash charge to write-down inventory in the Motorparts segment in connection with its initiative to rationalize its supply chain and distribution network.



      (6)

      Non-cash asset impairment charge related to goodwill and intangibles.



      (7)

      Asset impairment charges.



      (8)

      Costs related to acquisitions and costs related to expected separation.



      (9)

      Costs related to cost reduction initiatives.



      (10)

      Costs to achieve synergies related to the Acquisitions.



      (11)

      This primarily relates to a non-cash charge to cost of sales for the amortization of the inventory fair value step-up recorded as part of the Acquisitions.



      (12)

      Charge due to process harmonization.



      (13)

       Charges related to pension derisking and other adjustments.



      (14)

      OPEB curtailment as a result of an amended union agreement that eliminates healthcare benefits for future retirees.



      (15)

      Charge related to warranty. Although Tenneco regularly incurs warranty costs, this specific charge is of an unusual nature in the period incurred.



      (16)

      Charge due to retroactive application of anti-dumping duty on a supplier's products.



      (17)

      Loss on debt modification.



      (18)

      Reduction in estimated antitrust accrual.



      (19)

      Recovery of value-added tax in a foreign jurisdiction.



      (20)

      Inventory losses attributable to prior periods.

      ATTACHMENT 2

      TENNECO INC.

      RECONCILIATION OF GAAP(1) TO NON-GAAP REVENUE MEASURES(2)

      Unaudited

      (dollars in millions)



      Q3 2020


      Revenues


      Currency


      Revenues
      Excluding
      Currency


      Substrate
      Sales
      Excluding
      Currency


      Value-add
      Revenues
      Excluding
      Currency

      Original equipment light vehicle revenues

      $

      2,691



      $

      35



      $

      2,656



      $

      832



      $

      1,824


      Original equipment commercial truck, off-highway, industrial and other revenues

      523



      (11)



      534



      104



      430


      Aftermarket & original equipment service revenues

      1,042



      (7)



      1,049



      26



      1,023


      Net sales and operating revenues

      $

      4,256



      $

      17



      $

      4,239



      $

      962



      $

      3,277













      Q3 2019*


      Revenues


      Currency


      Revenues Excluding
      Currency


      Substrate
      Sales
      Excluding
      Currency


      Value-add
      Revenues
      Excluding
      Currency

      Original equipment light vehicle revenues

      $

      2,604



      $

      —



      $

      2,604



      $

      663



      $

      1,941


      Original equipment commercial truck, off-highway, industrial and other revenues

      590



      —



      590



      94



      496


      Aftermarket & original equipment service revenues

      1,125



      —



      1,125



      18



      1,107


      Net sales and operating revenues

      $

      4,319



      $

      —



      $

      4,319



      $

      775



      $

      3,544













      Q3 2020 YTD*


      Revenues


      Currency


      Revenues Excluding
      Currency


      Substrate
      Sales
      Excluding
      Currency


      Value-add
      Revenues
      Excluding
      Currency

      Original equipment light vehicle revenues

      $

      6,371



      $

      (64)



      $

      6,435



      $

      1,926



      $

      4,509


      Original equipment commercial truck, off-highway, industrial and other revenues

      1,480



      (64)



      1,544



      327



      1,217


      Aftermarket & original equipment service revenues

      2,878



      (60)



      2,938



      63



      2,875


      Net sales and operating revenues

      $

      10,729



      $

      (188)



      $

      10,917



      $

      2,316



      $

      8,601













      Q3 2019 YTD*


      Revenues


      Currency


      Revenues Excluding
      Currency


      Substrate
      Sales
      Excluding Currency


      Value-add
      Revenues
      Excluding Currency

      Original equipment light vehicle revenues

      $

      7,937



      $

      —



      $

      7,937



      $

      1,896



      $

      6,041


      Original equipment commercial truck, off-highway, industrial and other revenues

      1,794



      —



      1,794



      303



      1,491


      Aftermarket & original equipment service revenues

      3,576



      —



      3,576



      59



      3,517


      Net sales and operating revenues

      $

      13,307



      $

      —



      $

      13,307



      $

      2,258



      $

      11,049



      * Prior to the second quarter 2020, original equipment service revenues was previously classified within original equipment light vehicle revenues and original equipment commercial truck, off-highway, industrial and other revenues.


      (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

      (dollars in millions except percents)



      Q3 2020


      Global Segments






      Clean Air


      Powertrain


      Motorparts


      Ride Performance


      Total


      Corporate


      Total

      Net sales and operating revenues

      $

      1,919



      $

      1,007



      $

      730



      $

      600



      $

      4,256



      $

      —



      $

      4,256


      Less: Substrate sales

      961



      —



      —



      —



      961



      —



      961


      Value-add revenues

      $

      958



      $

      1,007



      $

      730



      $

      600



      $

      3,295



      $

      —



      $

      3,295
















      EBITDA

      $

      149



      $

      111



      $

      138



      $

      23



      $

      421



      $

      (34)



      $

      387


      EBITDA as a % of revenue

      7.8

      %


      11.0

      %


      18.9

      %


      3.8

      %


      9.9

      %




      9.1

      %

      EBITDA as a % of value-add revenue

      15.6

      %

      `

      11.0

      %


      18.9

      %


      3.8

      %


      12.8

      %




      11.7

      %















      Adjusted EBITDA

      $

      149



      $

      124



      $

      131



      $

      32



      $

      436



      $

      (48)



      $

      388


      Adjusted EBITDA as a % of revenue

      7.8

      %


      12.3

      %


      17.9

      %


      5.3

      %


      10.2

      %




      9.1

      %

      Adjusted EBITDA as a % of value-add revenue

      15.6

      %


      12.3

      %


      17.9

      %


      5.3

      %


      13.2

      %




      11.8

      %
















      Q3 2019


      Global Segments






      Clean Air


      Powertrain


      Motorparts


      Ride Performance


      Total


      Corporate


      Total

      Net sales and operating revenues

      $

      1,772



      $

      1,082



      $

      794



      $

      671



      $

      4,319



      $

      —



      $

      4,319


      Less: Substrate sales

      775



      —



      —



      —



      775



      —



      775


      Value-add revenues

      $

      997



      $

      1,082



      $

      794



      $

      671



      $

      3,544



      $

      —



      $

      3,544
















      EBITDA

      $

      169



      $

      90



      $

      113



      $

      20



      $

      392



      $

      (79)



      $

      313


      EBITDA as a % of revenue

      9.5

      %


      8.3

      %


      14.2

      %


      3.0

      %


      9.1

      %




      7.2

      %

      EBITDA as a % of value-add revenue

      17.0

      %

      `

      8.3

      %


      14.2

      %


      3.0

      %


      11.1

      %




      8.8

      %















      Adjusted EBITDA

      $

      157



      $

      109



      $

      121



      $

      42



      $

      429



      $

      (42)



      $

      387


      Adjusted EBITDA as a % of revenue

      8.9

      %


      10.1

      %


      15.2

      %


      6.3

      %


      9.9

      %




      9.0

      %

      Adjusted EBITDA as a % of value-add revenue

      15.7

      %


      10.1

      %


      15.2

      %


      6.3

      %


      12.1

      %




      10.9

      %






      (1)

      U.S. Generally Accepted Accounting Principles.



      (2)

      Tenneco presents the above reconciliation of revenues in order to reflect EBITDA and adjusted EBITDA 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 EBITDA and adjusted EBITDA as a percent of value-add revenue assists investors in evaluating the company's operational performance without the impact of such substrate sales.  See prior pages for a discussion of EBITDA and adjusted EBITDA.                  

      ATTACHMENT 2

      TENNECO INC.

      RECONCILIATION OF GAAP(1) REVENUE AND EARNINGS TO NON-GAAP REVENUE AND EARNINGS MEASURES(2)

      UNAUDITED

      (dollars in millions except percents)



      Q3 2020 YTD


      Global Segments






      Clean Air


      Powertrain


      Motorparts


      Ride Performance


      Total


      Corporate


      Total

      Net sales and operating revenues

      $

      4,604



      $

      2,606



      $

      1,995



      $

      1,524



      $

      10,729



      $

      —



      $

      10,729


      Less: Substrate sales

      2,284



      —



      —



      —



      2,284



      —



      2,284


      Value-add revenues

      $

      2,320



      $

      2,606



      $

      1,995



      $

      1,524



      $

      8,445



      $

      —



      $

      8,445
















      EBITDA

      $

      265



      $

      (21)



      $

      46



      $

      (624)



      $

      (334)



      $

      (169)



      $

      (503)


      EBITDA as a % of revenue

      5.8

      %


      (0.8)

      %


      2.3

      %


      (40.9)

      %


      (3.1)

      %




      (4.7)

      %

      EBITDA as a % of value-add revenue

      11.4

      %

      `

      (0.8)

      %


      2.3

      %


      (40.9)

      %


      (4.0)

      %




      (6.0)

      %















      Adjusted EBITDA

      $

      291



      $

      193



      $

      275



      $

      7



      $

      766



      $

      (131)



      $

      635


      Adjusted EBITDA as a % of revenue

      6.3

      %


      7.4

      %


      13.8

      %


      0.5

      %


      7.1

      %




      5.9

      %

      Adjusted EBITDA as a % of value-add revenue

      12.5

      %


      7.4

      %


      13.8

      %


      0.5

      %


      9.1

      %




      7.5

      %
















      Q3 2019 YTD


      Global Segments






      Clean Air


      Powertrain


      Motorparts


      Ride Performance


      Total


      Corporate


      Total

      Net sales and operating revenues

      $

      5,378



      $

      3,390



      $

      2,426



      $

      2,113



      $

      13,307



      $

      —



      $

      13,307


      Less: Substrate sales

      2,258



      —



      —



      —



      2,258



      —



      2,258


      Value-add revenues

      $

      3,120



      $

      3,390



      $

      2,426



      $

      2,113



      $

      11,049



      $

      —



      $

      11,049
















      EBITDA

      $

      452



      $

      303



      $

      268



      $

      1



      $

      1,024



      $

      (256)



      $

      768


      EBITDA as a % of revenue

      8.4

      %


      8.9

      %


      11.0

      %


      —

      %


      7.7

      %




      5.8

      %

      EBITDA as a % of value-add revenue

      14.5

      %

      `

      8.9

      %


      11.0

      %


      —

      %


      9.3

      %




      7.0

      %















      Adjusted EBITDA

      $

      465



      $

      343



      $

      337



      $

      123



      $

      1,268



      $

      (140)



      $

      1,128


      Adjusted EBITDA as a % of revenue

      8.6

      %


      10.1

      %


      13.9

      %


      5.8

      %


      9.5

      %




      8.5

      %

      Adjusted EBITDA as a % of value-add revenue

      14.9

      %


      10.1

      %


      13.9

      %


      5.8

      %


      11.5

      %




      10.2

      %






      (1)

      U.S. Generally Accepted Accounting Principles.



      (2)

      Tenneco presents the above reconciliation of revenues in order to reflect EBITDA and adjusted EBITDA 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 EBITDA and adjusted EBITDA as a percent of value-add revenue assists investors in evaluating the company's operational performance without the impact of such substrate sales.  See prior pages for a discussion of EBITDA and adjusted EBITDA.                  


      ATTACHMENT 2

      TENNECO INC.

      RECONCILIATION OF GAAP(1) REVENUE TO NON-GAAP REVENUE MEASURES(2)

      Original equipment commercial truck, off-highway, industrial and other revenues

      Unaudited

      (dollars in millions)



      Q3 2020


      Revenues


      Substrate Sales


      Value-add Revenues

      Clean Air

      $

      262



      $

      100



      $

      162


      Powertrain

      203



      —



      203


      Ride Performance

      58



      —



      58


      Total Tenneco Inc.

      $

      523



      $

      100



      $

      423









      Q3 2019*


      Revenues


      Substrate Sales


      Value-add Revenues

      Clean Air

      $

      261



      $

      94



      $

      167


      Powertrain

      247



      —



      247


      Ride Performance

      82



      —



      82


      Total Tenneco Inc.

      $

      590



      $

      94



      $

      496









      Q3 2020 YTD*


      Revenues


      Substrate Sales


      Value-add Revenues

      Clean Air

      $

      767



      $

      316



      $

      451


      Powertrain

      541



      —



      541


      Ride Performance

      172



      —



      172


      Total Tenneco Inc.

      $

      1,480



      $

      316



      $

      1,164









      Q3 2019 YTD*


      Revenues


      Substrate Sales


      Value-add Revenues

      Clean Air

      $

      850



      $

      303



      $

      547


      Powertrain

      676



      —



      676


      Ride Performance

      268



      —



      268


      Total Tenneco Inc.

      $

      1,794



      $

      303



      $

      1,491









      * Prior to the second quarter 2020, original equipment service revenues related to original equipment commercial truck, off-highway, industrial and other were previously classified within original equipment commercial truck, off-highway, industrial and other revenues.



      (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.

      SOURCE Tenneco Inc.

      Modal title

      Contact PR Newswire

      • Call PR Newswire at 888-776-0942
        from 8 AM - 9 PM ET
      • Chat with an Expert
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices

      Products

      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content

      About

      • About PR Newswire
      • About Cision
      • Careers
      • Accessibility Statement
      • APAC
      • APAC - Simplified Chinese
      • APAC - Traditional Chinese
      • Brazil
      • Canada
      • Czech
      • Denmark
      • Finland
      • France
      • Germany
      • India
      • Indonesia
      • Israel
      • Italy
      • Japan
      • Korea
      • Mexico
      • Middle East
      • Middle East - Arabic
      • Netherlands
      • Norway
      • Poland
      • Portugal
      • Russia
      • Slovakia
      • Spain
      • Sweden
      • United Kingdom
      • Vietnam

      My Services

      • All New Releases
      • Platform Login
      • Data Privacy

      Do not sell or share my personal information:

      • Submit via [email protected] 
      • Call Privacy toll-free: 877-297-8921

      Contact PR Newswire

      Products

      About

      My Services
      • All News Releases
      • Platform Login
      • ProfNet
      Call PR Newswire at
      888-776-0942
      • Terms of Use
      • Privacy Policy
      • Information Security Policy
      • Site Map
      • RSS
      • Cookies
      Copyright © 2026 Cision US Inc.