Exhibit 99.1
Tenneco Reports Second Quarter Financial Results
- Quarterly revenue of $1.9 billion
- Record-high second quarter EBIT of $137 million
- Net income of $87 million, up 74% from a year ago
LAKE FOREST, Ill.--(BUSINESS WIRE)--July 26, 2012--Tenneco Inc. (NYSE: TEN) reported second quarter net income of $87 million, or $1.42 per diluted share, versus net income of $50 million, or 81-cents per diluted share, in second quarter 2011. On an adjusted basis, net income rose to $70 million, or $1.14 per diluted share, compared with $50 million, or 81-cents per diluted share, a year ago.
Adjusted second quarter 2012 and 2011 results:
(millions except per share amounts) | Q2 2012 | Q2 2011 | |||||||||||||||||||||||||||
EBITDA* | EBIT | Net income | Per Share | EBITDA* | EBIT | Net income | Per Share | ||||||||||||||||||||||
Earnings Measures | $ | 187 | $ | 137 | $ | 87 | $ | 1.42 | $ | 167 | $ | 113 | $ | 50 | $ | 0.81 | |||||||||||||
Adjustments (reflects non-GAAP measures): | |||||||||||||||||||||||||||||
Restructuring and related expenses | 2 | 2 | 1 | 0.02 | 2 | 2 | 1 | 0.02 | |||||||||||||||||||||
Costs related to refinancing | - | - | 1 | 0.01 | - | - | - | - | |||||||||||||||||||||
Net tax adjustments | - | - | (19 | ) | (0.31 | ) | - | - | (1 | ) | (0.02 | ) | |||||||||||||||||
Non-GAAP earnings measures | $ | 189 | $ | 139 | $ | 70 | $ | 1.14 | $ | 169 | $ | 115 | $ | 50 | $ | 0.81 | |||||||||||||
* EBITDA including noncontrolling interests (EBIT before depreciation and amortization) |
In addition to the information set forth above, the tables at the end of this press release reconcile GAAP results to non-GAAP results.
Second quarter 2012 adjustments:
- Restructuring and related expenses of $2 million pre-tax, or 2-cents per diluted share;
- Costs related to refinancing of $1 million pre-tax or 1-cent per diluted share;
- Net tax benefits of $19 million, or 31-cents per diluted share, primarily related to U.S. taxable income with no associated tax expense due to the valuation allowance on the company’s net operating loss position.
Second quarter 2011 adjustments:
- Restructuring and related expenses of $2 million pre-tax, or 2-cents per diluted share;
- Net tax benefits of $1 million, or 2-cents per diluted share, related to U.S. taxable income with no associated tax expense due to the valuation allowance on the company’s net operating loss position, partially offset by losses in certain foreign jurisdictions and adjustments to tax estimates.
Revenue
Total revenue in the quarter increased to $1.920 billion, from $1.888 billion in second quarter 2011. Revenue excluding substrate sales and currency rose 9 percent to $1.587 billion, versus $1.453 billion a year ago. Currency had a negative impact of $119 million in the quarter. The revenue increase was driven primarily by strong OE light vehicle production volumes in North America and China and incremental commercial vehicle revenue globally. In the second quarter, total OE commercial and specialty vehicle revenue increased 36 percent year-over-year to $226 million, which represented 12 percent of total revenues in the quarter, compared with 9 percent a year ago.
EBIT and EBIT Margin
EBIT (earnings before interest, taxes and noncontrolling interests) increased 21% to $137 million from $113 million in second quarter 2011. Adjusted EBIT was $139 million, a $24 million increase from a year ago, despite a negative currency impact of $13 million. EBIT improvement was driven by strong operating performance on higher light vehicle production volumes and incremental commercial vehicle revenue. The year-over-year comparison also includes lower stock-indexed compensation and lower aftermarket customer changeover costs.
The company reported the following EBIT as a percent of revenue and EBIT as a percent of value-add revenue (revenue excluding substrate sales).
Q2 2012 | Q2 2011 | |||||
EBIT as a percent of revenue | 7.1 | % | 6.0 | % | ||
EBIT as a percent of value-add revenue | 9.2 | % | 7.8 | % | ||
Adjusted EBIT as a percent of revenue | 7.2 | % | 6.1 | % | ||
Adjusted EBIT as a percent of value-add revenue | 9.3 | % | 7.9 | % | ||
“Tenneco delivered another quarter of revenue growth by leveraging higher light vehicle volumes in North America and China, performing well in a challenging production environment in Europe, posting solid results from our North America aftermarket business and benefiting from incremental commercial vehicle revenue,” stated Gregg Sherrill, chairman and CEO, Tenneco. “I’m particularly pleased with our margin improvement driven by strong operational performance, especially considering the significant currency headwinds.”
Cash
Cash generated from operations was $86 million in the quarter, a $19 million year-over-year improvement from the year ago quarter on the strength of higher earnings and effective working capital management.
Tenneco continues to strategically invest in growth with capital expenditures in the quarter of $62 million, up from $47 million the prior year. The majority of spending was in the North America and Europe OE businesses to support new light and commercial vehicle customer program launches, and in Asia to accommodate new programs and new customers.
During the second quarter, Tenneco completed a previously announced stock buyback plan, repurchasing 600,000 shares of its outstanding common stock for $18 million, to offset dilution from shares issued to employees in 2012.
Debt
Tenneco’s net debt at June 30, 2012 was $1.185 billion, versus $1.133 billion the prior year. The leverage ratio (net debt to adjusted LTM EBITDA including noncontrolling interests) was 1.9x, down from 2.0x a year ago.
SECOND QUARTER REPORTING SEGMENTS
NORTH AMERICA
(millions except percents) | Q2 12 | % Change vs. | Q2 12 | % Change vs. | ||||||||||
North America Original Equipment | ||||||||||||||
Ride Control | $ | 173 | 7 | % | $ | 175 | 8 | % | ||||||
Emission Control | 617 | 18 | % | 348 | 27 | % | ||||||||
Total North America Original Equipment | 790 | 16 | % | 523 | 20 | % | ||||||||
North America Aftermarket | ||||||||||||||
Ride Control | 152 | 6 | % | 152 | 5 | % | ||||||||
Emission Control | 54 | 11 | % | 54 | 11 | % | ||||||||
Total North America Aftermarket | 206 | 7 | % | 206 | 7 | % | ||||||||
Total North America | $ | 996 | 14 | % | $ | 729 | 16 | % | ||||||
North America EBIT increased 39% to $86 million compared with $62 million one year ago. On an adjusted basis, EBIT was $86 million versus $63 million despite the impact of $6 million in currency transaction losses year-over-year. EBIT performance was driven primarily by strong operational performance on higher volumes, particularly in the OE emissions control business including the commercial vehicle segment. EBIT this quarter also included lower aftermarket changeover costs.
EUROPE, SOUTH AMERICA AND INDIA
(millions except percents) | Q2 12 | % Change vs. | Q2 12 | % Change vs. | ||||||||||
Europe Original Equipment | ||||||||||||||
Ride Control | $ | 130 | (13 | %) | $ | 149 | (1 | %) | ||||||
Emission Control | 351 | (9 | %) | 267 | 6 | % | ||||||||
Total Europe Original Equipment | 481 | (10 | %) | 416 | 4 | % | ||||||||
Europe Aftermarket | ||||||||||||||
Ride Control | 57 | (19 | %) | 67 | (5 | %) | ||||||||
Emission Control | 30 | (32 | %) | 34 | (22 | %) | ||||||||
Total Europe Aftermarket | 87 | (24 | %) | 101 | (12 | %) | ||||||||
South America & India | 142 | (16 | %) | 151 | 9 | % | ||||||||
Total Europe, South America & India | $ | 710 | (13 | %) | $ | 668 | 2 | % | ||||||
Europe, South America and India EBIT was $32 million compared with $37 million a year ago. On an adjusted basis, EBIT was $34 million versus $38 million. Currency had a $9 million unfavorable impact on EBIT. EBIT was driven by strong operational performance in the Europe OE businesses in the face of weak industry volumes, and negatively impacted by lower production volumes in South America and declines in the Europe aftermarket.
ASIA PACIFIC
(millions except percents) | Q2 12 | % Change vs. | Q2 12 | % Change vs. | ||||||||||
Asia | $ | 177 | 14 | % | $ | 154 | 17 | % | ||||||
Australia | 37 | (9 | %) | 36 | (3 | %) | ||||||||
Total Asia Pacific | $ | 214 | 9 | % | $ | 190 | 13 | % | ||||||
Asia Pacific EBIT rose 36% to $19 million compared with $14 million last year. Currency had a $2 million favorable impact on Asia Pacific segment EBIT. EBIT was driven by higher volumes on new light vehicle platforms in China and operating improvements in Australia.
OUTLOOK
IHS Automotive predicts higher year-over-year light vehicle production in most of Tenneco’s markets except Europe. IHS forecasts* indicate that global light vehicle production is expected to rise 2% year-over-year in the second half of 2012, with North America increasing 6%, China up 7%, South America up 13% and India up 2%.
Light vehicle production in Europe is forecasted to decline 7% year-over-year, which the company expects to partially offset with a strong customer and platform mix in its OE emissions control business. As over the last several quarters, economic weakness will continue to drag on the European aftermarket business.
Stronger North America vehicle production, particularly in the company’s OE emission control business, is expected to drive solid year-over-year revenue growth. The company expects its North America aftermarket revenues will be roughly the same as last year’s very strong third quarter.
In China, stronger year-over-year OE volume is expected to continue driving growth for the Asia Pacific segment.
The weakening global economic conditions are having somewhat more of an effect on commercial vehicle production schedules. While Tenneco will experience very strong commercial vehicle revenue growth for 2012, due to these slower production schedules commercial vehicle revenues are now expected to be closer to the first half run rate than the company’s forecast in the beginning of the year. Tenneco continues to successfully launch and grow its commercial vehicle business and today is announcing three new commercial vehicle business wins in Europe and India.
“Our technology-driven emission control strategy continues to drive our business globally, and despite current economic headwinds, Tenneco remains on track for revenue growth, margin improvement and record earnings in 2012 with continued outstanding growth opportunities going forward,” added Sherrill.
*IHS Automotive production forecast as of July 17, 2012.
Attachment 1 |
Statements of Income – 3 Months |
Statements of Income – 6 Months |
Balance Sheets |
Statements of Cash Flows – 3 Months |
Statements of Cash Flows – 6 Months |
Attachment 2 |
Reconciliation of GAAP Net Income to EBITDA including noncontrolling interests – 3 Months |
Reconciliation of GAAP to Non-GAAP Earnings Measures – 3 Months |
Reconciliation of GAAP Net Income to EBITDA including noncontrolling interests – 6 Months |
Reconciliation of GAAP to Non-GAAP Earnings Measures – 6 Months |
Reconciliation of GAAP Revenue to Non-GAAP Revenue Measures – 3 Months |
Reconciliation of GAAP Revenue to Non-GAAP Revenue Measures – 6 Months |
Reconciliation of GAAP Revenue to Non-GAAP Revenue Measures – 3 Months and 6 Months |
Reconciliation of Non-GAAP Measures – Debt Net of Cash/Adjusted LTM EBITDA including noncontrolling interests |
Reconciliation of GAAP Revenue to Non-GAAP Revenue Measures – Original Equipment and Aftermarket Revenue – 3 Months and 6 Months |
Reconciliation of GAAP Revenue and Earnings to Non-GAAP Revenue and Earnings Measures – 3 Months and 6 Months |
CONFERENCE CALL
The company will host a conference call on Thursday, July 26, 2012 at 9:00 a.m. ET. The dial-in number is 888-603-9213 (domestic) or 312-470-7158 (international). The passcode is TENNECO. The call and accompanying slides will be available on the financial section of the Tenneco web site at www.tenneco.com. A recording of the call will be available one hour following completion of the call on July 26, 2012 through August 26, 2012. To access this recording, dial 800-841-8609 (domestic) or 402-280-9935 (international). The purpose of the call is to discuss the company’s operations for the quarter, as well as other matters that may impact the company’s outlook. A copy of the press release is available on the financial and news sections of the Tenneco web site.
Tenneco is a $7.2 billion global manufacturing company with headquarters in Lake Forest, Illinois and approximately 24,000 employees worldwide. Tenneco is one of the world’s largest designers, manufacturers and marketers of emission control and ride control products and systems for automotive and commercial vehicle original equipment markets and the aftermarket. Tenneco markets its products principally under the Monroe®, Walker® and Clevite®Elastomer brand names.
This press release contains forward-looking statements. Words such as “may,” “expects,” “anticipate,” ”projects,” “will,” and “outlook” and similar expressions identify forward-looking statements. These forward-looking statements are based on the current expectations of the company (including its subsidiaries). Because these forward-looking statements involve risks and uncertainties, the company's plans, actions and actual results could differ materially. Among the factors that could cause these plans, actions and results to differ materially from current expectations are:
(i) general economic, business and market conditions;
(ii) the company’s ability to source and procure needed materials, components and other products and services in accordance with customer demand and at competitive prices;
(iii) changes in capital availability or costs, including increases in the company's costs of borrowing (i.e., interest rate increases), the amount of the company's debt, the ability of the company to access capital markets at favorable rates, and the credit ratings of the company’s debt;
(iv) changes in consumer demand, prices and the company’s ability to have our products included on top selling vehicles, including any shifts in consumer preferences to lower margin vehicles, for which we may or may not have supply arrangements;
(v) changes in automotive and commercial vehicle manufacturers' production rates and their actual and forecasted requirements for the company's products such as the significant production cuts during recent years by automotive manufacturers in response to difficult economic conditions;
(vi) the overall highly competitive nature of the automobile and commercial vehicle parts industries, and any resultant inability to realize the sales represented by the company’s awarded book of business which is based on anticipated pricing and volumes over the life of the applicable program;
(vii) the loss of any of our large original equipment manufacturer (“OEM”) customers (on whom we depend for a substantial portion of our revenues), or the loss of market shares by these customers if we are unable to achieve increased sales to other OEMs or any change in customer demand due to delays in the adoption or enforcement of worldwide emissions regulations;
(viii) workforce factors such as strikes or labor interruptions;
(ix) increases in the costs of raw materials, including the company’s ability to successfully reduce the impact of any such cost increases through materials substitutions, cost reduction initiatives, customer recovery and other methods;
(x) the negative impact of higher fuel prices on transportation and logistics costs, raw material costs and discretionary purchases of vehicles or aftermarket products;
(xi) the cyclical nature of the global vehicular industry, including the performance of the global aftermarket sector and longer product lives of automobile parts;
(xii) the company's continued success in cost reduction and cash management programs and its ability to execute restructuring and other cost reduction plans and to realize anticipated benefits from these plans;
(xiii) product warranty costs;
(xiv) the cost and outcome of existing and any future legal proceedings;
(xv) economic, exchange rate and political conditions in the countries where we operate or sell our products;
(xvi) the company's ability to develop and profitably commercialize new products and technologies, and the acceptance of such new products and technologies by the company's customers and the market;
(xvii) changes by the Financial Accounting Standards Board or other accounting regulatory bodies to authoritative generally accepted accounting principles or policies;
(xviii) changes in accounting estimates and assumptions, including changes based on additional information;
(xix) governmental actions, including the ability to receive regulatory approvals and the timing of such approvals, as well as the impact of the enforcement of, changes to or compliance with laws and regulations, including those pertaining to environmental concerns, pensions or other regulated activities;
(xx) natural disasters, acts of war and/or terrorism and the impact of these occurrences or acts on economic, financial, industrial and social condition, including, without limitation, with respect to supply chains and customer demand in the countries where the company operates; and
(xxi) the timing and occurrence (or non-occurrence) of transactions and events which may be subject to circumstances beyond the control of the company and its subsidiaries.
The company undertakes no obligation to update any forward-looking statement to reflect events or circumstances after the date of this press release. Additional information regarding these risk factors and uncertainties is detailed from time to time in the company's SEC filings, including but not limited to its report on Form 10-K for the year ended December 31, 2011.
ATTACHMENT 1 | |||||||||
TENNECO INC. AND CONSOLIDATED SUBSIDIARIES | |||||||||
STATEMENTS OF INCOME | |||||||||
Unaudited | |||||||||
THREE MONTHS ENDED JUNE 30, | |||||||||
(Millions except per share amounts) | |||||||||
2012 | 2011 | ||||||||
Net sales and operating revenues | $ | 1,920 | $ | 1,888 | |||||
Costs and expenses | |||||||||
Cost of sales (exclusive of depreciation and amortization shown below) | 1,595 | (a) | 1,565 | (d) | |||||
Engineering, research and development | 28 | 35 | |||||||
Selling, general and administrative | 109 | 118 | |||||||
Depreciation and amortization of other intangibles | 50 | 54 | |||||||
Total costs and expenses | 1,782 | 1,772 | |||||||
Loss on sale of receivables | (1 | ) | (2 | ) | |||||
Other income (expense) | - | (1 | ) | ||||||
Total other income (expense) | (1 | ) | (3 | ) | |||||
Earnings before interest expense, income taxes, | |||||||||
and noncontrolling interests | |||||||||
North America | 86 | 62 | (d) | ||||||
Europe, South America & India | 32 | (a) | 37 | (d) | |||||
Asia Pacific | 19 | 14 | |||||||
137 | 113 | ||||||||
Interest expense (net of interest capitalized) | 21 | (b) | 26 | ||||||
Earnings before income taxes and noncontrolling interests | 116 | 87 | |||||||
Income tax expense | 21 | (c) | 30 | (e) | |||||
Net income | 95 | 57 | |||||||
Less: Net income attributable to noncontrolling interests | 8 | 7 | |||||||
Net income attributable to Tenneco Inc. | $ | 87 | $ | 50 | |||||
Weighted average common shares outstanding: | |||||||||
Basic | 60.0 | 60.0 | |||||||
Diluted | 61.3 | 62.0 | |||||||
Earnings per share of common stock: | |||||||||
Basic | $ | 1.45 | $ | 0.84 | |||||
Diluted | $ | 1.42 | $ | 0.81 | |||||
(a) Includes restructuring and related charges of $2 million pre-tax, $1 million after tax or $0.02 per diluted share, which is recorded in cost of sales in Europe, South America and India. |
(b) Includes pre-tax expenses of $1 million, $1 million after tax or $0.01 per share for costs related to refinancing activities. |
(c) Includes net tax benefits of $19 million or $0.31 per diluted share primarily related to U.S. taxable income with no associated tax expense due to the valuation allowance on the company's net operating loss position and prior year tax adjustments, partially offset by the impact of recording a valuation allowance against the tax benefit for losses in certain foreign jurisdictions. |
(d) Includes restructuring and related charges of $2 million pre-tax, $1 million after tax or $0.02 per diluted share, which is recorded in cost of sales. Geographically, $1 million is recorded in North America and $1 million in Europe, South America and India. |
(e) Includes net tax benefits of $1 million or $0.02 per diluted share related to U.S. taxable income with no associated tax expense due to the valuation allowance on the company's net operating loss position, partially offset by the impact of recording a valuation allowance against the tax benefit for losses in certain foreign jurisdictions and adjustments to tax estimates. |
ATTACHMENT 1 | |||||||||
TENNECO INC. AND CONSOLIDATED SUBSIDIARIES | |||||||||
STATEMENTS OF INCOME | |||||||||
Unaudited | |||||||||
SIX MONTHS ENDED JUNE 30, | |||||||||
(Millions except per share amounts) | |||||||||
2012 | 2011 | ||||||||
Net sales and operating revenues | $ | 3,832 | $ | 3,648 | |||||
Costs and expenses | |||||||||
Cost of sales (exclusive of depreciation and amortization shown below) | 3,202 | (a) | 3,031 | (d) | |||||
Engineering, research and development | 66 | 70 | |||||||
Selling, general and administrative | 227 | 227 | |||||||
Depreciation and amortization of other intangibles | 99 | 105 | |||||||
Total costs and expenses | 3,594 | 3,433 | |||||||
Loss on sale of receivables | (2 | ) | (3 | ) | |||||
Other income (expense) | (3 | ) | (5 | ) | |||||
Total other income (expense) | (5 | ) | (8 | ) | |||||
Earnings before interest expense, income taxes, | |||||||||
and noncontrolling interests | |||||||||
North America | 157 | 124 | (d) | ||||||
Europe, South America & India | 49 | (a) | 61 | (d) | |||||
Asia Pacific | 27 | 22 | |||||||
233 | 207 | ||||||||
Interest expense (net of interest capitalized) | 63 | (b) | 54 | (e) | |||||
Earnings before income taxes and noncontrolling interests | 170 | 153 | |||||||
Income tax expense | 39 | (c) | 44 | (f) | |||||
Net income | 131 | 109 | |||||||
Less: Net income attributable to noncontrolling interests | 14 | 12 | |||||||
Net income attributable to Tenneco Inc. | $ | 117 | $ | 97 | |||||
Weighted average common shares outstanding: | |||||||||
Basic | 60.1 | 59.9 | |||||||
Diluted | 61.5 | 62.0 | |||||||
Earnings per share of common stock: | |||||||||
Basic | $ | 1.95 | $ | 1.62 | |||||
Diluted | $ | 1.90 | $ | 1.56 | |||||
(a) Includes restructuring and related charges of $3 million pre-tax, $2 million after tax or $0.04 per diluted share, which is recorded in cost of sales in Europe, South America and India. |
(b) Includes pre-tax expenses of $18 million, $12 million after tax or $0.19 per share for costs related to refinancing activities. |
(c) Includes net tax benefits of $20 million or $0.33 per diluted share primarily related to U.S. taxable income with no associated tax expense due to the valuation allowance on the company's net operating loss position and prior year tax adjustments, partially offset by the impact of recording a valuation allowance against the tax benefit for losses in certain foreign jurisdictions. |
(d) Includes restructuring and related charges of $3 million pre-tax, $2 million after tax or $0.03 per diluted share, which is recorded in cost of sales. Geographically, $1 million is recorded in North America and $2 million in Europe, South America and India. |
(e) Includes pre-tax expenses of $1 million, $1 million after tax or $0.01 per share for costs related to refinancing activities. |
(f) Includes net tax benefits of $11 million or $0.16 per diluted share primarily related to U.S. taxable income with no associated tax expense due to the valuation allowance on the company's net operating loss position and income generated in lower tax rate jurisdictions, partially offset by adjustments to prior years' tax estimates and the impact of recording a valuation allowance against the tax benefit for losses in certain foreign jurisdictions. |
ATTACHMENT 1 | |||||||||
TENNECO INC. AND CONSOLIDATED SUBSIDIARIES | |||||||||
BALANCE SHEETS | |||||||||
(Unaudited) | |||||||||
(Millions) | |||||||||
June 30, 2012 | December 31, 2011 | ||||||||
Assets | |||||||||
Cash and cash equivalents | $ | 181 | $ | 214 | |||||
Receivables, net | 1,181 | (a) | 980 | (a) | |||||
Inventories | 668 | 592 | |||||||
Other current assets | 234 | 193 | |||||||
Investments and other assets | 303 | 311 | |||||||
Plant, property, and equipment, net | 1,060 | 1,047 | |||||||
Total assets | $ | 3,627 | $ | 3,337 | |||||
Liabilities and Shareholders' Equity | |||||||||
Short-term debt | $ | 132 | $ | 66 | |||||
Accounts payable | 1,231 | 1,171 | |||||||
Accrued taxes | 58 | 44 | |||||||
Accrued interest | 10 | 13 | |||||||
Other current liabilities | 293 | 276 | |||||||
Long-term debt | 1,234 | (b) | 1,158 | (b) | |||||
Deferred income taxes | 44 | 51 | |||||||
Deferred credits and other liabilities | 483 | 503 | |||||||
Redeemable noncontrolling interests | 9 | 12 | |||||||
Tenneco Inc. shareholders' equity | 96 | - | |||||||
Noncontrolling interests | 37 | 43 | |||||||
Total liabilities, redeemable noncontrolling interests | |||||||||
and shareholders' equity | $ | 3,627 | $ | 3,337 | |||||
June 30, 2012 | December 31, 2011 | ||||||||
(a) | Accounts Receivables net of: | ||||||||
Europe - Accounts receivables securitization programs | $ | 132 | $ | 121 | |||||
June 30, 2012 | December 31, 2011 | ||||||||
(b) | Long term debt composed of: | ||||||||
Borrowings against revolving credit facilities | $ | 252 | $ | 24 | |||||
Term loan A (Due 2017) | 247 | - | |||||||
Term loan B (Due 2016) | - | 148 | |||||||
8.125% senior notes (Due 2015) | - | 250 | |||||||
7.75% senior notes (Due 2018) | 225 | 225 | |||||||
6.875% senior notes (Due 2020) | 500 | 500 | |||||||
Other long term debt | 10 | 11 | |||||||
$ | 1,234 | $ | 1,158 | ||||||
ATTACHMENT 1 | ||||||||
Tenneco Inc. and Consolidated Subsidiaries | ||||||||
Statements of Cash Flows | ||||||||
(Unaudited) | ||||||||
(Millions) | ||||||||
Three Months Ended | ||||||||
June 30, | ||||||||
2012 | 2011 | |||||||
Operating activities: | ||||||||
Net income | $ | 95 | $ | 57 | ||||
Adjustments to reconcile net income | ||||||||
to net cash provided by operating activities - | ||||||||
Depreciation and amortization of other intangibles | 50 | 54 | ||||||
Stock-based compensation | 3 | 2 | ||||||
Deferred income taxes | (2 | ) | - | |||||
Loss on sale of assets | 1 | 1 | ||||||
Changes in components of working capital- | ||||||||
(Inc.)/dec. in receivables | (31 | ) | (39 | ) | ||||
(Inc.)/dec. in inventories | (7 | ) | 17 | |||||
(Inc.)/dec. in prepayments and other current assets | (23 | ) | (9 | ) | ||||
Inc./(dec.) in payables | (2 | ) | (5 | ) | ||||
Inc./(dec.) in accrued taxes | 17 | (8 | ) | |||||
Inc./(dec.) in accrued interest | (4 | ) | (8 | ) | ||||
Inc./(dec.) in other current liabilities | 2 | 16 | ||||||
Changes in long-term assets | 1 | - | ||||||
Changes in long-term liabilities | (17 | ) | (9 | ) | ||||
Other | 3 | (2 | ) | |||||
Net cash provided by operating activities | 86 | 67 | ||||||
Investing activities: | ||||||||
Cash payments for plant, property & equipment | (60 | ) | (49 | ) | ||||
Cash payments for software-related intangible assets | (3 | ) | (3 | ) | ||||
Net cash used by investing activities | (63 | ) | (52 | ) | ||||
Financing activities: | ||||||||
Purchase of common stock under the share repurchase program | (18 | ) | (11 | ) | ||||
Issuance of long-term debt | - | 4 | ||||||
Debt issuance costs on long-term debt | (1 | ) | (1 | ) | ||||
Retirement of long-term debt | (22 | ) | (1 | ) | ||||
Net inc./(dec.) in bank overdrafts | (2 | ) | 1 | |||||
Net inc./(dec.) in revolver borrowings and short-term debt excluding current maturities on | ||||||||
long-term debt and short-term borrowings secured by accounts receivable | 3 | 41 | ||||||
Net inc./(dec.) in short-term borrowings secured by accounts receivable | 30 | (82 | ) | |||||
Capital contribution from noncontrolling interest partner | 1 | 1 | ||||||
Distribution to noncontrolling interest partners | (18 | ) | (10 | ) | ||||
Net cash used by financing activities | (27 | ) | (58 | ) | ||||
Effect of foreign exchange rate changes on cash and | ||||||||
cash equivalents | (8 | ) | 5 | |||||
Decrease in cash and cash equivalents | (12 | ) | (38 | ) | ||||
Cash and cash equivalents, April 1 | 193 | 199 | ||||||
Cash and cash equivalents, June 30 | $ | 181 | $ | 161 | ||||
Supplemental Cash Flow Information | ||||||||
Cash paid during the period for interest (net of interest capitalized) | $ | 24 | $ | 34 | ||||
Cash paid during the period for income taxes (net of refunds) | 19 | 23 | ||||||
Non-cash Investing and Financing Activities | ||||||||
Period ended balance of payables for plant, property, and equipment | $ | 30 | $ | 22 | ||||
ATTACHMENT 1 | ||||||||
Tenneco Inc. and Consolidated Subsidiaries | ||||||||
Statements of Cash Flows | ||||||||
(Unaudited) | ||||||||
(Millions) | ||||||||
Six Months Ended | ||||||||
June 30, | ||||||||
2012 | 2011 | |||||||
Operating activities: | ||||||||
Net income | $ | 131 | $ | 109 | ||||
Adjustments to reconcile net income | ||||||||
to net cash provided (used) by operating activities - | ||||||||
Depreciation and amortization of other intangibles | 99 | 105 | ||||||
Stock-based compensation | 7 | 4 | ||||||
Deferred income taxes | (7 | ) | (5 | ) | ||||
Loss on sale of assets | 2 | 1 | ||||||
Changes in components of working capital- | ||||||||
(Inc.)/dec. in receivables | (212 | ) | (290 | ) | ||||
(Inc.)/dec. in inventories | (83 | ) | (60 | ) | ||||
(Inc.)/dec. in prepayments and other current assets | (39 | ) | (24 | ) | ||||
Inc./(dec.) in payables | 86 | 134 | ||||||
Inc./(dec.) in accrued taxes | 18 | - | ||||||
Inc./(dec.) in accrued interest | (4 | ) | - | |||||
Inc./(dec.) in other current liabilities | 15 | 17 | ||||||
Changes in long-term assets | 9 | (3 | ) | |||||
Changes in long-term liabilities | (22 | ) | (21 | ) | ||||
Other | 1 | (3 | ) | |||||
Net cash provided (used) by operating activities | 1 | (36 | ) | |||||
Investing activities: | ||||||||
Proceeds from sale of assets | 1 | 4 | ||||||
Cash payments for plant, property & equipment | (125 | ) | (95 | ) | ||||
Cash payments for software-related intangible assets | (7 | ) | (6 | ) | ||||
Net cash used by investing activities | (131 | ) | (97 | ) | ||||
Financing activities: | ||||||||
Purchase of common stock under the share repurchase program | (18 | ) | (11 | ) | ||||
Issuance of long-term debt | 250 | 4 | ||||||
Debt issuance costs on long-term debt | (13 | ) | (1 | ) | ||||
Retirement of long-term debt | (403 | ) | (23 | ) | ||||
Net inc./(dec.) in bank overdrafts | - | 8 | ||||||
Net inc./(dec.) in revolver borrowings and short-term debt excluding current maturities on | ||||||||
long-term debt and short-term borrowings secured by accounts receivable | 236 | 88 | ||||||
Net inc./(dec.) in short-term borrowings secured by accounts receivable | 60 | - | ||||||
Capital contribution from noncontrolling interest partner | 1 | 1 | ||||||
Distribution to noncontrolling interest partners | (18 | ) | (10 | ) | ||||
Net cash provided by financing activities | 95 | 56 | ||||||
Effect of foreign exchange rate changes on cash and | ||||||||
cash equivalents | 2 | 5 | ||||||
Decrease in cash and cash equivalents | (33 | ) | (72 | ) | ||||
Cash and cash equivalents, January 1 | 214 | 233 | ||||||
Cash and cash equivalents, June 30 | $ | 181 | $ | 161 | ||||
Supplemental Cash Flow Information | ||||||||
Cash paid during the period for interest (net of interest capitalized) | $ | 59 | $ | 53 | ||||
Cash paid during the period for income taxes (net of refunds) | 36 | 33 | ||||||
Non-cash Investing and Financing Activities | ||||||||
Period ended balance of payables for plant, property, and equipment | $ | 30 | $ | 22 | ||||
ATTACHMENT 2 | |||||||||||||
TENNECO INC. | |||||||||||||
RECONCILIATION OF GAAP(1) NET INCOME TO EBITDA INCLUDING NONCONTROLLING INTERESTS (2) | |||||||||||||
Unaudited | |||||||||||||
(Millions) | |||||||||||||
Q2 2012 | |||||||||||||
North | Europe, | Asia | |||||||||||
America | SA & India | Pacific | Total | ||||||||||
Net income attributable to Tenneco Inc. | $ | 87 | |||||||||||
Net income attributable to noncontrolling interests | 8 | ||||||||||||
Net income | 95 | ||||||||||||
Income tax expense | 21 | ||||||||||||
Interest expense (net of interest capitalized) | 21 | ||||||||||||
EBIT, Earnings before interest expense, income taxes and noncontrolling interests (GAAP measure) | $ | 86 | $ | 32 | $ | 19 | 137 | ||||||
Depreciation and amortization of other intangibles | 23 | 21 | 6 | 50 | |||||||||
Total EBITDA including noncontrolling interests (2) | $ | 109 | $ | 53 | $ | 25 | $ | 187 | |||||
Q2 2011 | |||||||||||||
North | Europe, | Asia | |||||||||||
America | SA & India | Pacific | Total | ||||||||||
Net income attributable to Tenneco Inc. | $ | 50 | |||||||||||
Net income attributable to noncontrolling interests | 7 | ||||||||||||
Net income | 57 | ||||||||||||
Income tax expense | 30 | ||||||||||||
Interest expense (net of interest capitalized) | 26 | ||||||||||||
EBIT, Earnings before interest expense, income taxes and noncontrolling interests (GAAP measure) | $ | 62 | $ | 37 | $ | 14 | 113 | ||||||
Depreciation and amortization of other intangibles | 24 | 24 | 6 | 54 | |||||||||
Total EBITDA including noncontrolling interests (2) | $ | 86 | $ | 61 | $ | 20 | $ | 167 | |||||
(1) Generally Accepted Accounting Principles | ||
(2) EBITDA including noncontrolling interests represents income before interest expense, income taxes, noncontrolling interests and depreciation and amortization. EBITDA including noncontrolling interests is not a calculation based upon generally accepted accounting principles. The amounts included in the EBITDA including noncontrolling interests calculation, however, are derived from amounts included in the historical statements of income data. In addition, EBITDA including noncontrolling interests should not be considered as an alternative to net income (loss) attributable to Tenneco Inc. or operating income as an indicator of the company's operating performance, or as an alternative to operating cash flows as a measure of liquidity. Tenneco has presented EBITDA including noncontrolling interests because it regularly reviews EBITDA including noncontrolling interests as a measure of the company's performance. In addition, Tenneco believes its investors utilize and analyze our EBITDA including noncontrolling interests for similar purposes. Tenneco also believes EBITDA including noncontrolling interests assists investors in comparing a company's performance on a consistent basis without regard to depreciation and amortization, which can vary significantly depending upon many factors. However, the EBITDA including noncontrolling interests measure presented may not always be comparable to similarly titled measures reported by other companies due to differences in the components of the calculation. | ||
ATTACHMENT 2 | |||||||||||||||||||||||||||||
TENNECO INC. | |||||||||||||||||||||||||||||
RECONCILIATION OF GAAP(1) TO NON-GAAP EARNINGS MEASURES(2) | |||||||||||||||||||||||||||||
Unaudited | |||||||||||||||||||||||||||||
(Millions except per share amounts) | |||||||||||||||||||||||||||||
Q2 2012 | Q2 2011 | ||||||||||||||||||||||||||||
EBITDA (3) | EBIT | Net income | Per Share | EBITDA (3) | EBIT | Net income | Per Share | ||||||||||||||||||||||
Earnings Measures | $ | 187 | $ | 137 | $ | 87 | $ | 1.42 | $ | 167 | $ | 113 | $ | 50 | $ | 0.81 | |||||||||||||
Adjustments (reflect non-GAAP measures): | |||||||||||||||||||||||||||||
Restructuring and related expenses | 2 | 2 | 1 | 0.02 | 2 | 2 | 1 | 0.02 | |||||||||||||||||||||
Costs related to refinancing | - | - | 1 | 0.01 | - | - | - | - | |||||||||||||||||||||
Net tax adjustments | - | - | (19 | ) | (0.31 | ) | - | - | (1 | ) | (0.02 | ) | |||||||||||||||||
Non-GAAP earnings measures | $ | 189 | $ | 139 | $ | 70 | $ | 1.14 | $ | 169 | $ | 115 | $ | 50 | $ | 0.81 | |||||||||||||
Q2 2012 | |||||||||||||||||||||||||||||
North | Europe, | Asia | |||||||||||||||||||||||||||
America | SA & India | Pacific | Total | ||||||||||||||||||||||||||
EBIT | $ | 86 | $ | 32 | $ | 19 | $ | 137 | |||||||||||||||||||||
Restructuring and related expenses | - | 2 | - | 2 | |||||||||||||||||||||||||
Adjusted EBIT | $ | 86 | $ | 34 | $ | 19 | $ | 139 | |||||||||||||||||||||
Q2 2011 | |||||||||||||||||||||||||||||
North | Europe, | Asia | |||||||||||||||||||||||||||
America | SA & India | Pacific | Total | ||||||||||||||||||||||||||
EBIT | $ | 62 | 37 | $ | 14 | $ | 113 | ||||||||||||||||||||||
Restructuring and related expenses | 1 | 1 | - | 2 | |||||||||||||||||||||||||
Adjusted EBIT | $ | 63 | $ | 38 | $ | 14 | $ | 115 | |||||||||||||||||||||
(1) Generally Accepted Accounting Principles | ||
(2) Tenneco presents the above reconciliation of GAAP to non-GAAP earnings measures primarily to reflect the results for the second quarters of 2012 and 2011 in a manner that allows a better understanding of the results of operational activities separate from the financial impact of decisions made for the long-term benefit of the company and other items impacting comparability between the periods. Adjustments similar to the ones reflected above have been recorded in earlier periods, and similar types of adjustments can reasonably be expected to be recorded in future periods. Using only the non-GAAP earnings measures to analyze earnings would have material limitations because its calculation is based on the subjective determinations of management regarding the nature and classification of events and circumstances that investors may find material. Management compensates for these limitations by utilizing both GAAP and non-GAAP earnings measures reflected above to understand and analyze the results of the business. The company believes investors find the non-GAAP information helpful in understanding the ongoing performance of operations separate from items that may have a disproportionate positive or negative impact on the company's financial results in any particular period. | ||
(3) EBITDA including noncontrolling interests represents income before interest expense, income taxes, noncontrolling interests and depreciation and amortization. EBITDA including noncontrolling interests is not a calculation based upon generally accepted accounting principles. The amounts included in the EBITDA including noncontrolling interests calculation, however, are derived from amounts included in the historical statements of income data. In addition, EBITDA including noncontrolling interests should not be considered as an alternative to net income (loss) attributable to Tenneco Inc. or operating income as an indicator of the company's operating performance, or as an alternative to operating cash flows as a measure of liquidity. Tenneco has presented EBITDA including noncontrolling interests because it regularly reviews EBITDA including noncontrolling interests as a measure of the company's performance. In addition, Tenneco believes its investors utilize and analyze our EBITDA including noncontrolling interests for similar purposes. Tenneco also believes EBITDA including noncontrolling interests assists investors in comparing a company's performance on a consistent basis without regard to depreciation and amortization, which can vary significantly depending upon many factors. However, the EBITDA including noncontrolling interests measure presented may not always be comparable to similarly titled measures reported by other companies due to differences in the components of the calculation. | ||
ATTACHMENT 2 | |||||||||
TENNECO INC. | |||||||||
RECONCILIATION OF GAAP(1) NET INCOME TO EBITDA INCLUDING NONCONTROLLING INTERESTS (2) | |||||||||
Unaudited | |||||||||
(Millions) | |||||||||
YTD 2012 | |||||||||
North | Europe, | Asia | |||||||
America | SA & India | Pacific | Total | ||||||
Net income attributable to Tenneco Inc. | $ 117 | ||||||||
Net income attributable to noncontrolling interests | 14 | ||||||||
Net income | 131 | ||||||||
Income tax expense | 39 | ||||||||
Interest expense (net of interest capitalized) | 63 | ||||||||
EBIT, Earnings before interest expense, income taxes and noncontrolling interests (GAAP measure) | $ 157 | $ 49 | $ 27 | 233 | |||||
Depreciation and amortization of other intangibles | 45 | 42 | 12 | 99 | |||||
Total EBITDA including noncontrolling interests (2) | $ 202 | $ 91 | $ 39 | $ 332 | |||||
YTD 2011 | |||||||||
North | Europe, | Asia | |||||||
America | SA & India | Pacific | Total | ||||||
Net income attributable to Tenneco Inc. | $ 97 | ||||||||
Net income attributable to noncontrolling interests | 12 | ||||||||
Net income | 109 | ||||||||
Income tax expense | 44 | ||||||||
Interest expense (net of interest capitalized) | 54 | ||||||||
EBIT, Earnings before interest expense, income taxes and noncontrolling interests (GAAP measure) | $ 124 | $ 61 | $ 22 | 207 | |||||
Depreciation and amortization of other intangibles | 47 | 46 | 12 | 105 | |||||
Total EBITDA including noncontrolling interests (2) | $ 171 | $ 107 | $ 34 | $ 312 | |||||
(1) Generally Accepted Accounting Principles | ||
(2) EBITDA including noncontrolling interests represents income before interest expense, income taxes, noncontrolling interests and depreciation and amortization. EBITDA including noncontrolling interests is not a calculation based upon generally accepted accounting principles. The amounts included in the EBITDA including noncontrolling interests calculation, however, are derived from amounts included in the historical statements of income data. In addition, EBITDA including noncontrolling interests should not be considered as an alternative to net income (loss) attributable to Tenneco Inc. or operating income as an indicator of the company's operating performance, or as an alternative to operating cash flows as a measure of liquidity. Tenneco has presented EBITDA including noncontrolling interests because it regularly reviews EBITDA including noncontrolling interests as a measure of the company's performance. In addition, Tenneco believes its investors utilize and analyze our EBITDA including noncontrolling interests for similar purposes. Tenneco also believes EBITDA including noncontrolling interests assists investors in comparing a company's performance on a consistent basis without regard to depreciation and amortization, which can vary significantly depending upon many factors. However, the EBITDA including noncontrolling interests measure presented may not always be comparable to similarly titled measures reported by other companies due to differences in the components of the calculation. | ||
ATTACHMENT 2 | |||||||||||||||||||||||||||||
TENNECO INC. | |||||||||||||||||||||||||||||
RECONCILIATION OF GAAP(1) TO NON-GAAP EARNINGS MEASURES(2) | |||||||||||||||||||||||||||||
Unaudited | |||||||||||||||||||||||||||||
(Millions except per share amounts) | |||||||||||||||||||||||||||||
YTD 2012 | YTD 2011 | ||||||||||||||||||||||||||||
EBITDA (3) | EBIT | Net income | Per Share | EBITDA (3) | EBIT | Net income | Per Share | ||||||||||||||||||||||
Earnings Measures | $ | 332 | $ | 233 | $ | 117 | $ | 1.90 | $ | 312 | $ | 207 | $ | 97 | $ | 1.56 | |||||||||||||
Adjustments (reflect non-GAAP measures): |
| ||||||||||||||||||||||||||||
Restructuring and related expenses | 3 | 3 | 2 | 0.04 | 3 | 3 | 2 | 0.03 | |||||||||||||||||||||
Costs related to refinancing | - | - | 12 | 0.19 | - | - | 1 | 0.01 | |||||||||||||||||||||
Net tax adjustments | - | - | (20 | ) | (0.33 | ) | - | - | (11 | ) | (0.16 | ) | |||||||||||||||||
Non-GAAP earnings measures | $ | 335 | $ | 236 | $ | 111 | $ | 1.80 | $ | 315 | $ | 210 | $ | 89 | $ | 1.44 | |||||||||||||
YTD 2012 | |||||||||||||||||||||||||||||
North | Europe, | Asia | |||||||||||||||||||||||||||
America | SA & India | Pacific | Total | ||||||||||||||||||||||||||
EBIT | $ | 157 | $ | 49 | $ | 27 | $ | 233 | |||||||||||||||||||||
Restructuring and related expenses | - | 3 | - | 3 | |||||||||||||||||||||||||
Adjusted EBIT | $ | 157 | $ | 52 | $ | 27 | $ | 236 | |||||||||||||||||||||
YTD 2011 | |||||||||||||||||||||||||||||
North | Europe, | Asia | |||||||||||||||||||||||||||
America | SA & India | Pacific | Total | ||||||||||||||||||||||||||
EBIT | $ | 124 | 61 | $ | 22 | $ | 207 | ||||||||||||||||||||||
Restructuring and related expenses | 1 | 2 | - | 3 | |||||||||||||||||||||||||
Adjusted EBIT | $ | 125 | $ | 63 | $ | 22 | $ | 210 | |||||||||||||||||||||
(1) Generally Accepted Accounting Principles | ||
(2) Tenneco presents the above reconciliation of GAAP to non-GAAP earnings measures primarily to reflect the results for the first six months of 2012 and 2011 in a manner that allows a better understanding of the results of operational activities separate from the financial impact of decisions made for the long-term benefit of the company and other items impacting comparability between the periods. Adjustments similar to the ones reflected above have been recorded in earlier periods, and similar types of adjustments can reasonably be expected to be recorded in future periods. Using only the non-GAAP earnings measures to analyze earnings would have material limitations because its calculation is based on the subjective determinations of management regarding the nature and classification of events and circumstances that investors may find material. Management compensates for these limitations by utilizing both GAAP and non-GAAP earnings measures reflected above to understand and analyze the results of the business. The company believes investors find the non-GAAP information helpful in understanding the ongoing performance of operations separate from items that may have a disproportionate positive or negative impact on the company's financial results in any particular period. | ||
(3) EBITDA including noncontrolling interests represents income before interest expense, income taxes, noncontrolling interests and depreciation and amortization. EBITDA including noncontrolling interests is not a calculation based upon generally accepted accounting principles. The amounts included in the EBITDA including noncontrolling interests calculation, however, are derived from amounts included in the historical statements of income data. In addition, EBITDA including noncontrolling interests should not be considered as an alternative to net income (loss) attributable to Tenneco Inc. or operating income as an indicator of the company's operating performance, or as an alternative to operating cash flows as a measure of liquidity. Tenneco has presented EBITDA including noncontrolling interests because it regularly reviews EBITDA including noncontrolling interests as a measure of the company's performance. In addition, Tenneco believes its investors utilize and analyze our EBITDA including noncontrolling interests for similar purposes. Tenneco also believes EBITDA including noncontrolling interests assists investors in comparing a company's performance on a consistent basis without regard to depreciation and amortization, which can vary significantly depending upon many factors. However, the EBITDA including noncontrolling interests measure presented may not always be comparable to similarly titled measures reported by other companies due to differences in the components of the calculation. | ||
ATTACHMENT 2 | |||||||||||||||||
TENNECO INC. | |||||||||||||||||
RECONCILIATION OF GAAP (1) REVENUE TO NON-GAAP REVENUE MEASURES (2) | |||||||||||||||||
Unaudited | |||||||||||||||||
(Millions) | |||||||||||||||||
Q2 2012 | |||||||||||||||||
Substrate | Revenues | ||||||||||||||||
Sales | Excluding | ||||||||||||||||
Revenues | Excluding | Currency | |||||||||||||||
Currency | Excluding | Currency | and Substrate | ||||||||||||||
Revenues | Impact | Currency | Impact | Sales | |||||||||||||
North America Original Equipment | |||||||||||||||||
Ride Control | $ | 173 | $ | (2 | ) | $ | 175 | $ | - | $ | 175 | ||||||
Emission Control | 617 | - | 617 | 269 | 348 | ||||||||||||
Total North America Original Equipment | 790 | (2 | ) | 792 | 269 | 523 | |||||||||||
North America Aftermarket | |||||||||||||||||
Ride Control | 152 | - | 152 | - | 152 | ||||||||||||
Emission Control | 54 | - | 54 | - | 54 | ||||||||||||
Total North America Aftermarket | 206 | - | 206 | - | 206 | ||||||||||||
Total North America | 996 | (2 | ) | 998 | 269 | 729 | |||||||||||
Europe Original Equipment | |||||||||||||||||
Ride Control | 130 | (19 | ) | 149 | - | 149 | |||||||||||
Emission Control | 351 | (55 | ) | 406 | 139 | 267 | |||||||||||
Total Europe Original Equipment | 481 | (74 | ) | 555 | 139 | 416 | |||||||||||
Europe Aftermarket | |||||||||||||||||
Ride Control | 57 | (10 | ) | 67 | - | 67 | |||||||||||
Emission Control | 30 | (4 | ) | 34 | - | 34 | |||||||||||
Total Europe Aftermarket | 87 | (14 | ) | 101 | - | 101 | |||||||||||
South America & India | 142 | (30 | ) | 172 | 21 | 151 | |||||||||||
Total Europe, South America & India | 710 | (118 | ) | 828 | 160 | 668 | |||||||||||
Asia | 177 | 3 | 174 | 20 | 154 | ||||||||||||
Australia | 37 | (2 | ) | 39 | 3 | 36 | |||||||||||
Total Asia Pacific | 214 | 1 | 213 | 23 | 190 | ||||||||||||
Total Tenneco Inc. | $ | 1,920 | $ | (119 | ) | $ | 2,039 | $ | 452 | $ | 1,587 | ||||||
Q2 2011 | |||||||||||||||||
Substrate | Revenues | ||||||||||||||||
Sales | Excluding | ||||||||||||||||
Revenues | Excluding | Currency | |||||||||||||||
Currency | Excluding | Currency | and Substrate | ||||||||||||||
Revenues | Impact | Currency | Impact | Sales | |||||||||||||
North America Original Equipment | |||||||||||||||||
Ride Control | $ | 161 | $ | - | $ | 161 | $ | - | $ | 161 | |||||||
Emission Control | 520 | - | 520 | 246 | 274 | ||||||||||||
Total North America Original Equipment | 681 | - | 681 | 246 | 435 | ||||||||||||
North America Aftermarket | |||||||||||||||||
Ride Control | 145 | - | 145 | - | 145 | ||||||||||||
Emission Control | 48 | - | 48 | - | 48 | ||||||||||||
Total North America Aftermarket | 193 | - | 193 | - | 193 | ||||||||||||
Total North America | 874 | - | 874 | 246 | 628 | ||||||||||||
Europe Original Equipment | |||||||||||||||||
Ride Control | 151 | - | 151 | - | 151 | ||||||||||||
Emission Control | 385 | - | 385 | 133 | 252 | ||||||||||||
Total Europe Original Equipment | 536 | - | 536 | 133 | 403 | ||||||||||||
Europe Aftermarket | |||||||||||||||||
Ride Control | 70 | - | 70 | - | 70 | ||||||||||||
Emission Control | 44 | - | 44 | - | 44 | ||||||||||||
Total Europe Aftermarket | 114 | - | 114 | - | 114 | ||||||||||||
South America & India | 167 | - | 167 | 29 | 138 | ||||||||||||
Total Europe, South America & India | 817 | - | 817 | 162 | 655 | ||||||||||||
Asia | 155 | - | 155 | 24 | 131 | ||||||||||||
Australia | 42 | - | 42 | 3 | 39 | ||||||||||||
Total Asia Pacific | 197 | - | 197 | 27 | 170 | ||||||||||||
Total Tenneco Inc. | $ | 1,888 | $ | - | $ | 1,888 | $ | 435 | $ | 1,453 | |||||||
(1) Generally Accepted Accounting Principles |
(2) Tenneco presents the above reconciliation of revenues in order to reflect the trend in the company's sales, in various product lines and geographical regions, separately from the effects of doing business in currencies other than the U.S. dollar. Additionally, substrate sales include precious metals pricing, which may be volatile. Substrate sales occur when, at the direction of its OE customers, Tenneco purchases catalytic converters or components thereof from suppliers, uses them in its manufacturing processes and sells them as part of the completed system. While Tenneco original equipment customers assume the risk of this volatility, it impacts reported revenue. Excluding substrate sales removes this impact. Tenneco uses this information to analyze the trend in revenues before these factors. Tenneco believes investors find this information useful in understanding period to period comparisons in the company's revenues. |
ATTACHMENT 2 | |||||||||||||||||
TENNECO INC. | |||||||||||||||||
RECONCILIATION OF GAAP (1) REVENUE TO NON-GAAP REVENUE MEASURES (2) | |||||||||||||||||
Unaudited | |||||||||||||||||
(Millions) | |||||||||||||||||
YTD 2012 | |||||||||||||||||
Substrate | Revenues | ||||||||||||||||
Sales | Excluding | ||||||||||||||||
Revenues | Excluding | Currency | |||||||||||||||
Currency | Excluding | Currency | and Substrate | ||||||||||||||
Revenues | Impact | Currency | Impact | Sales | |||||||||||||
North America Original Equipment | |||||||||||||||||
Ride Control | $ | 344 | $ | (2 | ) | $ | 346 | $ | - | $ | 346 | ||||||
Emission Control | 1,234 | - | 1,234 | 546 | 688 | ||||||||||||
Total North America Original Equipment | 1,578 | (2 | ) | 1,580 | 546 | 1,034 | |||||||||||
North America Aftermarket | |||||||||||||||||
Ride Control | 298 | - | 298 | - | 298 | ||||||||||||
Emission Control | 106 | - | 106 | - | 106 | ||||||||||||
Total North America Aftermarket | 404 | - | 404 | - | 404 | ||||||||||||
Total North America | 1,982 | (2 | ) | 1,984 | 546 | 1,438 | |||||||||||
Europe Original Equipment | |||||||||||||||||
Ride Control | 269 | (26 | ) | 295 | - | 295 | |||||||||||
Emission Control | 732 | (75 | ) | 807 | 278 | 529 | |||||||||||
Total Europe Original Equipment | 1,001 | (101 | ) | 1,102 | 278 | 824 | |||||||||||
Europe Aftermarket | |||||||||||||||||
Ride Control | 100 | (13 | ) | 113 | - | 113 | |||||||||||
Emission Control | 52 | (5 | ) | 57 | - | 57 | |||||||||||
Total Europe Aftermarket | 152 | (18 | ) | 170 | - | 170 | |||||||||||
South America & India | 289 | (43 | ) | 332 | 44 | 288 | |||||||||||
Total Europe, South America & India | 1,442 | (162 | ) | 1,604 | 322 | 1,282 | |||||||||||
Asia | 332 | (4 | ) | 336 | 42 | 294 | |||||||||||
Australia | 76 | (1 | ) | 77 | 5 | 72 | |||||||||||
Total Asia Pacific | 408 | (5 | ) | 413 | 47 | 366 | |||||||||||
Total Tenneco Inc. | $ | 3,832 | $ | (169 | ) | $ | 4,001 | $ | 915 | $ | 3,086 | ||||||
YTD 2011 | |||||||||||||||||
Substrate | Revenues | ||||||||||||||||
Sales | Excluding | ||||||||||||||||
Revenues | Excluding | Currency | |||||||||||||||
Currency | Excluding | Currency | and Substrate | ||||||||||||||
Revenues | Impact | Currency | Impact | Sales | |||||||||||||
North America Original Equipment | |||||||||||||||||
Ride Control | $ | 313 | $ | - | $ | 313 | $ | - | $ | 313 | |||||||
Emission Control | 1,046 | - | 1,046 | 495 | 551 | ||||||||||||
Total North America Original Equipment | 1,359 | - | 1,359 | 495 | 864 | ||||||||||||
North America Aftermarket | |||||||||||||||||
Ride Control | 272 | - | 272 | - | 272 | ||||||||||||
Emission Control | 94 | - | 94 | - | 94 | ||||||||||||
Total North America Aftermarket | 366 | - | 366 | - | 366 | ||||||||||||
Total North America | 1,725 | - | 1,725 | 495 | 1,230 | ||||||||||||
Europe Original Equipment | |||||||||||||||||
Ride Control | 290 | - | 290 | - | 290 | ||||||||||||
Emission Control | 761 | - | 761 | 257 | 504 | ||||||||||||
Total Europe Original Equipment | 1,051 | - | 1,051 | 257 | 794 | ||||||||||||
Europe Aftermarket | |||||||||||||||||
Ride Control | 114 | - | 114 | - | 114 | ||||||||||||
Emission Control | 74 | - | 74 | - | 74 | ||||||||||||
Total Europe Aftermarket | 188 | - | 188 | - | 188 | ||||||||||||
South America & India | 319 | - | 319 | 55 | 264 | ||||||||||||
Total Europe, South America & India | 1,558 | - | 1,558 | 312 | 1,246 | ||||||||||||
Asia | 286 | - | 286 | 45 | 241 | ||||||||||||
Australia | 79 | - | 79 | 6 | 73 | ||||||||||||
Total Asia Pacific | 365 | - | 365 | 51 | 314 | ||||||||||||
Total Tenneco Inc. | $ | 3,648 | $ | - | $ | 3,648 | $ | 858 | $ | 2,790 | |||||||
(1) Generally Accepted Accounting Principles |
(2) Tenneco presents the above reconciliation of revenues in order to reflect the trend in the company's sales, in various product lines and geographical regions, 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 IC. | |||||||||||||||||
RECONCILIATION OF GAAP REVENUE TO NON-GAAP REVENUE MEASURES | |||||||||||||||||
Unaudited | |||||||||||||||||
(Millions except percents) | |||||||||||||||||
Q2 2012 vs. Q2 2011 $ Change and % Change Increase (Decrease) | |||||||||||||||||
Revenues | % Change | Revenues | % Change | ||||||||||||||
North America Original Equipment | |||||||||||||||||
Ride Control | $ | 12 | 7 | % | $ | 14 | 8 | % | |||||||||
Emission Control | 97 | 18 | % | 74 | 27 | % | |||||||||||
Total North America Original Equipment | 109 | 16 | % | 88 | 20 | % | |||||||||||
North America Aftermarket | |||||||||||||||||
Ride Control | 7 | 6 | % | 7 | 5 | % | |||||||||||
Emission Control | 6 | 11 | % | 6 | 11 | % | |||||||||||
Total North America Aftermarket | 13 | 7 | % | 13 | 7 | % | |||||||||||
Total North America | 122 | 14 | % | 101 | 16 | % | |||||||||||
Europe Original Equipment | |||||||||||||||||
Ride Control | (21 | ) | (13 | %) | (2 | ) | (1 | %) | |||||||||
Emission Control | (34 | ) | (9 | %) | 15 | 6 | % | ||||||||||
Total Europe Original Equipment | (55 | ) | (10 | %) | 13 | 4 | % | ||||||||||
Europe Aftermarket | |||||||||||||||||
Ride Control | (13 | ) | (19 | %) |
| (3 | ) | (5 | %) | ||||||||
Emission Control | (14 | ) | (32 | %) | (10 | ) | (22 | %) | |||||||||
Total Europe Aftermarket | (27 | ) | (24 | %) | (13 | ) | (12 | %) | |||||||||
South America & India | (25 | ) | (16 | %) | 13 | 9 | % | ||||||||||
Total Europe, South America & India | (107 | ) | (13 | %) | 13 | 2 | % | ||||||||||
Asia | 22 | 14 | % | 23 | 17 | % | |||||||||||
Australia | (5 | ) | (9 | %) | (3 | ) | (3 | %) | |||||||||
Total Asia Pacific | 17 | 9 | % | 20 | 13 | % | |||||||||||
Total Tenneco Inc. | $ | 32 | 2 | % | $ | 134 | 9 | % | |||||||||
YTD Q2 2012 vs. YTD Q2 2011 $ Change and % Change Increase (Decrease) | |||||||||||||||||
Revenues | % Change | Revenues | % Change | ||||||||||||||
North America Original Equipment | |||||||||||||||||
Ride Control | $ | 31 | 10 | % | $ | 33 | 10 | % | |||||||||
Emission Control | 188 | 18 | % | 137 | 25 | % | |||||||||||
Total North America Original Equipment | 219 | 16 | % | 170 | 20 | % | |||||||||||
North America Aftermarket | |||||||||||||||||
Ride Control | 26 | 10 | % | 26 | 9 | % | |||||||||||
Emission Control | 12 | 13 | % | 12 | 13 | % | |||||||||||
Total North America Aftermarket | 38 | 10 | % | 38 | 10 | % | |||||||||||
Total North America | 257 | 15 | % | 208 | 17 | % | |||||||||||
Europe Original Equipment | |||||||||||||||||
Ride Control | (21 | ) | (7 | %) | 5 | 2 | % | ||||||||||
Emission Control | (29 | ) | (4 | %) | 25 | 5 | % | ||||||||||
Total Europe Original Equipment | (50 | ) | (5 | %) | 30 | 4 | % | ||||||||||
Europe Aftermarket | |||||||||||||||||
Ride Control | (14 | ) | (13 | %) | (1 | ) | (2 | %) | |||||||||
Emission Control | (22 | ) | (29 | %) | (17 | ) | (22 | %) | |||||||||
Total Europe Aftermarket | (36 | ) | (19 | %) | (18 | ) | (10 | %) | |||||||||
South America & India | (30 | ) | (9 | %) | 24 | 9 | % | ||||||||||
Total Europe, South America & India | (116 | ) | (7 | %) | 36 | 3 | % | ||||||||||
Asia | 46 | 16 | % | 53 | 22 | % | |||||||||||
Australia | (3 | ) | (3 | %) | (1 | ) | 0 | % | |||||||||
Total Asia Pacific | 43 | 12 | % | 52 | 17 | % | |||||||||||
Total Tenneco Inc. | $ | 184 | 5 | % | $ | 296 | 11 | % | |||||||||
ATTACHMENT 2 | ||||||||||||||||
TENNECO INC. | ||||||||||||||||
RECONCILIATION OF NON-GAAP MEASURES | ||||||||||||||||
Debt net of cash / Adjusted LTM EBITDA including noncontrolling interests | ||||||||||||||||
Unaudited | ||||||||||||||||
(Millions except ratios) | ||||||||||||||||
Quarter Ended June 30, | ||||||||||||||||
2012 | 2011 | |||||||||||||||
Total debt | $ | 1,366 | $ | 1,294 | ||||||||||||
Cash and cash equivalents | 181 | 161 | ||||||||||||||
Debt net of cash balances (1) | $ | 1,185 | $ | 1,133 | ||||||||||||
Adjusted LTM EBITDA including noncontrolling interests (2) (3) | $ | 625 | $ | 565 | ||||||||||||
Ratio of debt net of cash balances to adjusted LTM EBITDA including noncontrolling interests (4) | 1.9x | 2.0x | ||||||||||||||
Q3 11 | Q4 11 | Q1 12 | Q2 12 | Q2 12 LTM | ||||||||||||
Net income attributable to Tenneco Inc. | $ | 30 | $ | 30 | $ | 30 | $ | 87 | $ | 177 | ||||||
Net income attributable to noncontrolling interests | 6 | 8 | 6 | 8 | 28 | |||||||||||
Income tax expense | 21 | 23 | 18 | 21 | 83 | |||||||||||
Interest expense (net of interest capitalized) | 27 | 27 | 42 | 21 | 117 | |||||||||||
EBIT, Earnings before interest expense, income taxes and noncontrolling interests (GAAP measure) | 84 | 88 | 96 | 137 | 405 | |||||||||||
Depreciation and amortization of other intangibles | 51 | 51 | 49 | 50 | 201 | |||||||||||
Total EBITDA including noncontrolling interests (2) | 135 | 139 | 145 | 187 | 606 | |||||||||||
Restructuring and related expenses | 4 | 1 | 1 | 2 | 8 | |||||||||||
Goodwill impairment charge (5) | 11 | - | - | - | 11 | |||||||||||
Total Adjusted EBITDA including noncontrolling interest (3) | $ | 150 | $ | 140 | $ | 146 | $ | 189 | $ | 625 | ||||||
Q3 10 | Q4 10 | Q1 11 | Q2 11 | Q2 11 LTM | ||||||||||||
Net income (loss) attributable to Tenneco Inc. | $ | 10 | $ | (18 | ) | $ | 47 | $ | 50 | $ | 89 | |||||
Net income attributable to noncontrolling interests | 6 | 7 | 5 | 7 | 25 | |||||||||||
Income tax expense | 15 | 24 | 14 | 30 | 83 | |||||||||||
Interest expense (net of interest capitalized) | 36 | 49 | 28 | 26 | 139 | |||||||||||
EBIT, Earnings before interest expense, income taxes and noncontrolling interests (GAAP measure) | 67 | 62 | 94 | 113 | 336 | |||||||||||
Depreciation and amortization of other intangibles | 55 | 53 | 51 | 54 | 213 | |||||||||||
Total EBITDA including noncontrolling interests (2) | 122 | 115 | 145 | 167 | 549 | |||||||||||
Restructuring and related expenses | 3 | 4 | 1 | 2 | 10 | |||||||||||
Pension charges (6) | 4 | 2 | - | - | 6 | |||||||||||
Total Adjusted EBITDA including noncontrolling interest (3) | $ | 129 | $ | 121 | $ | 146 | $ | 169 | $ | 565 | ||||||
(1) Tenneco presents debt net of cash balances because management believes it is a useful measure of Tenneco's credit position and progress toward reducing leverage. The calculation is limited in that the company may not always be able to use cash to repay debt on a dollar-for- dollar basis. | ||
(2) EBITDA including noncontrolling interests represents income before interest expense, income taxes, noncontrolling interests and depreciation and amortization. EBITDA including noncontrolling interests is not a calculation based upon generally accepted accounting principles. The amounts included in the EBITDA including noncontrolling interests calculation, however, are derived from amounts included in the historical statements of income data. In addition, EBITDA including noncontrolling interests should not be considered as an alternative to net income (loss) attributable to Tenneco Inc. or operating income as an indicator of the company's operating performance, or as an alternative to operating cash flows as a measure of liquidity. Tenneco has presented EBITDA including noncontrolling interests because it regularly reviews EBITDA including noncontrolling interests as a measure of the company's performance. In addition, Tenneco believes its investors utilize and analyze our EBITDA including noncontrolling interests for similar purposes. Tenneco also believes EBITDA including noncontrolling interests assists investors in comparing a company's performance on a consistent basis without regard to depreciation and amortization, which can vary significantly depending upon many factors. However, the EBITDA including noncontrolling interests measure presented may not always be comparable to similarly titled measures reported by other companies due to differences in the components of the calculation. | ||
| ||
(3) Adjusted EBITDA including noncontrolling interests is presented in order to reflect the results in a manner that allows a better understanding of operational activities separate from the financial impact of decisions made for the long term benefit of the company and other items impacting comparability between the periods. Similar adjustments to EBITDA including noncontrolling interests have been recorded in earlier periods, and similar types of adjustments can reasonably be expected to be recorded in future periods. The company believes investors find the non-GAAP information helpful in understanding the ongoing performance of operations separate from items that may have a disproportionate positive or negative impact on the company's financial results in any particular period. | ||
(4) Tenneco presents the above reconciliation of the ratio of debt net of cash to annual 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, annual adjusted EBITDA including noncontrolling interests is used as an indicator of the company's performance and debt net of cash is presented as an indicator of our credit position and progress toward reducing our financial leverage. This reconciliation is provided as supplemental information and not intended to replace the company's existing covenant ratios or any other financial measures that investors may find useful in describing the company's financial position. See notes (1), (2) and (3) for a description of the limitations of using debt net of cash, EBITDA including noncontrolling interests and adjusted EBITDA including noncontrolling interests. | ||
(5) Non-cash asset impairment charge related to goodwill for Australia. | ||
(6) Includes charges related to an actuarial loss for lump-sum pension payments. | ||
ATTACHMENT 2 | ||||||||
TENNECO INC. | ||||||||
RECONCILIATION OF GAAP (1) REVENUE TO NON-GAAP REVENUE MEASURES | ||||||||
Unaudited | ||||||||
(Millions) | ||||||||
Three Months Ended June 30, | ||||||||
2012 | 2011 | |||||||
Original equipment revenues | $ | 1,576 | $ | 1,525 | ||||
Aftermarket revenues | 344 | 363 | ||||||
Net sales and operating revenues | $ | 1,920 | $ | 1,888 | ||||
Six Months Ended June 30, | ||||||||
2012 | 2011 | |||||||
Original equipment revenues | $ | 3,177 | $ | 2,988 | ||||
Aftermarket revenues | 655 | 660 | ||||||
Net sales and operating revenues | $ | 3,832 | $ | 3,648 | ||||
(1) Generally Accepted Accounting Principles |
ATTACHMENT 2 | |||||||||||||||||||||||||||||||||
TENNECO INC. | |||||||||||||||||||||||||||||||||
RECONCILIATION OF GAAP (1) REVENUE AND EARNINGS TO NON-GAAP REVENUE AND EARNINGS MEASURES (2) | |||||||||||||||||||||||||||||||||
Unaudited | |||||||||||||||||||||||||||||||||
(Millions except percents) | |||||||||||||||||||||||||||||||||
Q2 2012 | Q2 2011 | ||||||||||||||||||||||||||||||||
North | Europe, | Asia | North | Europe, | Asia | ||||||||||||||||||||||||||||
America | SA & India | Pacific | Total | America | SA & India | Pacific | Total | ||||||||||||||||||||||||||
Net sales and operating revenues | $ | 996 | $ | 710 | $ | 214 | $ | 1,920 | $ | 874 | $ | 817 | $ | 197 | $ | 1,888 | |||||||||||||||||
Less: Substrate sales | 269 | 137 | 23 | 429 | 246 | 162 | 27 | 435 | |||||||||||||||||||||||||
Value-add revenues | $ | 727 | $ | 573 | $ | 191 | $ | 1,491 | $ | 628 | $ | 655 | $ | 170 | $ | 1,453 | |||||||||||||||||
EBIT | $ | 86 | $ | 32 | $ | 19 | $ | 137 | $ | 62 | $ | 37 | $ | 14 | $ | 113 | |||||||||||||||||
EBIT as a % of revenue | 8.6 | % | 4.5 | % | 8.9 | % | 7.1 | % | 7.1 | % | 4.5 | % | 7.1 | % | 6.0 | % | |||||||||||||||||
EBIT as a % of value-add revenue | 11.8 | % | 5.6 | % | 9.9 | % | 9.2 | % | 9.9 | % | 5.6 | % | 8.2 | % | 7.8 | % | |||||||||||||||||
Adjusted EBIT | $ | 86 | $ | 34 | $ | 19 | $ | 139 | $ | 63 | $ | 38 | $ | 14 | $ | 115 | |||||||||||||||||
Adjusted EBIT as a % of revenue | 8.6 | % | 4.8 | % | 8.9 | % | 7.2 | % | 7.2 | % | 4.7 | % | 7.1 | % | 6.1 | % | |||||||||||||||||
Adjusted EBIT as a % of value-add revenue | 11.8 | % | 5.9 | % | 9.9 | % | 9.3 | % | 10.0 | % | 5.8 | % | 8.2 | % | 7.9 | % | |||||||||||||||||
YTD 2012 | YTD 2011 | ||||||||||||||||||||||||||||||||
North | Europe, | Asia | North | Europe, | Asia | ||||||||||||||||||||||||||||
America | SA & India | Pacific | Total | America | SA & India | Pacific | Total | ||||||||||||||||||||||||||
Net sales and operating revenues | $ | 1,982 | $ | 1,442 | $ | 408 | $ | 3,832 | $ | 1,725 | $ | 1,558 | $ | 365 | $ | 3,648 | |||||||||||||||||
Less: Substrate sales | 546 | 290 | 49 | 885 | 495 | 312 | 51 | 858 | |||||||||||||||||||||||||
Value-add revenues | $ | 1,436 | $ | 1,152 | $ | 359 | $ | 2,947 | $ | 1,230 | $ | 1,246 | $ | 314 | $ | 2,790 | |||||||||||||||||
EBIT | $ | 157 | $ | 49 | $ | 27 | $ | 233 | $ | 124 | $ | 61 | $ | 22 | $ | 207 | |||||||||||||||||
EBIT as a % of revenue | 7.9 | % | 3.4 | % | 6.6 | % | 6.1 | % | 7.2 | % | 3.9 | % | 6.0 | % | 5.7 | % | |||||||||||||||||
EBIT as a % of value-add revenue | 10.9 | % | 4.3 | % | 7.5 | % | 7.9 | % | 10.1 | % | 4.9 | % | 7.0 | % | 7.4 | % | |||||||||||||||||
Adjusted EBIT | $ | 157 | $ | 52 | $ | 27 | $ | 236 | $ | 125 | $ | 63 | $ | 22 | $ | 210 | |||||||||||||||||
Adjusted EBIT as a % of revenue | 7.9 | % | 3.6 | % | 6.6 | % | 6.2 | % | 7.2 | % | 4.0 | % | 6.0 | % | 5.8 | % | |||||||||||||||||
Adjusted EBIT as a % of value-add revenue | 10.9 | % | 4.5 | % | 7.5 | % | 8.0 | % | 10.2 | % | 5.1 | % | 7.0 | % | 7.5 | % | |||||||||||||||||
(1) Generally Accepted Accounting Principles | ||
2) Tenneco presents the above reconciliation of revenues in order to reflect value-add revenues. Substrate sales include precious metals pricing, which may be volatile. Substrate sales occur when, at the direction of its OE customers, Tenneco purchases catalytic converters or components thereof from suppliers, uses them in its manufacturing processes and sells them as part of the completed system. While Tenneco original equipment customers assume the risk of this volatility, it impacts reported revenue. Excluding substrate sales removes this impact. Further, presenting EBIT as a percent of value-add revenue assists investors in evaluating our company's operational performance without the impact of such substrate sales. |
CONTACT:
Tenneco Inc.
Media inquiries
Bill Dawson, 847 482-5807
bdawson@tenneco.com
or
Investor inquiries
Linae Golla, 847 482-5162
lgolla@tenneco.com