EXHIBIT 11 TENNECO INC. AND CONSOLIDATED SUBSIDIARIES COMPUTATION OF EARNINGS PER SHARE OF COMMON STOCK (UNAUDITED) NINE THREE MONTHS ENDED MONTHS ENDED SEPTEMBER 30, SEPTEMBER 30, ----------------------- ----------------------- 1997 1996 1997 1996 ----------- ----------- ----------- ----------- (MILLIONS EXCEPT SHARE AMOUNTS) COMPUTATION FOR STATEMENTS OF INCOME Earnings Per Share (average shares outstanding): Income from continuing operations.............. $ 105 $ 76 $ 285 $ 254 Income from discontinued operations, net of income tax.............. -- 40 -- 518 Extraordinary loss, net of income tax........... -- (1) -- (1) ----------- ----------- ----------- ----------- Net income............... 105 115 285 771 Preferred stock dividends............... -- 2 -- 7 ----------- ----------- ----------- ----------- Net income to common stock................... $ 105 $ 113 $ 285 $ 764 =========== =========== =========== =========== Average shares of common stock outstanding(a).... 170,081,544 170,365,089 170,516,035 170,418,046 =========== =========== =========== =========== Earnings per average share of common stock: Continuing operations.. $ .62 $ .45 $ 1.67 $ 1.49 Discontinued operations............ -- .22 -- 3.00 Extraordinary loss..... -- (.01) -- (.01) ----------- ----------- ----------- ----------- $ .62 $ .66 $ 1.67 $ 4.48 =========== =========== =========== =========== ADDITIONAL COMPUTATIONS(B) Net income to common stock, per above................. $ 105 $ 113 $ 285 $ 764 =========== =========== =========== =========== Primary Earnings Per Share (including common stock equivalents): Average shares of common stock outstanding(a).... 170,081,544 170,365,089 170,516,035 170,418,046 Incremental common shares applicable to common stock options based on the common stock daily average market price during the period....... 883,202 210,701 450,480 462,904 Incremental common shares applicable to performance units based upon the attainment of specified goals......... 82,398 88,125 82,398 88,125 ----------- ----------- ----------- ----------- Average common shares, as adjusted................ 171,047,144 170,663,915 171,048,913 170,969,075 =========== =========== =========== =========== Earnings per average share of common stock (including common stock equivalents): Continuing operations.. $ .62 $ .45 $ 1.67 $ 1.48 Discontinued operations............ -- .22 -- 2.99 Extraordinary loss..... -- (.01) -- (.01) ----------- ----------- ----------- ----------- $ .62 $ .66 $ 1.67 $ 4.46 =========== =========== =========== =========== Fully Diluted Earnings Per Share: Average shares of common stock outstanding(a).... 170,081,544 170,365,089 170,516,035 170,418,046 Incremental common shares applicable to common stock options based on the more dilutive of the common stock ending or average market price during the period....... 1,057,932 233,326 1,057,932 550,364 Incremental common shares applicable to performance units based upon the attainment of specified goals......... 82,398 88,125 82,398 88,125 ----------- ----------- ----------- ----------- Average common shares assuming full dilution.. 171,221,874 170,686,540 171,656,365 171,056,535 =========== =========== =========== =========== Fully diluted earnings per average share, assuming conversion of all applicable securities: Continuing operations.. $ .62 $ .45 $ 1.66 $ 1.48 Discontinued operations............ -- .22 -- 2.99 Extraordinary loss..... -- (.01) -- (.01) ----------- ----------- ----------- ----------- $ .62 $ .66 $ 1.66 $ 4.46 =========== =========== =========== =========== - ------- NOTES: (a) In 1992, 12,000,000 shares of common stock were issued to the Tenneco Inc. Stock Employee Compensation Trust ("SECT"). Shares of common stock issued to a related trust are not considered to be outstanding in the computation of average shares of common stock until the shares are utilized to fund the obligations for which the trust was established. For the three months and nine months ended September 30, 1996, the SECT utilized 1,123,648 and 4,358,084 shares, respectively. At December 31, 1996, all shares had been utilized. (b) These calculations are submitted in accordance with Securities and Exchange Commission requirements although not required by Accounting Principles Board Opinion No. 15 because they result in dilution of less than 3%.