1

- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                            ------------------------

                                   FORM 10-Q

(mark one)

[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
    ACT OF 1934

FOR THE QUARTERLY PERIOD ENDED JUNE 30, 1999

                                       OR

[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
    ACT OF 1934

                          COMMISSION FILE NUMBER 1-12387

                            ---------------------------

                                   TENNECO INC.
              (Exact name of registrant as specified in its charter)


                                                     
            DELAWARE                                               76-0515284
(State or other jurisdiction of                                 (I.R.S. Employer
 incorporation or organization)                               Identification No.)
1275 KING STREET, GREENWICH, CT                                      06831
(Address of principal executive
             offices)                                              (Zip Code)


       REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE: (203) 863-1000

                            ------------------------

     Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports) and (2) has been subject to such
filing requirements for the past 90 days. Yes [X] No [ ]

     Indicate the number of shares outstanding of each of the issuer's classes
of common stock as of the latest practicable date.

     Common Stock, par value $.01 per share: 170,409,064 shares as of June 30,
1999.

- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
   2

                               TABLE OF CONTENTS



                                                                PAGE
                                                                ----
                                                             
PART I--FINANCIAL INFORMATION
     Item 1. Financial Statements (Unaudited)
     Tenneco Inc. and Consolidated Subsidiaries--
          Statements of Income (Loss).......................      2
          Statements of Cash Flows..........................      3
          Balance Sheets....................................      4
          Statements of Changes in Shareowners' Equity......      5
          Statements of Comprehensive Income (Loss).........      6
          Notes to Financial Statements.....................      7
     Item 2. Management's Discussion and Analysis of
      Financial Condition and Results of Operations.........     14
     Item 3. Quantitative and Qualitative Disclosures About
      Market Risk...........................................      *
PART II--OTHER INFORMATION
     Item 1. Legal Proceedings..............................      *
     Item 2. Changes in Securities..........................      *
     Item 3. Defaults Upon Senior Securities................      *
     Item 4. Submission of Matters to a Vote of Security
      Holders...............................................     25
     Item 5. Other Information..............................      *
     Item 6. Exhibits and Reports on Form 8-K...............     25


- ------------
*  No response to this item is included herein for the reason that it is
   inapplicable or the answer to such item is negative.

                 CAUTIONARY STATEMENT AND "SAFE HARBOR" OF THE
                PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995

     This Quarterly Report on Form 10-Q contains forward-looking statements
regarding: (i) strategic alternatives, including the expected timing and
tax-free nature of the spin-off, the planned sale of the containerboard interest
in the joint venture and the packaging and automotive companies after the
spin-off; (ii) the restructuring plan; (iii) capital resources; and (iv) the
Year 2000 issue (relating to potential equipment and computer failures by or at
the change in the century). See "Strategic Alternatives Analysis,"
"Restructuring and Other Charges," "Liquidity and Capital
Resources -- Capitalization," and "Year 2000" under "Management's Discussion and
Analysis of Financial Condition and Results of Operations." These
forward-looking statements are based on the current expectations of Tenneco (as
defined below). Because forward-looking statements involve risks and
uncertainties, the plans, actions and actual results could differ materially.
Among the factors that could cause plans, actions and results to differ
materially from current expectations are: (i) the general economic, political
and competitive conditions in markets and countries where Tenneco operates,
including currency fluctuations and other risks associated with operating in
foreign countries and changes in distribution channels; (ii) governmental
actions, including the ability to receive regulatory approvals and the timing of
such approvals; (iii) changes in capital availability or costs; (iv) results of
analysis regarding strategic alternatives; (v) changes in consumer demand and
prices, including decreases in demand for Tenneco products and its customers'
products and the resulting negative impact on revenues and margins from such
products; (vi) the cost of compliance with changes in regulations, including
environmental regulations; (vii) workforce factors such as strikes or labor
interruptions; (viii) material substitutions or increases in the costs of raw
materials; (ix) Tenneco's ability to integrate operations of acquired businesses
quickly and in a cost-effective manner; (x) new technologies; (xi) the ability
of Tenneco and those with whom it conducts business to timely resolve the Year
2000 issue, unanticipated costs of, problems with or delays in resolving the
Year 2000 issue, and the costs and impacts if the Year 2000 issue is not timely
resolved; (xii) changes by the Financial Accounting Standards Board or other
accounting regulatory bodies of authoritative generally accepted accounting
principles or policies; and (xiii) the timing and occurrence (or non-occurrence)
of transactions and events which may be subject to circumstances beyond
Tenneco's control.

                                        1
   3

                                     PART I

                             FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

                   TENNECO INC. AND CONSOLIDATED SUBSIDIARIES

                          STATEMENTS OF INCOME (LOSS)
                                  (UNAUDITED)



                                                          THREE MONTHS ENDED           SIX MONTHS ENDED
                                                               JUNE 30,                    JUNE 30,
                                                       -------------------------   -------------------------
                                                          1999          1998          1999          1998
                                                       -----------   -----------   -----------   -----------
                                                           (MILLIONS EXCEPT SHARE AND PER SHARE AMOUNTS)
                                                                                     
REVENUES
    Net sales and operating revenues --
         Automotive..................................  $       868   $       864   $     1,657   $     1,664
         Specialty Packaging.........................          738           731         1,404         1,361
         Other.......................................           --             7            --            10
                                                       -----------   -----------   -----------   -----------
                                                             1,606         1,602         3,061         3,035
    Other income --
         Gain (loss) on sale of businesses and
           assets, net...............................           (5)           (5)          (24)          (11)
         Other income, net...........................            7             9            13            26
                                                       -----------   -----------   -----------   -----------
                                                             1,608         1,606         3,050         3,050
                                                       -----------   -----------   -----------   -----------
COSTS AND EXPENSES
    Cost of sales (exclusive of depreciation shown
      below).........................................        1,106         1,086         2,135         2,092
    Engineering, research, and development...........           27             9            45            26
    Selling, general, and administrative.............          197           202           409           392
    Depreciation and amortization....................           82            81           165           160
                                                       -----------   -----------   -----------   -----------
                                                             1,412         1,378         2,754         2,670
                                                       -----------   -----------   -----------   -----------
INCOME BEFORE INTEREST EXPENSE, INCOME TAXES, AND
  MINORITY INTEREST..................................          196           228           296           380
    Interest expense (net of interest capitalized)...           54            51           109            97
    Income tax expense...............................           51            55            68            92
    Minority interest................................            8             8            14            16
                                                       -----------   -----------   -----------   -----------
INCOME FROM CONTINUING OPERATIONS....................           83           114           105           175
Income (loss) from discontinued operations, net of
  income tax.........................................            9            23          (163)           37
                                                       -----------   -----------   -----------   -----------
Income (loss) before extraordinary loss..............           92           137           (58)          212
Extraordinary loss, net of income tax................           --            --            (7)           --
                                                       -----------   -----------   -----------   -----------
Income (loss) before cumulative effect of change in
  accounting principle...............................           92           137           (65)          212
Cumulative effect of change in accounting principle,
  net of income tax..................................           --            --          (134)           --
                                                       -----------   -----------   -----------   -----------
NET INCOME (LOSS)....................................  $        92   $       137   $      (199)  $       212
                                                       ===========   ===========   ===========   ===========
EARNINGS (LOSS) PER SHARE
Average shares of common stock outstanding --
    Basic............................................  167,119,483   169,174,444   166,937,362   169,341,555
    Diluted..........................................  167,501,881   169,869,703   167,319,412   169,936,676
Basic earnings (loss) per share of common stock --
    Continuing operations............................  $       .50   $       .67   $       .63   $      1.03
    Discontinued operations..........................          .05           .14          (.98)          .22
    Extraordinary loss...............................           --            --          (.04)           --
    Cumulative effect of change in accounting
      principle......................................           --            --          (.80)           --
                                                       -----------   -----------   -----------   -----------
                                                       $       .55   $       .81   $     (1.19)  $      1.25
                                                       ===========   ===========   ===========   ===========
Diluted earnings (loss) per share of common stock --
    Continuing operations............................  $       .50   $       .67   $       .63   $      1.03
    Discontinued operations..........................          .05           .14          (.98)          .22
    Extraordinary loss...............................           --            --          (.04)           --
    Cumulative effect of change in accounting
      principle......................................           --            --          (.80)           --
                                                       -----------   -----------   -----------   -----------
                                                       $       .55   $       .81   $     (1.19)  $      1.25
                                                       ===========   ===========   ===========   ===========
Cash dividends per share of common stock.............  $       .30   $       .30   $       .60   $       .60
                                                       ===========   ===========   ===========   ===========


  The accompanying notes to financial statements are an integral part of these
                          statements of income (loss).
                                        2
   4

                   TENNECO INC. AND CONSOLIDATED SUBSIDIARIES

                            STATEMENTS OF CASH FLOWS

                                  (UNAUDITED)



                                                              SIX MONTHS ENDED
                                                                  JUNE 30,
                                                              ----------------
                                                               1999      1998
                                                              -------    -----
                                                                 (MILLIONS)
                                                                   
OPERATING ACTIVITIES
Income from continuing operations...........................  $   105    $ 175
Adjustments to reconcile income from continuing operations
  to cash provided (used) by operating activities --
     Depreciation and amortization..........................      165      160
     Deferred income taxes..................................       83       77
     (Gain) loss on sale of businesses and assets, net......       24       11
     Changes in components of working capital --
          (Increase) decrease in receivables................     (215)    (180)
          (Increase) decrease in inventories................      (55)     (27)
          (Increase) decrease in prepayments and other
           current assets...................................      (10)     (11)
          Increase (decrease) in payables...................      (19)      (7)
          Increase (decrease) in taxes accrued..............      (55)       3
          Increase (decrease) in interest accrued...........        2       --
          Increase (decrease) in other current
           liabilities......................................      (40)     (64)
     Other..................................................     (104)     (67)
                                                              -------    -----
Cash provided (used) by continuing operations...............     (119)      70
Cash provided (used) by discontinued operations.............      (62)     108
                                                              -------    -----
Net cash provided (used) by operating activities............     (181)     178
                                                              -------    -----
INVESTING ACTIVITIES
Net proceeds related to the sale of discontinued
  operations................................................      306       --
Net proceeds from sale of assets............................       36       17
Expenditures for plant, property, and equipment.............     (145)    (181)
Acquisition of businesses...................................      (37)     (58)
Expenditures for plant, property, and
  equipment -- discontinued operations......................   (1,129)     (51)
Investments and other.......................................        4      (41)
                                                              -------    -----
Net cash provided (used) by investing activities............     (965)    (314)
                                                              -------    -----
FINANCING ACTIVITIES
Issuance of common and treasury shares......................       20       27
Purchase of common stock....................................       (4)     (82)
Issuance of long-term debt..................................    1,761        3
Retirement of long-term debt................................      (29)     (15)
Net increase (decrease) in short-term debt excluding current
  maturities on
  long-term debt............................................     (478)     294
Dividends (common)..........................................     (100)    (102)
                                                              -------    -----
Net cash provided (used) by financing activities............    1,170      125
                                                              -------    -----
Effect of foreign exchange rate changes on cash and
  temporary cash investments................................       (2)      --
                                                              -------    -----
Increase (decrease) in cash and temporary cash
  investments...............................................       22      (11)
Cash and temporary cash investments, January 1..............       36       41
                                                              -------    -----
Cash and temporary cash investments, June 30 (Note).........  $    58    $  30
                                                              =======    =====
Cash paid during the period for interest....................  $   126    $ 127
Cash paid during the period for income taxes (net of
  refunds)..................................................  $    31    $  (5)
NON-CASH INVESTING AND FINANCING ACTIVITIES
Common equity interest received related to the sale of
  containerboard operations.................................  $   194    $  --
Principal amount of long-term debt assumed by buyers of
  containerboard
  operations................................................  $(1,760)   $  --


- -------------------------
Note: Cash and temporary cash investments include highly liquid investments with
      a maturity of three months or less at the date of purchase.

  The accompanying notes to financial statements are an integral part of these
                           statements of cash flows.

                                        3
   5

                   TENNECO INC. AND CONSOLIDATED SUBSIDIARIES

                                 BALANCE SHEETS

                                  (UNAUDITED)



                                                                JUNE 30,     DECEMBER 31,    JUNE 30,
                                                                ---------    ------------    ---------
                                                                  1999           1998          1998
                                                                ---------    ------------    ---------
                                                                              (MILLIONS)
                                                                                    
                           ASSETS
Current assets:
    Cash and temporary cash investments.....................     $   58         $   36        $   30
    Receivables --
         Customer notes and accounts, net...................        912            766           875
         Income taxes.......................................          7             18            22
         Other..............................................         44             64            48
    Inventories --
         Finished goods.....................................        499            467           464
         Work in process....................................        136            130           112
         Raw materials......................................        123            136           134
         Materials and supplies.............................         89             93            87
    Deferred income taxes...................................         87             46            73
    Prepayments and other...................................        114            182           254
                                                                 ------         ------        ------
                                                                  2,069          1,938         2,099
                                                                 ------         ------        ------
Other assets:
    Long-term notes receivable, net.........................         42             45            46
    Goodwill and intangibles, net...........................      1,538          1,551         1,534
    Deferred income taxes...................................         42             37            54
    Pension assets..........................................        891            843           796
    Other...................................................        202            344           313
                                                                 ------         ------        ------
                                                                  2,715          2,820         2,743
                                                                 ------         ------        ------
Plant, property, and equipment, at cost.....................      3,928          4,001         3,797
    Less -- Reserves for depreciation and amortization......      1,384          1,351         1,239
                                                                 ------         ------        ------
                                                                  2,544          2,650         2,558
                                                                 ------         ------        ------
Net assets of discontinued operations.......................        133            366           382
                                                                 ------         ------        ------
                                                                 $7,461         $7,774        $7,782
                                                                 ======         ======        ======
            LIABILITIES AND SHAREOWNERS' EQUITY
Current liabilities:
    Short-term debt (including current maturities on
      long-term debt).......................................     $  573         $  900        $  503
    Trade payables..........................................        608            592           581
    Taxes accrued...........................................         92             45            67
    Accrued liabilities.....................................        381            368           295
    Other...................................................        151            142           208
                                                                 ------         ------        ------
                                                                  1,805          2,047         1,654
                                                                 ------         ------        ------
Long-term debt..............................................      2,326          1,983         2,235
                                                                 ------         ------        ------
Deferred income taxes.......................................        417            387           495
                                                                 ------         ------        ------
Postretirement benefits.....................................        280            302           235
                                                                 ------         ------        ------
Deferred credits and other liabilities......................         86            130           182
                                                                 ------         ------        ------
Commitments and contingencies
Minority interest...........................................        425            421           422
                                                                 ------         ------        ------
Shareowners' equity:
    Common stock............................................          2              2             2
    Premium on common stock and other capital surplus.......      2,718          2,710         2,699
    Accumulated other comprehensive income (loss)...........       (194)           (91)         (142)
    Retained earnings (accumulated deficit).................       (157)           142           199
                                                                 ------         ------        ------
                                                                  2,369          2,763         2,758
    Less -- Shares held as treasury stock, at cost..........        247            259           199
                                                                 ------         ------        ------
                                                                  2,122          2,504         2,559
                                                                 ------         ------        ------
                                                                 $7,461         $7,774        $7,782
                                                                 ======         ======        ======


  The accompanying notes to financial statements are an integral part of these
                                balance sheets.
                                        4
   6

                   TENNECO INC. AND CONSOLIDATED SUBSIDIARIES

                  STATEMENTS OF CHANGES IN SHAREOWNERS' EQUITY

                                  (UNAUDITED)



                                                              SIX MONTHS ENDED JUNE 30,
                                                     -------------------------------------------
                                                             1999                   1998
                                                     --------------------   --------------------
                                                       SHARES      AMOUNT     SHARES      AMOUNT
                                                     -----------   ------   -----------   ------
                                                           (MILLIONS EXCEPT SHARE AMOUNTS)
                                                                              
COMMON STOCK
Balance January 1..................................  173,670,197   $    2   172,569,889   $    2
     Issued pursuant to benefit plans..............      334,816       --       539,220       --
                                                     -----------   ------   -----------   ------
Balance June 30....................................  174,005,013        2   173,109,109        2
                                                     ===========   ------   ===========   ------
PREMIUM ON COMMON STOCK AND OTHER CAPITAL SURPLUS
Balance January 1..................................                 2,710                  2,679
     Premium on common stock issued pursuant to
       benefit plans...............................                     8                     20
                                                                   ------                 ------
Balance June 30....................................                 2,718                  2,699
                                                                   ------                 ------
ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)
Balance January 1..................................                   (91)                  (122)
     Other comprehensive income (loss).............                  (103)                   (20)
                                                                   ------                 ------
Balance June 30....................................                  (194)                  (142)
                                                                   ------                 ------
RETAINED EARNINGS (ACCUMULATED DEFICIT)
Balance January 1..................................                   142                     89
     Net income (loss).............................                  (199)                   212
     Dividends on common stock.....................                  (100)                  (102)
                                                                   ------                 ------
Balance June 30....................................                  (157)                   199
                                                                   ------                 ------
LESS -- COMMON STOCK HELD AS TREASURY STOCK, AT
  COST
Balance January 1..................................    6,757,678      259     2,928,189      120
     Shares acquired...............................      121,867        4     2,202,423       88
     Shares issued pursuant to benefit and dividend
       reinvestment plans..........................     (417,961)     (16)     (219,711)      (9)
                                                     -----------   ------   -----------   ------
Balance June 30....................................    6,461,584      247     4,910,901      199
                                                     ===========   ------   ===========   ------
     Total.........................................                $2,122                 $2,559
                                                                   ======                 ======


  The accompanying notes to financial statements are an integral part of these
                 statements of changes in shareowners' equity.
                                        5
   7

                   TENNECO INC. AND CONSOLIDATED SUBSIDIARIES

                   STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
                                  (UNAUDITED)



                                                            THREE MONTHS ENDED JUNE 30,
                                           -------------------------------------------------------------
                                                       1999                            1998
                                           -----------------------------   -----------------------------
                                            ACCUMULATED                     ACCUMULATED
                                               OTHER                           OTHER
                                           COMPREHENSIVE   COMPREHENSIVE   COMPREHENSIVE   COMPREHENSIVE
                                              INCOME          INCOME          INCOME          INCOME
                                           -------------   -------------   -------------   -------------
                                                                    (MILLIONS)
                                                                               
NET INCOME (LOSS)........................                      $  92                           $137
                                                               -----                           ----
ACCUMULATED OTHER COMPREHENSIVE INCOME
  CUMULATIVE TRANSLATION ADJUSTMENT
  Balance April 1........................      $(159)                          $(145)
     Translation of foreign currency
       statements........................        (26)            (26)              3              3
                                               -----                           -----
  Balance June 30........................       (185)                           (142)
                                               -----                           -----
  ADDITIONAL MINIMUM PENSION LIABILITY
     ADJUSTMENT
  Balance April 1........................         (9)                             --
     Additional minimum pension liability
       adjustment........................         --              --              --             --
                                               -----                           -----
  Balance June 30........................         (9)                             --
                                               -----                           -----
Balance June 30..........................      $(194)                          $(142)
                                               =====                           =====
                                                               -----                           ----
Other comprehensive income (loss)........                        (26)                             3
                                                               -----                           ----
COMPREHENSIVE INCOME (LOSS)..............                      $  66                           $140
                                                               =====                           ====




                                                             SIX MONTHS ENDED JUNE 30,
                                           -------------------------------------------------------------
                                                       1999                            1998
                                           -----------------------------   -----------------------------
                                            ACCUMULATED                     ACCUMULATED
                                               OTHER                           OTHER
                                           COMPREHENSIVE   COMPREHENSIVE   COMPREHENSIVE   COMPREHENSIVE
                                              INCOME          INCOME          INCOME          INCOME
                                           -------------   -------------   -------------   -------------
                                                                    (MILLIONS)
                                                                               
NET INCOME (LOSS)........................                      $(199)                          $212
                                                               -----                           ----
ACCUMULATED OTHER COMPREHENSIVE INCOME
  CUMULATIVE TRANSLATION ADJUSTMENT
  Balance January 1......................      $ (82)                          $(122)
     Translation of foreign currency
       statements........................       (103)           (103)            (20)           (20)
                                               -----                           -----
  Balance June 30........................       (185)                           (142)
                                               -----                           -----
  ADDITIONAL MINIMUM PENSION LIABILITY
     ADJUSTMENT
  Balance January 1......................         (9)                             --
     Additional minimum pension liability
       adjustment........................         --              --              --             --
                                               -----                           -----
  Balance June 30........................         (9)                             --
                                               -----                           -----
Balance June 30..........................      $(194)                          $(142)
                                               =====                           =====
                                                               -----                           ----
Other comprehensive income (loss)........                       (103)                           (20)
                                                               -----                           ----
COMPREHENSIVE INCOME (LOSS)..............                      $(302)                          $192
                                                               =====                           ====


      The accompanying notes to financial statements are an integral part
              of these statements of comprehensive income (loss).
                                        6
   8

                   TENNECO INC. AND CONSOLIDATED SUBSIDIARIES

                         NOTES TO FINANCIAL STATEMENTS

                                  (UNAUDITED)

     (1) In the opinion of Tenneco Inc. (the "Company"), the accompanying
unaudited financial statements of Tenneco Inc. and its consolidated subsidiaries
("Tenneco") contain all adjustments (consisting of normal recurring adjustments)
necessary to present fairly the financial position, results of operations, cash
flows, changes in shareowners' equity, and comprehensive income for the periods
indicated. The unaudited interim consolidated financial statements have been
prepared pursuant to the rules and regulations of the Securities and Exchange
Commission. Accordingly, they do not include all of the information and
footnotes required by generally accepted accounting principles. The consolidated
financial statements of Tenneco include all majority-owned subsidiaries of the
Company. Investments in 20% to 50% owned companies where the Company has the
ability to exert significant influence over operating and financial policies are
carried at cost plus equity in undistributed earnings and cumulative translation
adjustments since date of acquisition.

     Prior year's financial statements have been reclassified where appropriate
to conform to 1999 presentations.

     (2) In July 1998, Tenneco's Board of Directors authorized management to
develop a broad range of strategic alternatives which could result in the
separation of the automotive, paperboard packaging, and specialty packaging
businesses. As part of that strategic alternatives analysis, Tenneco has taken
the following actions:

     - In January 1999, Tenneco reached an agreement to contribute the
       containerboard assets of its paperboard packaging segment to a new joint
       venture with an affiliate of Madison Dearborn Partners, Inc. The
       contribution to the joint venture was completed in April 1999. Tenneco
       received consideration of cash and debt assumption totaling approximately
       $2 billion and a 45 percent common equity interest in the joint venture
       (now 43 percent due to subsequent management equity issuances) valued at
       approximately $200 million.

     - In April 1999, Tenneco reached an agreement to sell the paperboard
       packaging segment's other assets, its folding carton operation, to
       Caraustar Industries. This transaction closed in June 1999.

     - Also in April 1999, Tenneco announced that its Board of Directors had
       approved the separation of its automotive and packaging businesses into
       two separate, independent companies.

     - In June 1999, Tenneco's Board of Directors approved a plan to sell
       Packaging's remaining interest in its containerboard joint venture.
       Tenneco expects the sale to be completed before the spin-off discussed
       below.

     As a result of the decision to sell Tenneco's remaining interest in the
containerboard joint venture, Tenneco's paperboard packaging segment is
presented as a discontinued operation in the accompanying financial statements.
Reference is made to Note 3 for information related to discontinued operations.

     The separation of Tenneco's automotive and packaging businesses will be
accomplished by the spin-off of the common stock of Tenneco Packaging to Tenneco
shareowners (the "Spin-off"). At the time of the Spin-off, Packaging will
include Tenneco's specialty packaging business, Tenneco's administrative
services operations and the remaining interest in the containerboard joint
venture if the sale has not been completed. Tenneco and Tenneco Packaging are,
however, currently analyzing the alternatives with respect to the administrative
services operations.

     Before the Spin-off, Tenneco will realign substantially all of its existing
debt through some combination of tender offers, exchange offers, prepayments,
and other refinancings. This debt realignment will be financed by internally
generated cash, borrowings by Tenneco under a new credit facility, the issuance
by Tenneco of subordinated debt, and borrowings by Packaging under a new credit
facility.

     Also before the Spin-off, Tenneco will restructure its existing businesses,
assets, and liabilities through a series of corporate restructuring
transactions. As Tenneco is currently organized, ownership of its subsidiaries
                                        7
   9
                   TENNECO INC. AND CONSOLIDATED SUBSIDIARIES

                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

                                  (UNAUDITED)

is based on geographic location and tax considerations rather than on the
businesses in which the subsidiaries are involved. Therefore, Tenneco will need
to restructure its existing businesses so that the assets, liabilities, and
operations of its packaging business and administrative services operations will
be owned by Tenneco Packaging, and the assets, liabilities, and operations of
its automotive businesses will be owned by Tenneco.

     The Spin-off is subject to conditions, including formal declaration of the
Spin-off by the Tenneco Board of Directors, a favorable determination that the
Spin-off will be tax-free for U.S. federal income tax purposes, and the
successful completion of the debt realignment and corporate restructuring
transactions. Tenneco has requested a favorable ruling from the Internal Revenue
Service on the tax-free nature of the Spin-off.

     (3) In January 1999, Tenneco reached an agreement to contribute the
containerboard assets of its paperboard packaging segment to a new joint venture
with an affiliate of Madison Dearborn Partners, Inc. The contribution to the
joint venture was completed in April 1999. Tenneco received consideration of
cash and debt assumption totaling approximately $2 billion plus a 45 percent
common equity interest in the joint venture (now 43 percent due to subsequent
management equity issuances) valued at approximately $200 million. The
containerboard assets contributed to the joint venture represented substantially
all of the assets of Tenneco's paperboard packaging segment and included four
mills, 67 corrugated products plants, and an ownership or leasehold interest in
approximately 950,000 acres of timberland. Prior to the transaction, Tenneco
Packaging borrowed approximately $1.8 billion and used approximately $1.2
billion of those borrowings to acquire assets used by the containerboard
business under operating leases and timber cutting rights and to purchase
containerboard business accounts receivable that had previously been sold to a
third party. The remainder of the borrowings was remitted to Tenneco and used to
repay a portion of Tenneco's short-term debt. Tenneco Packaging then contributed
the containerboard business assets (subject to the new indebtedness and the
containerboard business liabilities) to the joint venture in exchange for $247
million in cash and the 45 percent interest in the joint venture. As a result of
the transaction, Tenneco recognized a pre-tax loss of $293 million, $178 million
after-tax or $1.07 per diluted common share, in the first quarter of 1999, based
on the amount by which the carrying amount of the containerboard assets exceeded
the fair value of those assets, less cost to sell. The estimate of fair value of
the containerboard assets was based on the fair value of the consideration
received by Tenneco from the joint venture.

     In June 1999, Tenneco's Board of Directors approved a plan to sell
Packaging's remaining interest in its containerboard joint venture. Tenneco
expects the sale to be completed before the Spin-off. As a result of the
decision to sell the remaining interest in the containerboard joint venture,
Tenneco's paperboard packaging segment is presented as a discontinued operation
in the accompanying financial statements.

     In April 1999, Tenneco reached an agreement to sell the paperboard
packaging segment's other assets, its folding carton operation, to Caraustar
Industries. Tenneco received cash proceeds of $73 million from this transaction
which closed in June 1999. As a result of the sale transaction, Tenneco
recognized a pre-tax gain of $14 million, $9 million after-tax or $.05 per
diluted share and is included in discontinued operations in the second quarter
of 1999.

                                        8
   10
                   TENNECO INC. AND CONSOLIDATED SUBSIDIARIES

                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

                                  (UNAUDITED)

     Revenues and income for the paperboard packaging discontinued operations
are shown in the following table:



                                                          THREE MONTHS
                                                              ENDED         SIX MONTHS
                                                            JUNE 30,      ENDED JUNE 30,
                                                          -------------   --------------
                                                          1999    1998     1999    1998
                                                          -----   -----   ------   -----
                                                                       
Net sales and operating revenues........................   $53    $394    $ 445    $770
                                                           ===    ====    =====    ====
Income before income taxes and interest allocation......   $ 4    $ 32    $  22    $ 66
Income tax (expense) benefit............................    (4)    (12)     (11)    (26)
                                                           ---    ----    -----    ----
Income before interest allocation.......................    --      20       11      40
Allocated interest expense, net of income tax...........    --      (6)      (5)    (12)
                                                           ---    ----    -----    ----
Income from discontinued operations before
  disposition...........................................    --      14        6      28
Gain (loss) on disposition, net of income tax...........     9       9     (169)      9
                                                           ---    ----    -----    ----
Income (loss) from discontinued operations..............   $ 9    $ 23    $(163)   $ 37
                                                           ===    ====    =====    ====


     (4) In the fourth quarter of 1998, Tenneco's Board of Directors approved an
extensive restructuring plan designed to reduce administrative and operational
overhead costs in every part of Tenneco's business. Tenneco recorded a pre-tax
charge to income from continuing operations of $86 million, $55 million
after-tax or $.33 per diluted common share. Of the pre-tax charge, for
operational restructuring plans, $36 million related to the consolidation of the
manufacturing and distribution operations of Automotive's North American
aftermarket business and $10 million was recorded in the Specialty Packaging
business. A staff and related cost reduction plan, which covers employees in
both the operating units and at corporate, is expected to cost $40 million.

     The Automotive aftermarket restructuring involves closing two plant
locations and five distribution centers, with the elimination of 302 positions
at those locations. The Specialty Packaging restructuring plans involve the
elimination of production lines at two plants resulting in the elimination of
104 positions. Additionally, Specialty Packaging will exit four joint ventures.
The staff and related cost reduction plan involves the elimination of 638
administrative positions in Tenneco's two business units and its corporate
operations.

     The fixed assets at the locations to be closed and for the production lines
to be eliminated, as well as the joint venture investments, were written down to
their estimated fair value. No significant cash proceeds are expected to be
received from the ultimate disposal of these assets.

     As of June 30, 1999, approximately 902 employees have been terminated. To
address customer service issues, the closure of one Automotive aftermarket
distribution center has been delayed until the second quarter of 2000. All other
restructuring actions are being executed according to the initial plan and are
expected to be complete by the fourth quarter of 1999. During the six months
ended June 30, 1999, the Automotive aftermarket business closed one plant
location and four distribution centers.

     In the first quarter of 1999, in connection with the sale of the
containerboard assets, Tenneco adopted a plan to realign its headquarters
functions. This plan involves the severance of approximately 40 employees, and
the closing of the Greenwich, Connecticut, headquarters facility. The charge was
recorded in Tenneco's "Other" segment in the amount of $29 million pre-tax, $17
million after-tax or $.10 per diluted common share. Assets were written down to
net realizable value. Tenneco collected approximately $30 million in the second
quarter of 1999 related to the sale of these assets.

                                        9
   11
                   TENNECO INC. AND CONSOLIDATED SUBSIDIARIES

                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

                                  (UNAUDITED)

     Amounts related to the restructuring plan are shown in the following table:



                                                             SIX MONTHS ENDED JUNE 30, 1999
                                                           -----------------------------------
                                       DECEMBER 31, 1998                              CHARGED    BALANCE AT
                                         RESTRUCTURING     RESTRUCTURING     CASH     TO ASSET    JUNE 30,
                                        CHARGE BALANCE        CHARGE       PAYMENTS   ACCOUNTS      1999
                                       -----------------   -------------   --------   --------   ----------
                                                                    (MILLIONS)
                                                                                  
Severance............................         $30               $16          $18        $--         $28
Asset impairments....................          --                13           --         13          --
Facility exit costs..................           2                --            1         --           1
                                              ---               ---          ---        ---         ---
                                              $32               $29          $19        $13         $29
                                              ===               ===          ===        ===         ===


     (5) Tenneco is a party to various legal proceedings arising from its
operations. Tenneco believes that the outcome of these proceedings, individually
and in the aggregate, will not have a material adverse effect on its financial
position or results of operations.

     (6) Tenneco is subject to a variety of environmental and pollution control
laws and regulations in all jurisdictions in which it operates. Tenneco has
provided reserves for compliance with these laws and regulations where it is
probable that a liability exists and where Tenneco can make a reasonable
estimate of the liability. The estimated liabilities recorded are subject to
change as more information becomes available regarding the magnitude of possible
cleanup costs and the timing, varying costs, and effectiveness of alternative
cleanup technologies. However, Tenneco believes that any additional costs which
may arise as more information becomes available will not have a material adverse
effect on its financial position or results of operations.

     (7) In the first quarter of 1999, Tenneco recorded an extraordinary loss
for extinguishment of debt of $7 million (net of a $3 million income tax
benefit), or $.04 per diluted common share. The loss related to early retirement
of debt in connection with the sale of the containerboard assets.

     (8) In June 1998, the Financial Accounting Standards Board ("FASB") issued
Statement of Financial Accounting Standards ("FAS") No. 133, "Accounting for
Derivative Instruments and Hedging Activities." This statement establishes new
accounting and reporting standards requiring that all derivative instruments
(including certain derivative instruments embedded in other contracts) be
recorded in the balance sheet as either an asset or liability measured at its
fair value. The statement requires that changes in the derivative's fair value
be recognized currently in earnings unless specific hedge accounting criteria
are met. Special accounting for qualifying hedges allows a derivative's gains
and losses to offset related results on the hedged item in the income statement
and requires that a company must formally document, designate, and assess the
effectiveness of transactions that receive hedge accounting treatment. This
statement cannot be applied retroactively and is effective for all fiscal years
beginning after June 15, 2000. Tenneco is currently evaluating the new standard
but has not yet determined the impact it will have on its financial position or
results of operations.

     In April 1998, the American Institute of Certified Public Accountants
("AICPA") issued Statement of Position ("SOP") 98-5, "Reporting on the Costs of
Start-Up Activities," which requires costs of start-up activities to be expensed
as incurred. This statement is effective for fiscal years beginning after
December 15, 1998. The statement requires previously capitalized costs related
to start-up activities to be expensed as a cumulative effect of a change in
accounting principle when the statement is adopted. Prior to January 1, 1999,
Tenneco capitalized certain costs related to start-up activities, primarily
engineering costs for new automobile original equipment platforms. Tenneco
adopted SOP 98-5 on January 1, 1999, and recorded an after-tax charge for the
cumulative effect of this change in accounting principle of $102 million (net of
a $50 million tax benefit), or $.61 per diluted common share. The change in
accounting principle decreased income from

                                       10
   12
                   TENNECO INC. AND CONSOLIDATED SUBSIDIARIES

                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

                                  (UNAUDITED)

continuing operations by $2 million (net of a $1 million tax benefit), or $.01
per diluted common share for the six months ended June 30, 1999. If the new
accounting method had been applied retroactively, income from continuing
operations for the six months ended June 30, 1998, would have been lower by $13
million (net of a $8 million tax benefit), or $.08 per diluted common share. The
change in accounting principle had no impact on the three months ended June 30,
1999. If the new accounting method had been applied retroactively, income from
continuing operations for the three months ended June 30, 1998, would have been
lower by $6 million (net of a $4 million tax benefit), or $.04 per diluted
common share.

     In March 1998, the AICPA issued SOP 98-1, "Accounting for the Costs of
Computer Software Developed or Obtained for Internal Use," which establishes new
accounting and reporting standards for the costs of computer software developed
or obtained for internal use. This statement requires prospective application
for fiscal years beginning after December 15, 1998. Tenneco adopted SOP 98-1 on
January 1, 1999. The impact of this new standard did not have a significant
effect on Tenneco's financial position or results of operations.

     Effective January 1, 1999, Tenneco changed its method of accounting for
customer acquisition costs from a deferral method to an expense-as-incurred
method. In connection with Tenneco's decision to separate its automotive and
specialty packaging businesses into independent public companies, Tenneco
determined that a change to an expense-as-incurred method of accounting for
automotive aftermarket customer acquisition costs was preferable in order to
permit improved comparability of stand-alone financial results with its
aftermarket industry competitors. Tenneco recorded an after-tax charge for the
cumulative effect of this change in accounting principle of $32 million (net of
a $22 million tax benefit), or $.19 per diluted common share. The change in
accounting principle increased income from continuing operations by $5 million
(net of $4 million in income tax expense), or $.03 per diluted common share for
the six months ended June 30, 1999. If the new accounting principle had been
applied retroactively, income from continuing operations for the six months
ended June 30, 1998, would have been lower by $2 million (net of a $1 million
tax benefit), or $.01 per diluted common share. For the three months ended June
30, 1999, the change in accounting principle increased income from continuing
operations by $2 million (net of $2 million in income tax expense), or $.01 per
diluted common share. If the new accounting principle had been applied
retroactively, income from continuing operations for the three months ended June
30, 1998, would have been higher by $2 million (net of $2 million in income tax
expense), or $.01 per diluted common share.

                                       11
   13
                   TENNECO INC. AND CONSOLIDATED SUBSIDIARIES

                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

                                  (UNAUDITED)

     (9) Earnings from continuing operations per share of common stock
outstanding were computed as follows:



                              THREE MONTHS ENDED JUNE 30,   SIX MONTHS ENDED JUNE 30,
                              ---------------------------   -------------------------
                                  1999           1998          1999          1998
                              ------------   ------------   -----------   -----------
                                   (MILLIONS EXCEPT SHARE AND PER SHARE AMOUNTS)
                                                              
Basic Earnings Per Share --
     Income from continuing
       operations...........  $        83    $       114    $       105   $       175
                              ===========    ===========    ===========   ===========
     Average shares of
       common stock
       outstanding..........  167,119,483    169,174,444    166,937,362   169,341,555
                              ===========    ===========    ===========   ===========
     Earnings from
       continuing operations
       per average share of
       common stock.........  $       .50    $       .67    $       .63   $      1.03
                              ===========    ===========    ===========   ===========
Diluted Earnings Per Share--
     Income from continuing
       operations...........  $        83    $       114    $       105   $       175
                              ===========    ===========    ===========   ===========
     Average shares of
       common stock
       outstanding..........  167,119,483    169,174,444    166,937,362   169,341,555
     Effect of dilutive
       securities:
          Restricted
            stock...........       64,370         52,224         64,831        39,512
          Stock options.....           --        364,170             --       296,498
          Performance
            shares..........      318,028        278,865        317,219       259,111
                              -----------    -----------    -----------   -----------
     Average shares of
       common stock
       outstanding including
       dilutive
       securities...........  167,501,881    169,869,703    167,319,412   169,936,676
                              ===========    ===========    ===========   ===========
     Earnings from
       continuing operations
       per average share of
       common stock.........  $       .50    $       .67    $       .63   $      1.03
                              ===========    ===========    ===========   ===========


     (10) Tenneco is a global manufacturer with the following major operating
segments:

          Automotive -- Manufacture and sale of exhaust and ride control systems
     for both the original equipment and replacement markets.

          Specialty Packaging -- Manufacture and sale of specialty and
     protective packaging products for consumer, institutional, and industrial
     markets.

     Tenneco evaluates business segment operating performance based primarily on
income before interest expense, income taxes, and minority interest, exclusive
of restructuring charges and other unusual items. Individual operating segments
have not been aggregated within these reportable segments.

     Products are transferred between segments on a basis intended to reflect as
nearly as possible the "market value" of the products.

                                       12
   14
                   TENNECO INC. AND CONSOLIDATED SUBSIDIARIES

                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

                                  (UNAUDITED)

     The following table summarizes certain segment information of Tenneco's
businesses:



                                                           SEGMENT
                                               -------------------------------   RECLASS
                                                            SPECIALTY               &
                                               AUTOMOTIVE   PACKAGING   OTHER     ELIMS    CONSOLIDATED
                                               ----------   ---------   ------   -------   ------------
                                                                      (MILLIONS)
                                                                            
FOR THE THREE MONTHS ENDED JUNE 30, 1999
Revenues from external customers.............    $  868      $  738     $   --    $  --       $1,606
Income (loss) before interest, income taxes,
  and minority interest......................        99         107        (10)      --          196

FOR THE THREE MONTHS ENDED JUNE 30, 1998
Revenues from external customers.............    $  864      $  731     $    7    $  --       $1,602
Income (loss) before interest, income taxes,
  and minority interest......................       130         101         (3)      --          228

AT JUNE 30, 1999, AND FOR THE SIX MONTHS THEN
  ENDED
Revenues from external customers.............    $1,657      $1,404     $   --    $  --       $3,061
Income (loss) before interest, income taxes,
  and minority interest......................       156         190        (50)      --          296
Extraordinary loss...........................        --          --         (7)      --           (7)
Cumulative effect of change in accounting
  principle..................................      (101)        (17)       (16)      --         (134)
Total assets (Note)..........................     2,765       3,296      1,601     (201)       7,461
Net assets of discontinued operations........        --          --        133       --          133

AT JUNE 30, 1998, AND FOR THE SIX MONTHS THEN
  ENDED
Revenues from external customers.............    $1,664      $1,361     $   10    $  --       $3,035
Income (loss) before interest, income taxes,
  and minority interest......................       219         175        (14)      --          380
Total assets (Note)..........................     2,796       3,373      1,740     (127)       7,782
Net assets of discontinued operations........        --          --        382       --          382


- -------------------------
Note: The Other segment's total assets includes pension assets retained by
      Tenneco related to certain employees of Tenneco's discontinued operations
      as well as the net assets of discontinued operations.

           The above notes are an integral part of the foregoing financial
                                     statements.
                                       13
   15

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
        OF OPERATIONS

STRATEGIC ALTERNATIVES ANALYSIS

     In July 1998, Tenneco's Board of Directors authorized management to develop
a broad range of strategic alternatives which could result in the separation of
the automotive, paperboard packaging, and specialty packaging businesses. As
part of that strategic alternatives analysis, Tenneco has taken the following
actions:

     - In January 1999, Tenneco reached an agreement to contribute the
       containerboard assets of its paperboard packaging segment to a new joint
       venture with an affiliate of Madison Dearborn Partners, Inc. The
       contribution of the containerboard assets to the joint venture was
       completed in April 1999. Tenneco received consideration of cash and debt
       assumption totaling approximately $2 billion and a 45 percent common
       equity interest in the joint venture (now 43 percent due to subsequent
       management equity issuances) valued at approximately $200 million.

     - In April 1999, Tenneco reached an agreement to sell the paperboard
       packaging segment's other assets, its folding carton operations, to
       Caraustar Industries. This transaction closed in June 1999.

     - Also in April 1999, Tenneco announced that its Board of Directors had
       approved the separation of its automotive and specialty packaging
       businesses into two separate, independent companies.

     - In June 1999, Tenneco's Board of Directors approved a plan to sell
       Packaging's remaining interest in its containerboard joint venture.
       Tenneco expects the sale to be completed before the spin-off of the new
       packaging company discussed below.

     The containerboard assets contributed to the joint venture represented
substantially all of the assets of the paperboard packaging segment and included
four mills, 67 corrugated products plants, and an ownership or controlling
interest in approximately 950,000 acres of timberland. Before the transaction,
Tenneco Packaging borrowed approximately $1.8 billion and used approximately
$1.2 billion to acquire assets used by the containerboard business under
operating leases and timber cutting rights and to purchase containerboard
business accounts receivable that had previously been sold to a third party. The
remainder of the borrowings was remitted to Tenneco and used to repay a portion
of short-term debt. Tenneco Packaging then contributed the containerboard
business assets (subject to the new indebtedness and the containerboard business
liabilities) to the joint venture in exchange for $247 million in cash and the
45 percent interest in the joint venture. As a result of the sale transaction,
Tenneco recognized a pre-tax loss of $293 million, $178 million after-tax or
$1.07 per diluted common share in the first quarter of 1999.

     As a result of the decision to sell the remaining interest in the
containerboard joint venture, Tenneco's paperboard packaging segment is
presented as a discontinued operation in the accompanying financial statements.
Refer to Note 3 to the Financial Statements of Tenneco Inc. and Consolidated
Subsidiaries contained elsewhere in this document for further information.

     The separation of the automotive and packaging businesses will be
accomplished by the spin-off of the common stock of Tenneco Packaging to Tenneco
shareowners (the "Spin-off"). At the time of the Spin-off, the new Packaging
company will include Tenneco's specialty packaging business, Tenneco's
administrative services operations and the remaining interest in the
containerboard joint venture if the sale has not been completed. Tenneco and
Tenneco Packaging are, however, currently analyzing the alternatives with
respect to the administrative services operations.

     Before the Spin-off, Tenneco will realign substantially all of its existing
debt through some combination of tender offers, exchange offers, prepayments,
and other refinancings. This debt realignment will be financed by internally
generated cash, borrowings by Tenneco under a new credit facility, the issuance
by Tenneco of subordinated debt, and borrowings by the new packaging company
under a new credit facility. Tenneco currently expects that, subject to
discussions with debt rating agencies, the debt of the new Packaging company
will be rated investment grade and the debt of the automotive company will be
rated non-investment grade.

     Also before the Spin-off, Tenneco will restructure its existing businesses,
assets, and liabilities through a series of corporate restructuring
transactions. As Tenneco is currently organized, ownership of its subsidiaries

                                       14
   16

is based on geographic location and tax considerations rather than on the
businesses in which the subsidiaries are involved. Therefore, Tenneco will need
to restructure its existing businesses so that the assets, liabilities, and
operations of its packaging business and administrative services operations will
be owned by Tenneco Packaging, and the assets, liabilities, and operations of
its automotive businesses will be owned by Tenneco.

     The Spin-off is subject to conditions, including formal declaration of the
Spin-off by the Tenneco Board of Directors, a favorable determination that the
Spin-off will be tax-free for U.S. federal income tax purposes, and the
successful completion of the debt realignment and corporate restructuring
transactions. Tenneco has requested a favorable ruling from the Internal Revenue
Service on the tax-free nature of the Spin-off.

RESULTS OF CONTINUING OPERATIONS FOR THE QUARTER ENDED JUNE 30, 1999 AND 1998

  NET SALES AND OPERATING REVENUES



                                                               SECOND QUARTER
                                                        ----------------------------
                                                         1999      1998     % CHANGE
                                                        ------    ------    --------
                                                           (MILLIONS)
                                                                   
Automotive..........................................    $  868    $  864        --%
Specialty Packaging.................................       738       731         1
Intergroup sales and other..........................        --         7        NM
                                                        ------    ------
                                                        $1,606    $1,602        --%
                                                        ======    ======


     Tenneco Automotive's global revenue was $868 million for the second quarter
of 1999, essentially flat with the $864 million recorded in the 1998 second
quarter.

     Original equipment revenue increased 10 percent versus the prior year's
quarter. Increases were achieved in North America, Europe and Asia/Pacific of
$45 million, $6 million and $5 million, respectively as Tenneco Automotive
placed its products on 20 new vehicle launches worldwide. Revenue in South
America declined by $8 million primarily as a result of a currency devaluation
in Brazil and troubled economic conditions in Brazil and Argentina.

     Worldwide aftermarket revenues declined by $44 million compared to the
previous year's second quarter. Revenue declined by $23 million in North America
as Tenneco Automotive discontinued some of its aftermarket sales programs and as
aftermarket replacement rates declined. In the European market, high customer
inventories and economic weakness in Russia and Eastern Europe contributed to
lower revenues of $16 million. The decline of $6 million in South America was
primarily attributable to the economic conditions in Brazil and Argentina and
the currency devaluation in Brazil noted above.

     Specialty Packaging's revenue increased by 1 percent over last year's
second quarter. The second-half 1998 acquisitions of Sentinel and Champion
International's Belvidere, Illinois dual-ovenable paperboard tray manufacturing
facility generated $10 million of revenue in the current quarter. Excluding
these acquisitions, revenue was essentially flat as pricing declined in most
products to reflect lower raw material costs. The lower pricing was offset by
overall unit volume growth of 6 percent. The largest volume increases were in
North American protective packaging, Hefty OneZip(R) bags, food service
containers, disposable tableware, and industrial products.

  INCOME BEFORE INTEREST EXPENSE, INCOME TAXES AND MINORITY INTEREST (OPERATING
INCOME)

     RESTRUCTURING AND OTHER CHARGES

     In the fourth quarter of 1998, Tenneco's Board of Directors approved an
extensive restructuring plan designed to reduce administrative and operational
overhead costs in every part of Tenneco's business. Tenneco recorded a pre-tax
charge to income from continuing operations of $86 million, $55 million
after-tax or $.33 per diluted common share. Of the pre-tax charge, for
operational restructuring plans, $36 million related to the consolidation of the
manufacturing and distribution operations of Automotive's North American
aftermarket

                                       15
   17

business and $10 million was recorded in the Specialty Packaging business. A
staff and related cost reduction plan, which covers employees in both the
operating units and at corporate, is expected to cost $40 million.

     The Automotive aftermarket restructuring involves closing two plant
locations and five distribution centers, with the elimination of 302 positions
at those locations. The Specialty Packaging restructuring plans involve the
elimination of production lines at two plants resulting in the elimination of
104 positions. Additionally, Specialty Packaging will exit four joint ventures.
The staff and related cost reduction plan involves the elimination of 638
administrative positions in Tenneco's two business units and its corporate
operations.

     The fixed assets at the locations to be closed and for the production lines
to be eliminated, as well as the joint venture investments, were written down to
their estimated fair value. No significant cash proceeds are expected to be
received from the ultimate disposal of these assets.

     As of June 30, 1999, approximately 902 employees have been terminated. To
address customer service issues, the closure of one Automotive aftermarket
distribution center has been delayed until the second quarter of 2000. All other
restructuring actions are being executed according to the initial plan and are
expected to be complete by the fourth quarter of 1999. During the six months
ended June 30, 1999, the Automotive aftermarket business closed one plant
location and four distribution centers.

     In the first quarter of 1999, in connection with the sale of the
containerboard assets, Tenneco adopted a plan to realign its headquarters
functions. This plan involves the severance of approximately 40 employees, and
the closing of the Greenwich, Connecticut, headquarters facility. The charge was
recorded in Tenneco's "Other" segment in the amount of $29 million pre-tax, $17
million after-tax or $.10 per diluted common share. Assets were written down to
net realizable value. Tenneco collected approximately $30 million in the second
quarter of 1999 related to the sale of these assets.

     Amounts related to the restructuring plan are shown in the following table:



                                                                 SIX MONTHS ENDED JUNE 30, 1999
                                                              -------------------------------------
                                         DECEMBER 31, 1998                                 CHARGED     BALANCE AT
                                           RESTRUCTURING      RESTRUCTURING      CASH      TO ASSET     JUNE 30,
                                          CHARGE BALANCE         CHARGE        PAYMENTS    ACCOUNTS       1999
                                         -----------------    -------------    --------    --------    ----------
                                                                        (MILLIONS)
                                                                                        
Severance............................           $30                $16           $18         $--          $28
Asset impairments....................            --                 13            --          13           --
Facility exit costs..................             2                 --             1          --            1
                                                ---                ---           ---         ---          ---
                                                $32                $29           $19         $13          $29
                                                ===                ===           ===         ===          ===


     INCOME BEFORE INTEREST EXPENSE, INCOME TAXES AND MINORITY INTEREST
("OPERATING INCOME")



                                                                SECOND QUARTER
                                                           ------------------------
                                                           1999    1998    % CHANGE
                                                           ----    ----    --------
                                                            (MILLIONS)
                                                                  
Automotive.............................................    $ 99    $130       (24)%
Specialty Packaging....................................     107     101         6
Other..................................................     (10)     (3)       NM
                                                           ----    ----
                                                           $196    $228       (14)%
                                                           ====    ====


     Automotive's operating income was $31 million lower for 1999's second
quarter than for the comparable period of 1998. The decline was primarily
attributable to soft North American and European aftermarkets and a higher level
of research and development investment in the European original equipment
business.

     Aftermarket operating income declined by 42 percent compared to 1998's
second quarter. Unfavorable currency impacts reduced operating income by $5
million. The balance of the reduction in income was primarily attributable to
the lower level of revenue as discussed above.

                                       16
   18

     Specialty Packaging's operating income increased by $6 million versus the
same quarter in the prior year. The second-half 1998 acquisitions of Sentinel
and Champion International's Belvidere, Illinois dual-ovenable paperboard tray
manufacturing facility contributed $2 million. Also included in the current
year's quarter was $3 million of non-recurring Year 2000 remediation costs, and
$3 million of overhead costs that Specialty Packaging incurred related to the
separation of the Paperboard business. Adjusting for these two items, Specialty
Packaging's operating income improved by 12 percent for the quarter. This
improvement was primarily driven by lower manufacturing costs as strong unit
volumes were offset by a temporary lag in passing through rising raw material
costs during the quarter.

     Tenneco's "Other" operating loss for both periods reflects unallocated
corporate overhead and costs at Tenneco's administrative services operations.

  INTEREST EXPENSE (NET OF INTEREST CAPITALIZED)

     For the quarter ended June 30, 1998, Tenneco allocated $10 million of
pre-tax interest expense to the discontinued paperboard operations. Adjusting
for this allocation, interest expense was $7 million lower in the second quarter
of 1999 than the comparable period in 1998. The lower interest expense is
primarily attributable to debt reduction from the proceeds of the sale of
Tenneco's containerboard interest early in the second quarter of 1999.

  INCOME TAXES

     Tenneco's effective tax rate for the second quarter of 1999 was 36 percent
compared to 31 percent in the second quarter last year. The 1998 second quarter
rate was lower as a result of certain non-recurring state tax benefits in that
quarter.

  MINORITY INTEREST

     Minority interest is primarily composed of dividends on the preferred stock
of a U.S. subsidiary.

DISCONTINUED OPERATIONS

     In June 1999, Tenneco's Board of Directors approved a plan to sell
Packaging's remaining interest in its containerboard joint venture. Tenneco
expects the sale to be completed before the Spin-off. As a result, Tenneco's
paperboard packaging operations have been reflected as discontinued operations.

     Revenues and income for the paperboard packaging discontinued operations
are shown in the following table:



                                                              THREE MONTHS
                                                                 ENDED
                                                                JUNE 30,
                                                              ------------
                                                              1999    1998
                                                              ----    ----
                                                                
Net sales and operating revenues............................  $53     $394
                                                              ===     ====
Income before income taxes and interest allocation..........  $ 4     $ 32
Income tax (expense) benefit................................   (4)     (12)
                                                              ---     ----
Income before interest allocation...........................   --       20
Allocated interest expense, net of income tax...............   --       (6)
                                                              ---     ----
Income from discontinued operations before disposition......   --       14
Gain (loss) on disposition, net of income tax...............    9        9
                                                              ---     ----
Income (loss) from discontinued operations..................  $ 9     $ 23
                                                              ===     ====


CHANGES IN ACCOUNTING PRINCIPLES

     In March 1998, the American Institute of Certified Public Accountants
("AICPA") issued Statement of Position ("SOP") 98-1, "Accounting for the Costs
of Computer Software Developed or Obtained for Internal Use," which establishes
new accounting and reporting standards for the costs of computer software
developed or obtained for internal use. This statement requires prospective
application for fiscal years beginning after

                                       17
   19

December 15, 1998. Tenneco adopted SOP 98-1 on January 1, 1999. The impact of
this new standard did not have a significant effect on Tenneco's financial
position or results of operations.

     In April 1998, the AICPA issued SOP 98-5, "Reporting on the Costs of
Start-Up Activities," which requires costs of start-up activities to be expensed
as incurred. This statement is effective for fiscal years beginning after
December 15, 1998. This statement requires previously capitalized costs related
to start-up activities to be expensed as a cumulative effect of a change in
accounting principle when the statement is adopted. Prior to January 1, 1999,
Tenneco capitalized certain costs related to start-up activities, primarily
engineering costs for new automobile original equipment platforms. Tenneco
adopted SOP 98-5 on January 1, 1999, and recorded an after-tax charge for the
cumulative effect of this change in accounting principle of $102 million (net of
a $50 million tax benefit), or $.61 per diluted common share. The change in
accounting principle decreased income from continuing operations by $2 million
(net of a $1 million tax benefit), or $.01 per diluted common share for the six
months ended June 30, 1999. If the new accounting method had been applied
retroactively, income from continuing operations for the six months ended June
30, 1998, would have been lower by $13 million (net of an $8 million tax
benefit), or $.08 per diluted common share. The change in accounting principle
had no impact on the three months ended June 30, 1999. If the new accounting
method had been applied retroactively, income from continuing operations for the
three months ended June 30, 1998, would have been lower by $6 million (net of a
$4 million tax benefit), or $.04 per diluted common share.

     In June 1998, the Financial Accounting Standards Board ("FASB") issued
Statement of Financial Accounting Standards ("SFAS") No. 133, "Accounting for
Derivative Instruments and Hedging Activities." This statement establishes new
accounting and reporting standards requiring that all derivative instruments
(including certain derivative instruments embedded in other contracts) be
recorded in the balance sheet as either an asset or liability measured at its
fair value. The statement requires that changes in the derivative's fair value
be recognized currently in earnings unless specific hedge accounting criteria
are met. Special accounting for qualifying hedges allows a derivative's gains
and losses to offset related results on the hedged item in the income statement
and requires that a company must formally document, designate and assess the
effectiveness of transactions that receive hedge accounting treatment. This
statement cannot be applied retroactively and is effective for all fiscal years
beginning after June 15, 2000. Tenneco is currently evaluating the new standard
but has not yet determined the impact it will have on its financial position or
results of operations.

     Effective January 1, 1999, Tenneco changed its method of accounting for
customer acquisition costs from a deferral method to an expense-as-incurred
method. In connection with Tenneco's decision to separate its automotive and
specialty packaging businesses into independent public companies, Tenneco
determined that a change to an expense-as-incurred method of accounting for
automotive aftermarket customer acquisition costs was preferable in order to
permit improved comparability of stand-alone financial results with its
aftermarket industry competitors. Tenneco recorded an after-tax charge for the
cumulative effect of this change in accounting principles of $32 million (net of
a $22 million tax benefit), or $.19 per diluted common share. The change in
accounting principle increased income from continuing operations by $5 million
(net of $4 million in income tax expense), or $.03 per diluted common share for
the six months ended June 30, 1999. If the new accounting principle had been
applied retroactively, income from continuing operations for the six months
ended June 30, 1998, would have been lower by $2 million (net of a $1 million
tax benefit), or $.01 per diluted common share. For the three months ended June
30, 1999, the change in accounting principle increased income from continuing
operations by $2 million (net of $2 million in income tax expense), or $.01 per
diluted common share. If the new accounting principle had been applied
retroactively, income from continuing operations for the three months ended June
30, 1998, would have been higher by $2 million (net of $2 million in income tax
expense), or $.01 per diluted common share.

EARNINGS PER SHARE

     Income from continuing operations was $.50 per diluted common share for the
second quarter of 1999, compared to $.67 per diluted common share for last
year's quarter. Discontinued operations generated income of $.05 per diluted
common share during this year's quarter compared to income of $.14 per diluted
common

                                       18
   20

share for the prior year's quarter. Net income was $.55 per diluted common share
for the second quarter of 1999, compared to $.81 per diluted common share in
last year's quarter.

RESULTS OF CONTINUING OPERATIONS FOR THE SIX MONTHS ENDED JUNE 30, 1999 AND 1998

NET SALES AND OPERATING REVENUES



                                                         SIX MONTHS ENDED JUNE 30,
                                                        ----------------------------
                                                         1999      1998     % CHANGE
                                                        ------    ------    --------
                                                           (MILLIONS)
                                                                   
Automotive..........................................    $1,657    $1,664      --%
Specialty Packaging.................................     1,404     1,361       3
Intergroup sales and other..........................        --        10      NM
                                                        ------    ------
                                                        $3,061    $3,035       1%
                                                        ======    ======


     Tenneco Automotive's global revenue was $1,657 million for the first half
of 1999, essentially flat with the $1,664 million recorded in the comparable
period of 1998.

     Original equipment revenue increased 9 percent versus the first half of the
prior year. Increases were achieved in North America, Europe and Asia/Pacific of
$65 million, $31 million and $6 million, respectively as Tenneco Automotive
continued to place its products on many of the world's best selling vehicles,
including the top 10 selling light trucks and sport utility vehicles in North
America. Revenue in South America declined by $15 million primarily as a result
of troubled economic conditions in Brazil and Argentina and a currency
devaluation in Brazil.

     Worldwide aftermarket revenues declined by $94 million compared to the
previous year's first half. Decreases of $57 million in North America and $26
million in Europe were primarily attributable to overall softness during the
quarter while North America was further impacted by a reduction in customer
incentive programs. The decline of $13 million in South America was primarily
attributable to the economic conditions in Brazil and Argentina and the currency
devaluation in Brazil noted above.

     Specialty Packaging's revenue increased by 3 percent over the first half of
1998. The second-half 1998 acquisitions of Sentinel and Champion International's
Belvidere, Illinois dual-ovenable paperboard tray manufacturing facility
generated $21 million of the revenue increase. Lower prices due to lower raw
material costs were offset by overall unit volume growth of 8 percent. The
largest increases were in North American protective packaging, Hefty OneZip(R)
bags, foodservice containers, disposable tableware and industrial products.

OPERATING INCOME



                                                          SIX MONTHS ENDED JUNE 30,
                                                         ----------------------------
                                                         1999      1998      % CHANGE
                                                         ----      ----      --------
                                                           (MILLIONS)
                                                                    
Automotive...........................................    $156      $219        (29)%
Specialty Packaging..................................     190       175          9
Other................................................     (50)      (14)        NM
                                                         ----      ----
                                                         $296      $380        (22)%
                                                         ====      ====


     Automotive's operating income was $63 million lower for 1999's first half
than for the comparable period of 1998. Original equipment operating income was
down 14 percent from 1998's first half. Higher costs related to a first quarter
1999 change in accounting for platform start-up costs from a capitalization to
an expense basis and unfavorable currency impacts lowered income by $4 million
and $6 million, respectively. The balance of the decline in original equipment
income was attributable to pricing actions and product mix.

     Aftermarket operating income declined by 46 percent compared to 1998's
first half. Unfavorable currency impacts reduced income by $6 million. The
balance of the reduction in income was attributable to the lower level of
revenue as discussed above.

                                       19
   21

     Specialty Packaging's operating income increased by $15 million over the
comparable period of 1998. The second half acquisitions of Sentinel and Champion
International's Belvidere, Illinois dual-ovenable paperboard tray manufacturing
facility produced $4 million during the first half of 1999. First half operating
income also reflected $5 million of non-recurring Year 2000 and systems
implementation costs, and $3 million of overhead costs related to the separation
of the Paperboard business. Adjusting for these two items, Specialty Packaging's
operating income improved by 13 percent. This improvement was driven by lower
manufacturing costs and strong unit volumes partially offset by lags in passing
through rising raw material costs.

     Tenneco's "Other" operating loss for both periods reflects unallocated
corporate overhead and costs at Tenneco's data center and administrative service
center operations. In addition, the first half of 1999 includes a $29 million
charge recorded in the first quarter to realign Tenneco's headquarters functions
as discussed above in the Restructuring and Other Charges section.

  INTEREST EXPENSE (NET OF INTEREST CAPITALIZED)

     For the six months ended June 30, 1998, Tenneco allocated $20 million in
interest expense to the discontinued paperboard operations. For the comparable
period in 1999, $8 million in interest expense was allocated to discontinued
operations. Including the allocations, interest expense was the same in the
first six months of 1998 and 1999. The second quarter 1999 interest savings
generated from the use of the proceeds from the sale of the containerboard
business was offset by borrowings made since June 30, 1998 to finance capital
expenditures, acquisitions, net share repurchases and other investments which
were in excess of cash provided by operations.

  INCOME TAXES

     Tenneco's effective tax rate for the first half of 1999 was 36 percent
compared to 33 percent in the first half of last year. The 1998 first half rate
was lower as a result of certain non-recurring state tax benefits.

  MINORITY INTEREST

     Minority interest is primarily composed of dividends on the preferred stock
of a U.S. subsidiary. The $2 million favorable variance versus last year's first
half, however, is primarily attributable to lower earnings in Tenneco
Automotive's joint venture.

DISCONTINUED OPERATIONS

     In June 1999, Tenneco's Board of Directors approved a plan to sell
Packaging's remaining interest in its containerboard joint venture. Tenneco
expects the sale to be completed before the Spin-off. As a result, Tenneco's
paperboard packaging operations have been reflected as discontinued operations.

     Revenues and income for the paperboard packaging discontinued operations
are shown in the following table:



                                                                SIX MONTHS
                                                              ENDED JUNE 30,
                                                              --------------
                                                               1999    1998
                                                              ------   -----
                                                                 
Net sales and operating revenues............................  $ 445    $770
                                                              =====    ====
Income before income taxes and interest allocation..........  $  22    $ 66
Income tax (expense) benefit................................    (11)    (26)
                                                              -----    ----
Income before interest allocation...........................     11      40
Allocated interest expense, net of income tax...............     (5)    (12)
                                                              -----    ----
Income from discontinued operations before disposition......      6      28
Gain (loss) on disposition, net of income tax...............   (169)      9
                                                              -----    ----
Income (loss) from discontinued operations..................  $(163)   $ 37
                                                              =====    ====


                                       20
   22

EARNINGS PER SHARE

     Income from continuing operations was $.63 per diluted common share for the
first half of 1999, compared to $1.03 per diluted common share in the same
period last year. Discontinued operations generated a loss of $.98 per diluted
common share during the first 6 months of 1999 compared to income of $.22 per
diluted common share for the prior year period. The current year period also
included a $.04 per diluted common share extraordinary loss on early retirement
of debt in connection with the sale of the containerboard assets, and $.80 per
diluted common share of charges related to the cumulative effect of changes in
accounting principles noted above. Net loss was $1.19 per diluted common share
for the first half of 1999, compared to net income of $1.25 per diluted common
share in the comparable period of 1998.

LIQUIDITY AND CAPITAL RESOURCES

  CAPITALIZATION



                                                    JUNE 30,    DECEMBER 31,
                                                      1999          1998        % CHANGE
                                                    --------    ------------    --------
                                                           (MILLIONS)
                                                                       
Short-term debt and current maturities..........     $  573        $  900
Long-term debt..................................      2,326         1,983
Debt allocated to discontinued operations.......         --           548
                                                     ------        ------
Total debt......................................      2,899         3,431          (15)%
Minority interest...............................        425           421            1
Common shareowners' equity......................      2,122         2,504          (15)
                                                     ------        ------
          Total capitalization..................     $5,446        $6,356          (14)%
                                                     ======        ======


     Tenneco's debt to capitalization ratio was 53.2 percent at June 30, 1999,
compared to 54.0 percent at December 31, 1998. The decrease in the ratio is
attributable to lower debt resulting from the use of the proceeds from the April
1999 containerboard transaction to reduce short-term debt. The effect on the
ratio of the debt reduction was, however, partially offset by an equity decline.
The equity decline resulted from the net loss for the first six months of 1999
of $199 million, common stock dividends of $100 million, and adverse changes in
the cumulative translation adjustment of $103 million. Tenneco issued $20
million in common stock during the six month period for employee benefit and
dividend reinvestment plans.

     Following Tenneco's series of announcements regarding its strategic
alternatives, Standard and Poor's and Moody's debt rating agencies are
continuing to review the ratings on Tenneco's debt pending further information
about the debt profile of the new companies. In consideration of the rating
agency actions and the requirement to realign Tenneco's long-term debt to
accomplish the Spin-off, Tenneco continues to finance its requirements with
short-term debt. Tenneco believes that its existing committed credit facility is
adequate to meet its 1999 capital requirements, including scheduled long-term
debt retirements of $250 million. Additional credit facilities will be required
in order to accomplish the debt realignment. Tenneco believes it can obtain the
necessary credit arrangements to complete the debt realignment at commercially
reasonable rates.

                                       21
   23

  CASH FLOWS



                                                                  SIX MONTHS
                                                                     ENDED
                                                                   JUNE 30,
                                                                ---------------
                                                                 1999     1998
                                                                ------    -----
                                                                  (MILLIONS)
                                                                    
Cash provided (used) by:
  Operating activities......................................    $ (181)   $ 178
  Investing activities......................................      (965)    (314)
  Financing activities......................................     1,170      125


     OPERATING ACTIVITIES

     Cash flow provided by continuing operating activities declined by $189
million for the first six months of 1999 compared to the comparable 1998 period.
Tenneco invested $106 million more in working capital for the six months ended
June 30, 1999 compared to the 1998 period. This was attributable to increased
receivables, a seasonal build in inventories, and higher tax payments during the
1999 period. A lower level of income before non-cash charges for depreciation
and deferred income taxes and gains on asset sales accounted for the majority of
the remaining change.

     Cash provided by Tenneco's discontinued paperboard operations declined by
$170 million in the first six months of 1999 compared to the 1998 period. This
is primarily attributable to the purchase of containerboard business accounts
receivable in contemplation of the sale of the containerboard business in April.
Additionally, lower linerboard and medium prices resulted in lower operating
cash flow for the containerboard business.

     INVESTING ACTIVITIES

     Excluding the effects of the discontinued paperboard operations, cash used
by investing activities was lower during the first six months of 1999 by $121
million compared to the first six months of 1998. Reduced capital spending,
lower systems related expenditures and lower acquisition activity contributed to
the decline.

     During the second quarter of 1999, Tenneco acquired for approximately $1.1
billion certain assets previously used by the containerboard business under
operating leases and timber cutting rights. This was required in order to
complete the April containerboard sale. The source of the funds for these
capital expenditures was borrowings by Tenneco Packaging prior to the
containerboard sale. See "Financing Activities" below. Tenneco also received
approximately $300 million in proceeds related to the containerboard and folding
carton sale transactions.

     FINANCING ACTIVITIES

     Absent the borrowings required to complete the containerboard sale
transaction, cash used by financing activities was $590 million for the first
six months of 1999. This primarily reflected the use of the net proceeds of the
containerboard sale transaction to reduce Tenneco's short-term debt.

     Before the containerboard sale transaction, Tenneco Packaging borrowed
approximately $1.8 billion. These borrowings were used to acquire the assets
used under operating leases and timber cutting rights described under "Investing
Activities" above, and to purchase the containerboard business accounts
receivable described under "Operating Activities" above. Tenneco Packaging
remitted the balance of the borrowings to Tenneco to retire short-term debt.
Tenneco Packaging contributed the containerboard business to the new joint
venture subject to the approximately $1.8 billion in new debt. The debt
reduction which resulted from this contribution is shown on the Statements of
Cash Flows as a non-cash financing activity.

YEAR 2000

     Many computer software systems, as well as some hardware and equipment
utilizing date-sensitive data, were designed to use a two-digit date field.
Consequently, these systems will not be able to properly recognize

                                       22
   24

dates beyond the year 1999 ("the Year 2000 issue"). Tenneco's significant
technology transformation projects have addressed the Year 2000 issue in those
areas where replacement systems are being installed for other business reasons.
Where existing systems and equipment are expected to remain in place beyond
1999, Tenneco has a detailed process in place to identify and assess Year 2000
issues and to remediate, replace or establish alternative procedures addressing
non-Year 2000 compliant systems, hardware, and equipment.

     Tenneco has substantially completed inventorying its systems and equipment,
including computer systems and business applications, as well as date-sensitive
technology embedded in its equipment and facilities. Tenneco continues to plan
for and undertake remediation, replacement, or establishment of alternative
procedures for non-compliant Year 2000 systems and equipment; and test
remediated, replaced or alternative procedures for systems and equipment.

     Tenneco believes that approximately 85 percent of its major business
applications systems and approximately 90 to 95 percent of its manufacturing
equipment had achieved Year 2000 compliance as of June 30, 1999. Tenneco has
confirmed that none of its products are date-sensitive. Remediation,
replacement, or establishment of alternative procedures for systems and
equipment have been and are being undertaken on a business priority basis. This
is ongoing and was completed at some locations in 1998 with the remainder to be
completed through the third quarter of 1999. Testing will occur in the same time
frame.

     Tenneco has also contacted its major suppliers, financial institutions, and
others with whom it conducts business to determine whether they will be able to
resolve in a timely manner Year 2000 problems possibly affecting Tenneco. A
majority of these entities, including all critical suppliers, have responded by
advising as to the status of their efforts to become Year 2000 compliant. This
process is ongoing. Tenneco intends to continue corresponding with critical high
risk third parties to obtain updates on their Year 2000 efforts and to assess
new suppliers, financial institutions and others with whom it begins to conduct
business.

     Based upon current estimates, Tenneco believes that costs to address Year
2000 issues and implement necessary changes to its existing systems and
equipment, including costs incurred to date, will range from $40 to $50 million.
As of June 30, 1999, approximately $30 million of the costs had been incurred.
These costs are being expensed as they are incurred, except that in some
instances Tenneco may determine that replacing existing computer systems or
equipment may be more effective and efficient, particularly where additional
functionality is available. These replacements would be capitalized and would
reduce the estimated expense associated with Year 2000 issues.

     If Tenneco is unable to complete on a timely and cost-effective basis the
remediation or replacement of critical systems or equipment not yet in
compliance, or develop alternative procedures, or if those with whom Tenneco
conducts business are unsuccessful in implementing timely solutions, Year 2000
issues could have a material adverse effect on Tenneco's financial condition or
results of operations. Possible worst case scenarios include interruptions in
Tenneco's ability to manufacture its products, process and ship orders, and bill
and collect accounts receivable due to internal systems failures or the systems
failures of its suppliers or customers. Tenneco believes it will be able to
timely resolve its own Year 2000 issues.

     As part of its planning and readiness activities, Tenneco is developing
Year 2000 contingency plans for critical business processes such as banking,
data center operations and just-in-time manufacturing operations. Contingency
plans are being developed on a business unit basis, where needed, to respond to
previously undetected Year 2000 problems and business interruption from
suppliers. Contingency plans will include alternative suppliers, as necessary,
and assuring the availability of key personnel at year end to address unforeseen
Year 2000 problems.

EURO CONVERSION

     The European Monetary Union resulted in the adoption of a common currency,
the "Euro," among eleven European nations. The Euro is being adopted over a
three-year transition period beginning January 1, 1999. In October 1997, Tenneco
established a cross-functional Euro Committee, comprised of representatives of
the Company's operational divisions as well as its corporate offices. That
Committee had two principal objectives: (i) to determine the impact of the Euro
on the Company's business operations, and (ii) to

                                       23
   25

recommend and facilitate implementation of those steps necessary to ensure that
Tenneco would be fully prepared for the Euro's introduction. As of January 1,
1999, Tenneco implemented those Euro conversion procedures that it had
determined to be necessary and prudent to adopt by that date, and is on track to
becoming fully "Euro ready" on or before the conclusion of the three-year Euro
transition period. Tenneco believes that the costs associated with transitioning
to the Euro will not be material to its consolidated financial position or the
results of its operations.

                                       24
   26

                                    PART II

                               OTHER INFORMATION

ITEM 4. SUBMISSION OF MATTERS TO VOTE OF SECURITY HOLDERS

          The Annual Meeting of Shareowners of the Company was held on May 11,
     1999. The following matters were voted upon at the meeting and the votes
     cast for, against, or withheld, as well as the number of abstentions and
     broker non-votes, as to each such matter is also included:

     (a) Elections of directors for a term to expire at the year 2002 Annual
Meeting of Shareowners:



                                                            FOR       WITHHELD
                                                        -----------   ---------
                                                                
Sir David Plastow.....................................  143,386,811   7,277,866
Paul T. Stecko........................................  146,580,861   4,083,836


     (b) To approve the appointment of Arthur Andersen LLP as independent public
accountants for Tenneco Inc. for the year 1999:



         FOR            AGAINST    ABSTAINED   BROKER NON-VOTE
- ---------------------  ---------   ---------   ---------------
                                      
     148,996,255       1,120,390    583,699          -0-


     (c) To approve of a stockholder proposal concerning the election of the
Board of Directors:



         FOR            AGAINST     ABSTAINED   BROKER NON-VOTE
- ---------------------  ----------   ---------   ---------------
                                       
     80,473,124        55,265,742   1,758,134     13,203,344


ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

     (a) Exhibits.

          The exhibits filed herewith are listed in the exhibit index which
     follows the signature page and immediately precedes the exhibits filed.

     (b) Reports on Form 8-K.

          On April 27, 1999, the Company filed a Current Report on Form 8-K to
     report the contribution of the containerboard assets of its paperboard
     packaging segment to a new joint venture with an affiliate of Madison
     Dearborn Partners, Inc.

                                       25
   27

                                   SIGNATURE

     Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.

                                          TENNECO INC.

                                          By:     /s/ ROBERT T. BLAKELY
                                            ------------------------------------
                                                     Robert T. Blakely
                                                Executive Vice President and
                                                  Chief Financial Officer

Date: August 3, 1999

                                       26
   28

                                    EXHIBITS

     The following exhibits are filed with Tenneco Inc.'s Quarterly Report on
Form 10-Q for the quarter ended June 30, 1999, or incorporated therein by
reference (exhibits designated by an asterisk are filed with the Report; all
other exhibits are incorporated by reference):



 EXHIBIT
 NUMBER                                DESCRIPTION
- ---------                              -----------
         
  2        --  None.
  3.1(a)   --  Restated Certificate of Incorporation of Tenneco Inc. dated
               December 11, 1996 (incorporated herein by reference from
               Exhibit 3.1(a) of Tenneco Inc.'s Annual Report on Form 10-K
               for the year ended December 31, 1997, File No. 1-12387).
  3.1(b)   --  Certificate of Amendment, dated December 11, 1996
               (incorporated herein by reference from Exhibit 3.1(c) of
               Tenneco Inc.'s Annual Report on Form 10-K for the year ended
               December 31, 1997, File No. 1-12387).
  3.1(c)   --  Certificate of Ownership and Merger, dated July 8, 1997
               (incorporated herein by reference from Exhibit 3.1(d) of
               Tenneco Inc.'s Annual Report on Form 10-K for the year ended
               December 31, 1997, File No. 1-12387).
  3.1(d)   --  Certificate of Designation of Series B Junior Participating
               Preferred Stock dated September 9, 1998 (incorporated herein
               by reference from Exhibit 3.1(d) of Tenneco Inc.'s Quarterly
               Report on Form 10-Q for the quarter ended September 30,
               1998, File No. 1-12387).
  3.1(e)   --  Certificate of Elimination of the Series A Participating
               Junior Preferred Stock of Tenneco Inc. dated September 11,
               1998 (incorporated herein by reference from Exhibit 3.1(e)
               of Tenneco Inc.'s Quarterly Report on Form 10-Q for the
               quarter ended September 30, 1998, File No. 1-12387).
  3.2      --  Amended By-laws of Tenneco Inc. (incorporated herein by
               reference from Exhibit 3.2 of Tenneco Inc.'s Annual Report
               on Form 10-K for the year ended December 31, 1998, File No.
               1-12387).
  4.1      --  Form of Specimen Stock Certificate of Tenneco Inc. Common
               Stock (incorporated herein by reference from Exhibit 4.1 of
               Tenneco Inc.'s Quarterly Report on Form 10-Q for the quarter
               ended September 30, 1998, File No. 1-12387).
  4.2      --  Qualified Offer Plan Rights Agreement dated as of September
               8, 1998, by and between Tenneco Inc. and First Chicago Trust
               Company of New York, as Rights Agent (incorporated herein by
               reference from Exhibit 4.1 of Tenneco Inc.'s Current Report
               on Form 8-K dated September 24, 1998, File No. 1-12387).
  4.3(a)   --  Indenture, dated as of November 1, 1996, between Tenneco
               Inc. (formerly New Tenneco Inc.) and The Chase Manhattan
               Bank, as Trustee (incorporated herein by reference from
               Exhibit 4.1 of Tenneco Inc.'s Form S-4, Registration No.
               333-14003).
  4.3(b)   --  First Supplemental Indenture dated as of December 11, 1996
               to Indenture dated as of November 1, 1996 between Tenneco
               Inc. (formerly New Tenneco Inc.) and The Chase Manhattan
               Bank, as Trustee (incorporated herein by reference from
               Exhibit 4.3(b) of Tenneco Inc.'s Annual Report on Form 10-K
               for the year ended December 31, 1996, File No. 1-12387).
  4.3(c)   --  Second Supplemental Indenture dated as of December 11, 1996
               to Indenture dated as of November 1, 1996 between Tenneco
               Inc. (formerly New Tenneco Inc.) and The Chase Manhattan
               Bank, as Trustee (incorporated herein by reference from
               Exhibit 4.3(c) of Tenneco Inc.'s Annual Report on Form 10-K
               for the year ended December 31, 1996, File No. 1-12387).


                                       27
   29



 EXHIBIT
 NUMBER                                DESCRIPTION
- ---------                              -----------
         
  4.3(d)   --  Third Supplemental Indenture dated as of December 11, 1996
               to Indenture dated as of November 1, 1996 between Tenneco
               Inc. (formerly New Tenneco Inc.) and The Chase Manhattan
               Bank, as Trustee (incorporated herein by reference from
               Exhibit 4.3(d) of Tenneco Inc.'s Annual Report on Form 10-K
               for the year ended December 31, 1996, File No. 1-12387).
  4.3(e)   --  Fourth Supplemental Indenture dated as of December 11, 1996
               to Indenture dated as of November 1, 1996 between Tenneco
               Inc. (formerly New Tenneco Inc.) and The Chase Manhattan
               Bank, as Trustee (incorporated herein by reference from
               Exhibit 4.3(e) of Tenneco Inc.'s Annual Report on Form 10-K
               for the year ended December 31, 1996, File No. 1-12387).
  4.3(f)   --  Fifth Supplemental Indenture dated as of December 11, 1996
               to Indenture dated as of November 1, 1996 between Tenneco
               Inc. (formerly New Tenneco Inc.) and The Chase Manhattan
               Bank, as Trustee (incorporated herein by reference from
               Exhibit 4.3(f) of Tenneco Inc.'s Annual Report on Form 10-K
               for the year ended December 31, 1996, File No. 1-12387).
  4.3(g)   --  Sixth Supplemental Indenture dated as of December 11, 1996
               to Indenture dated as of November 1, 1996 between Tenneco
               Inc. (formerly New Tenneco Inc.) and The Chase Manhattan
               Bank, as Trustee (incorporated herein by reference from
               Exhibit 4.3(g) of Tenneco Inc.'s Annual Report on Form 10-K
               for the year ended December 31, 1996, File No. 1-12387).
  4.3(h)   --  Seventh Supplemental Indenture dated as of December 11, 1996
               to Indenture dated as of November 1, 1996 between Tenneco
               Inc. (formerly New Tenneco Inc.) and The Chase Manhattan
               Bank, as Trustee (incorporated herein by reference from
               Exhibit 4.3(h) of Tenneco Inc.'s Annual Report on Form 10-K
               for the year ended December 31, 1996, File No. 1-12387).
  4.3(i)   --  Eighth Supplemental Indenture, dated as of April 28, 1997,
               to Indenture, dated as of November 1, 1996 between Tenneco
               Inc. (formerly New Tenneco Inc.) and The Chase Manhattan
               Bank, as Trustee (incorporated herein by reference from
               Exhibit 4.1 of Tenneco Inc.'s Current Report on Form 8-K
               dated April 23, 1997, File No. 1-12387).
  4.3(j)   --  Ninth Supplemental Indenture, dated as of April 28, 1997, to
               Indenture, dated as of November 1, 1996, between Tenneco
               Inc. (formerly New Tenneco Inc.) and The Chase Manhattan
               Bank, as Trustee (incorporated herein by reference from
               Exhibit 4.2 of Tenneco Inc.'s Current Report on Form 8-K
               dated April 23, 1997, File No. 1-12387).
  4.3(k)   --  Tenth Supplemental Indenture, dated as of July 16, 1997, to
               Indenture, dated as of November 1, 1996, between Tenneco
               Inc. (formerly New Tenneco Inc.) and The Chase Manhattan
               Bank, as Trustee (incorporated herein by reference from
               Exhibit 4.1 of Tenneco Inc.'s Current Report on Form 8-K
               dated June 11, 1997, File No. 1-12387).
  4.3(l)   --  Registration Rights Agreement dated as of August 28, 1998 by
               and between Tenneco Inc. and Dana G. Mead, Theodore R.
               Tetzlaff, Paul T. Stecko and Robert T. Blakely, not
               individually but solely as trustees under that certain
               Tenneco Inc. Rabbi Trust dated as of August 28, 1998
               (incorporated herein by reference from Exhibit 4.3(l) of
               Tenneco Inc.'s Annual Report on Form 10-K for the year ended
               December 31, 1998, File No. 1-12387).
  9        --  None.
 10.1      --  Distribution Agreement, dated November 1, 1996, by and among
               El Paso Tennessee Pipeline Co. (formerly Tenneco Inc.),
               Tenneco Inc. (formerly New Tenneco Inc.), and Newport News
               Shipbuilding Inc. (incorporated herein by reference from
               Exhibit 2 of Tenneco Inc.'s Form 10, File No. 1-12387).


                                       28
   30



 EXHIBIT
 NUMBER                                DESCRIPTION
- ---------                              -----------
         
 10.2      --  Amendment No. 1 to Distribution Agreement, dated as of
               December 11, 1996, by and among El Paso Tennessee Pipeline
               Co. (formerly Tenneco Inc.), Tenneco Inc. (formerly New
               Tenneco Inc.), and Newport News Shipbuilding Inc.
               (incorporated herein by reference from Exhibit 10.2 of
               Tenneco Inc.'s Annual Report on Form 10-K for the year ended
               December 31, 1996, File No. 1-12387).
 10.3      --  Debt and Cash Allocation Agreement, dated December 11, 1996,
               by and among El Paso Tennessee Pipeline Co. (formerly
               Tenneco Inc.), Tenneco Inc. (formerly New Tenneco Inc.), and
               Newport News Shipbuilding Inc. (incorporated herein by
               reference from Exhibit 10.3 of Tenneco Inc.'s Annual Report
               on Form 10-K for the year ended December 31, 1996, File No.
               1-12387).
 10.4      --  Benefits Agreement, dated December 11, 1996, by and among El
               Paso Tennessee Pipeline Co. (formerly Tenneco Inc.), Tenneco
               Inc. (formerly New Tenneco Inc.), and Newport News
               Shipbuilding Inc. (incorporated herein by reference from
               Exhibit 10.4 of Tenneco Inc.'s Annual Report on Form 10-K
               for the year ended December 31, 1996, File No. 1-12387).
 10.5      --  Insurance Agreement, dated December 11, 1996, by and among
               El Paso Tennessee Pipeline Co. (formerly Tenneco Inc.),
               Tenneco Inc. (formerly New Tenneco Inc.), and Newport News
               Shipbuilding Inc. (incorporated herein by reference from
               Exhibit 10.5 of Tenneco Inc.'s Annual Report on Form 10-K
               for the year ended December 31, 1996, File No. 1-12387).
 10.6      --  Tax Sharing Agreement, dated December 11, 1996, by and among
               El Paso Tennessee Pipeline Co. (formerly Tenneco Inc.),
               Newport News Shipbuilding Inc., Tenneco Inc. (formerly New
               Tenneco Inc.), and El Paso Natural Gas Company (incorporated
               herein by reference from Exhibit 10.6 of Tenneco Inc.'s
               Annual Report on Form 10-K for the year ended December 31,
               1996, File No. 1-12387).
 10.7      --  First Amendment to Tax Sharing Agreement, dated as of
               December 11, 1996 among El Paso Tennessee Pipeline Co.
               (formerly Tenneco Inc.), Tenneco Inc. (formerly New Tenneco
               Inc.) and Newport News Shipbuilding Inc. (incorporated
               herein by reference from Exhibit 10.7 of Tenneco Inc.'s
               Annual Report on Form 10-K for the year ended December 31,
               1996, File No. 1-12387).
 10.8      --  Transition Services Agreement, dated June 19, 1996, by and
               among, Tenneco Business Services, Inc., El Paso Tennessee
               Pipeline Co. (formerly Tenneco Inc.) and El Paso Natural Gas
               Company (incorporated herein by reference from Exhibit 10.8
               of Tenneco Inc.'s Annual Report on Form 10-K for the year
               ended December 31, 1996, File No. 1-12387).
 10.9      --  Trademark Transition License Agreement, dated December 11,
               1996, by and between Newport News Shipbuilding Inc. and
               Tenneco Inc. (formerly New Tenneco Inc.) (incorporated
               herein by reference from Exhibit 10.9 of Tenneco Inc.'s
               Annual Report on Form 10-K for the year ended December 31,
               1996, File No. 1-12387).
 10.10     --  Trademark Transition License Agreement, dated December 11,
               1996, by and between Tenneco Inc. (formerly New Tenneco
               Inc.) and El Paso Tennessee Pipeline Co. (formerly Tenneco
               Inc.) (incorporated herein by reference from Exhibit 10.10
               of Tenneco Inc.'s Annual Report on Form 10-K for the year
               ended December 31, 1996, File No. 1-12387).
 10.11     --  1997 Tenneco Inc. Board of Directors Deferred Compensation
               Plan (incorporated herein by reference from Exhibit 10.11 of
               Tenneco Inc.'s Annual Report on Form 10-K for the year ended
               December 31, 1997, File No. 1-12387).
 10.12     --  Executive Incentive Compensation Plan (incorporated herein
               by reference from Exhibit 10.12 of Tenneco Inc.'s Annual
               Report on Form 10-K for the year ended December 31, 1997,
               File No. 1-12387).
 10.13     --  Tenneco Inc. Deferred Compensation Plan (incorporated herein
               by reference from Exhibit 10.13 of Tenneco Inc.'s Annual
               Report on Form 10-K for the year ended December 31, 1997,
               File No. 1-12387).


                                       29
   31



 EXHIBIT
 NUMBER                                DESCRIPTION
- ---------                              -----------
         
*10.14     --  Amended and Restated Tenneco Inc. Supplemental Executive
               Retirement Plan.
 10.15     --  Amended and Restated Tenneco Inc. Change in Control
               Severance Benefit Plan for Key Executives (incorporated
               herein by reference from Exhibit 10.16 of Tenneco's Form 10,
               File No. 1-12387).
 10.16     --  Amended and Restated Tenneco Benefits Protection Trust
               (incorporated herein by reference from Exhibit 10.18 of
               Tenneco Inc.'s Quarterly Report on Form 10-Q for the quarter
               ended 3/31/98, File No. 1-12387).
 10.17     --  Employment Agreement, dated March 12, 1992 between Dana G.
               Mead and Tenneco Inc. (incorporated herein by reference from
               Exhibit 10.19 of Tenneco's Form 10, File No. 1-12387).
 10.18     --  Employment Agreement, dated December 3, 1993 between Paul T.
               Stecko and Tenneco Packaging Inc. (incorporated herein by
               reference from Exhibit 10.20 of Tenneco's Form 10, File No.
               1-12387).
 10.19     --  Agreement, dated September 9, 1992 between Theodore R.
               Tetzlaff and Tenneco Inc. (incorporated herein by reference
               from Exhibit 10.21 of Tenneco's Form 10, File No. 1-12387).
 10.20     --  1996, Tenneco Inc. Stock Ownership Plan, as amended
               (incorporated herein by reference from Exhibit 10.11 of
               Tenneco Inc.'s Annual Report on Form 10-K for the year ended
               December 31, 1997, File No. 1-12387).
 10.21     --  Professional Services Agreement, dated August 22, 1996, by
               and between Tenneco Business Services Inc. and Newport News
               Shipbuilding Inc. (incorporated herein by reference from
               Exhibit 10.28 of Tenneco Inc.'s Form 10, File No. 1-12387).
 10.22     --  Tenneco Inc. Rabbi Trust (incorporated herein by reference
               from Exhibit 10.22 of Tenneco Inc.'s Quarterly Report on
               Form 10-Q for the quarter ended September 30, 1998, File No.
               1-12387).
*10.23     --  Tenneco Inc. Rabbi Trust Appointment of Successor Trustee
               dated May 31, 1999.
 10.24     --  Letter Agreement dated September 24, 1998 between Robert T.
               Blakely and Tenneco Inc. (incorporated herein by reference
               from Exhibit 10.23 of Tenneco Inc.'s Quarterly Report on
               Form 10-Q for the quarter ended September 30, 1998, File No.
               1-12387).
 10.25     --  Letter Agreement dated September 24, 1998 between John J.
               Castellani and Tenneco Inc. (incorporated herein by
               reference from Exhibit 10.28 of Tenneco Inc.'s Annual Report
               on Form 10-K for the year ended December 31, 1998, File No.
               1-12387).
*10.26     --  Tenneco Benefits Protection Trust Appointment of Successor
               Trustee dated May 31, 1999.
 10.27     --  Contribution Agreement, dated as of January 25, 1999, among
               Tenneco Packaging Inc., PCA Holdings LLC, and Packaging
               Corporation of America (incorporated herein by reference
               from Exhibit 10.30 of Tenneco Inc.'s Annual Report on Form
               10-K for the year ended December 31, 1998, File No.
               1-12387).
 10.28     --  Letter Agreement (the "Letter Agreement"), dated as of April
               12, 1999, among Tenneco Packaging Inc., PCA Holdings LLC and
               Packaging Corporation of America, amending the Contribution
               Agreement (incorporated herein by reference from Exhibit
               10.31 of Tenneco Inc.'s Current Report on Form 8-K dated
               April 12, 1999, File No. 1-12387).
 10.29     --  Stockholders Agreement, as amended, dated as of April 12,
               1999, among Tenneco Packaging Inc., PCA Holdings LLC and
               Packaging Corporation of America (incorporated herein by
               reference from Exhibit 10.32 of Tenneco Inc.'s Current
               Report on Form 8-K dated April 12, 1999, File No. 1-12387).
 10.30     --  Registration Rights Agreement, as amended, dated as of April
               12, 1999, among Tenneco Packaging Inc., PCA Holdings LLC and
               Packaging Corporation of America (incorporated herein by
               reference from Exhibit 10.33 of Tenneco Inc.'s Current
               Report on Form 8-K dated April 12, 1999, File No. 1-12387).


                                       30
   32



 EXHIBIT
 NUMBER                                DESCRIPTION
- ---------                              -----------
         
 10.31     --  Agreement, dated as of April 12, 1999, among Tenneco Inc.,
               Tenneco Management Company, Tenneco Packaging Inc., and Paul
               T. Stecko. (incorporated herein by reference from Exhibit
               10.30 of Tenneco Inc.'s Quarterly Report on Form 10-Q for
               the quarter ended March 31, 1999, File No. 1-12387).
 11        --  None.
*12        --  Computation of Ratio of Earnings to Fixed Charges.
 18        --  None.
 22        --  None.
 23        --  None.
 24        --  None.
*27.1      --  Financial Data Schedule for the six months ended June 30,
               1997.
*27.2      --  Financial Data Schedule, as reclassified where appropriate,
               for the six months ended June 30, 1998.
 28        --  None.
 99        --  None.


- -------------------------
Note: Exhibits designated by an asterisk are filed with this Report; all others
      are incorporated by reference.

                                       31
   33





                                 [TENNECO LOGO]