Attached files

file filename
8-K - 8-K - TENNECO INCd757287d8k.htm
EX-99.2 - EX-99.2 - TENNECO INCd757287dex992.htm
EX-99.1 - EX-99.1 - TENNECO INCd757287dex991.htm
EX-23.1 - EX-23.1 - TENNECO INCd757287dex231.htm

Exhibit 99.3

UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL DATA OF TENNECO

On April 10, 2018, Tenneco Inc., a Delaware corporation (the “Company” or “Tenneco”), entered into a Membership Interest Purchase Agreement (the “Purchase Agreement”) by and among the Company, Federal-Mogul LLC, a Delaware limited liability company (“Federal-Mogul”), American Entertainment Properties Corp., a Delaware corporation (“AEP”), and Icahn Enterprises L.P., a Delaware limited partnership (“IEP”), regarding the proposed acquisition of Federal-Mogul by the Company (the “Transaction”).

Subject to the terms and conditions of the Purchase Agreement, as consideration for the acquisition of Federal-Mogul, Tenneco will (i) pay to AEP $800 million in cash, subject to increase if Tenneco undertakes a primary offering of common stock, par value $0.01, of Tenneco (“Common Stock”) prior to the closing of the transaction as described in the Purchase Agreement (the “Cash Consideration”), and (ii) issue and deliver 29,444,846 shares of Common Stock (the “Stock Consideration”), subject to reduction if Tenneco undertakes a primary offering of Common Stock prior to the closing of the transaction. The Stock Consideration issuable to AEP will be comprised of: (a) a number of shares of Class A Voting Common Stock, par value $0.01, at the closing of the transaction (“Class A Voting Common Stock”) equal to 9.9% of the aggregate number of shares of Class A Voting Common Stock issued and outstanding, immediately following the closing of the transaction, and (b) the balance in shares of newly created Class B Non-Voting Common Stock, par value $0.01 (“Class B Non-Voting Common Stock”).

The unaudited pro forma condensed combined financial information is presented to illustrate the estimated effects of the transaction and the other activities contemplated by the Purchase Agreement based on the historical financial position and results of operations of Tenneco and Federal-Mogul. The unaudited pro forma condensed combined financial information is presented as follows:

 

    the unaudited pro forma condensed combined balance sheet as of March 31, 2018, prepared based on (i) the historical unaudited condensed consolidated balance sheet of Tenneco as of March 31, 2018 and (ii) the historical unaudited condensed consolidated balance sheet of Federal-Mogul as of March 31, 2018.

 

    the unaudited pro forma condensed combined statement of income for the three months ended March 31, 2018 prepared based on (i) the historical unaudited condensed consolidated statement of income of Tenneco for the three months ended March 31, 2018 and (ii) the historical unaudited condensed consolidated statement of operations of Federal-Mogul for the three months ended March 31, 2018.

 

    the unaudited pro forma condensed combined statement of income for the year ended December 31, 2017 prepared based on (i) the historical unaudited consolidated statement of income of Tenneco for the year ended December 31, 2017 which is unaudited as it has been revised from previously issued audited financial statements to reflect the adoption of certain Accounting Standards Updates as further described in Note 2 and (ii) the historical audited consolidated statement of operations of Federal-Mogul for the year ended December 31, 2017.

The transaction will be accounted for using the acquisition method of accounting in accordance with Accounting Standards Codification (“ASC”) 805, “Business Combinations,” (“ASC 805”) with Tenneco being designated as the accounting acquirer of Federal-Mogul. The unaudited pro forma condensed combined financial information set forth below primarily gives effect to the following:

 

    the alignment of accounting policies and financial statement classifications of Federal-Mogul to those of Tenneco;

 

    application of the acquisition method of accounting in connection with the transaction;

 

    new credit facilities in connection with the transaction consisting of term loans and a revolving credit facility, the proceeds of which will be used to finance the cash consideration portion of the purchase price and repay a portion of Tenneco’s existing senior credit facilities and certain senior facilities at Federal-Mogul;

 

    issuance of the Stock Consideration to AEP in connection with the transaction; and

 

    transaction costs in connection with the transaction and related financing.


The unaudited pro forma condensed combined financial information has been presented for informational purposes only and is not necessarily indicative of what the combined company’s financial position or results of operations actually would have been had the transaction been completed as of the dates indicated. In addition, the unaudited pro forma condensed combined financial information does not purport to project the future financial position or operating results of the combined company. The accompanying unaudited pro forma condensed combined statements of income do not include any pro forma adjustments to reflect expected cost savings or restructuring actions which may be achievable or the impact of any non-recurring activity and one-time transaction related costs.

The unaudited pro forma condensed combined financial information has been prepared using the acquisition method of accounting under existing United States generally accepted accounting principles (“GAAP”), which are subject to change. Tenneco will be deemed the acquirer for accounting purposes and Federal-Mogul will be treated as the acquiree, based on a number of factors considered at the time of preparation of this filing, such as the legal form of the transaction, relative size (assets, revenues, or earnings), terms of the exchange, relative voting rights in the combined company after the business combination, etc. The acquisition accounting is dependent upon certain valuations and other studies that have yet to progress to a stage where there is sufficient information for a definitive measurement. Tenneco intends to complete the valuations and other studies upon completion of the transaction and will finalize the purchase price allocation as soon as practicable within the measurement period, but in no event later than one year following the closing date of the transaction. The assets and liabilities of Federal-Mogul have been measured based on various preliminary estimates using assumptions that Tenneco believes are reasonable, based on information that is currently available. In addition, the transaction has not yet received all necessary approvals from governmental authorities (see Note 1). Under the HSR Act, and other relevant laws and regulations, before the closing of the transaction, there are significant limitations regarding what Tenneco can learn about Federal-Mogul. Accordingly, the pro forma adjustments are preliminary and have been made solely for the purpose of providing pro forma condensed combined financial information prepared in accordance with the rules and regulations of the U.S. Securities and Exchange Commission (“SEC”). Differences between these preliminary estimates and the final acquisition accounting will occur, and these differences could have a material impact on the accompanying unaudited pro forma condensed combined financial information and the combined company’s future results of operations and financial position.

The unaudited pro forma condensed combined financial information has been compiled in a manner consistent with the accounting policies adopted by Tenneco in all material aspects. Upon completion of the transaction, Tenneco will perform a detailed review of Federal-Mogul’s accounting policies. As a result of that review, Tenneco may identify additional differences between the accounting policies of the two companies that, when conformed, could have a material impact on the financial statements of the combined company.

Additionally, certain financial information of Federal-Mogul as presented in its historical financial statements has been reclassified to conform to the historical presentation in Tenneco’s financial statements for purposes of preparation of the unaudited pro forma condensed combined financial information (see Note 9). Transactions between Tenneco and Federal-Mogul during the periods presented in the unaudited pro forma condensed combined financial information were not significant.

The unaudited pro forma condensed combined financial information gives effect to the transaction, as if the transaction had been completed on March 31, 2018, for balance sheet purposes and January 1, 2017, for statement of income purposes. This unaudited pro forma condensed combined financial information was derived from and should be read in conjunction with the separate (i) unaudited financial statements of Tenneco as of and for the three months ended March 31, 2018 and the related notes included in Tenneco’s Quarterly Report on Form 10-Q for the three months ended March 31, 2018 that Tenneco filed with the SEC on May 10, 2018, (ii) audited financial statements of Tenneco as of and for the year ended December 31, 2017 and the related notes included in Tenneco’s Annual Report on Form 10-K for the year ended December 31, 2017 that Tenneco filed with the SEC on February 28, 2018, (iii) Federal-Mogul’s audited financial statements as of and for the year ended December 31, 2017 included in this Current Report on Form 8-K, and (iv) and Federal-Mogul’s unaudited financial statements as of and for the three months ended March 31, 2018 included in this Current Report on Form 8-K.

 

2


Tenneco Inc.

Unaudited Pro Forma Condensed Combined Balance Sheet

As of March 31, 2018

(in millions)

 

     Tenneco
Inc.
     (Note 9)
Federal-
Mogul
     Pro Forma
Adjustments
    Note      Pro Forma
Combined
 

ASSETS

             

Current assets:

             

Cash, cash equivalents and restricted cash

   $ 290      $ 247      $ 74       6A      $ 611  

Receivables, net

     1,524        1,376        —            2,900  

Inventories

     911        1,562        186       6B        2,659  

Prepayments and other

     340        251        —            591  
  

 

 

    

 

 

    

 

 

      

 

 

 

Total current assets

     3,065        3,436        260          6,761  

Long-term receivables, net

     10        —          —            10  

Goodwill

     49        689        (258     6D        480  

Intangibles, net

     22        504        377       6E        903  

Deferred income taxes

     206        100        —         6I        306  

Investments in non-consolidated affiliates

     —          312        —            312  

Other

     154        70        —            224  

Property, plant, and equipment, net

     1,660        2,620        583       6C        4,863  
  

 

 

    

 

 

    

 

 

      

 

 

 

Total assets

   $ 5,166      $ 7,731      $ 962        $ 13,859  
  

 

 

    

 

 

    

 

 

      

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

             

Current liabilities:

             

Short-term debt (including current maturities of long-term debt)

   $ 64      $ 131      $ 102       6F      $ 297  

Accounts payable

     1,908        1,105        —            3,013  

Accrued taxes

     43        41        —            84  

Accrued interest

     10        24        —            34  

Accrued liabilities

     293        499        —            792  

Other

     126        199        —            325  
  

 

 

    

 

 

    

 

 

      

 

 

 

Total current liabilities

     2,444        1,999        102          4,545  

Long-term debt

     1,420        3,036        816       6G        5,272  

Deferred income taxes

     12        112        —         6I        124  

Pension and postretirement benefits

     266        1,034        —            1,300  

Deferred credits and other liabilities

     149        87        —            236  

Commitments and contingencies

             
  

 

 

    

 

 

    

 

 

      

 

 

 

Total liabilities

     4,291        6,268        918          11,477  

Redeemable noncontrolling interests

     50        —          —            50  

 

3


Shareholders’ equity:

           

Common stock

     1       —         —            1  

Premium on common stock and other capital surplus

     3,115       2,884       (1,513     6H        4,486  

Accumulated other comprehensive loss

     (519     (1,253     1,253       6H        (519

Accumulated deficit

     (902     (334     304       6H        (932

Shares held as treasury stock, at cost

     (930     —         —            (930
  

 

 

   

 

 

   

 

 

      

 

 

 

Total shareholders’ equity

     765       1,297       44          2,106  
  

 

 

   

 

 

   

 

 

      

 

 

 

Noncontrolling interests

     60       166       —            226  
  

 

 

   

 

 

   

 

 

      

 

 

 

Total liabilities and shareholders’ equity

   $ 5,166     $ 7,731     $ 962        $ 13,859  
  

 

 

   

 

 

   

 

 

      

 

 

 

 

4


Tenneco Inc.

Unaudited Pro Forma Condensed Combined Statement of Income

For the Three Months Ended March 31, 2018

(in millions, except for share and per share data)

 

     Tenneco Inc.     (Note 9)
Federal-
Mogul
    Pro Forma
Adjustments
    Note      Pro Forma
Combined
 

Revenues

           

Net sales and operating revenues

   $ 2,574     $ 2,099     $ —          $ 4,673  
  

 

 

   

 

 

   

 

 

      

 

 

 

Costs and expenses

           

Cost of sales (exclusive of depreciation and amortization shown below)

     2,198       1,722       —            3,920  

Engineering, research, and development

     41       50       —            91  

Selling, general, and administrative

     153       148       (13     7A        288  

Depreciation and amortization of other intangibles

     59       100       (22     7B        137  
  

 

 

   

 

 

   

 

 

      

 

 

 
     2,451       2,020       (35        4,436  

Other income (expense)

           

Loss on sale of receivables

     (3     (5     —            (8

Equity earnings of nonconsolidated affiliates

     —         20       —            20  

Other expense

     (3     (6     —            (9
  

 

 

   

 

 

   

 

 

      

 

 

 
     (6     9       —            3  

Earnings before interest expense, income taxes and noncontrolling interests

     117       88       35          240  

Interest expense

     20       44       9       7C        73  
  

 

 

   

 

 

   

 

 

      

 

 

 

Earnings before income taxes and noncontrolling interests

     97       44       26          167  

Income tax expense

     25       15       6       7D        46  
  

 

 

   

 

 

   

 

 

      

 

 

 

Net income

     72       29       20          121  
  

 

 

   

 

 

   

 

 

      

 

 

 

Less: net income attributable to noncontrolling interests

     14       3       —            17  
  

 

 

   

 

 

   

 

 

      

 

 

 

Net income attributable to Tenneco Inc.

   $ 58     $ 26     $ 20        $ 104  
  

 

 

   

 

 

   

 

 

      

 

 

 

Earnings per share

           

Weighted average shares of common stock outstanding

           

Basic

     51,211,643       —         29,444,846       8        80,656,489  

Diluted

     51,501,643       —         29,444,846       8        80,946,489  

Basic earnings per share of common stock

   $ 1.13       —         n/a        $ 1.29  

Diluted earnings per share of common stock

     1.13       —         n/a          1.28  

 

5


Tenneco Inc.

Unaudited Pro Forma Condensed Combined Statement of Income

For the Year Ended December 31, 2017

(in millions, except for share and per share data)

 

     Tenneco Inc.     (Note 9)
Federal-
Mogul
    Pro Forma
Adjustments
    Note      Pro Forma
Combined
 

Revenues

           

Net sales and operating revenues

   $ 9,274     $ 7,879     $ —          $ 17,153  
  

 

 

   

 

 

   

 

 

      

 

 

 

Costs and expenses

           

Cost of sales (exclusive of depreciation and amortization shown below)

     7,809       6,424       —            14,233  

Goodwill impairment charge

     11       3       —            14  

Engineering, research, and development

     158       192       —            350  

Selling, general, and administrative

     636       581       —            1,217  

Depreciation and amortization of other intangibles

     224       398       (88     7B        534  
  

 

 

   

 

 

   

 

 

      

 

 

 
     8,838       7,598       (88        16,348  

Other income (expense)

           

Loss on sale of receivables

     (5     (15     —            (20

Equity earnings of nonconsolidated affiliates, net of tax

     —         68       —            68  

Other expense

     (14     (8     —            (22
  

 

 

   

 

 

   

 

 

      

 

 

 
     (19     45       —            26  

Earnings before interest expense, income taxes and noncontrolling interests

     417       326       88          831  

Interest expense

     73       155       28       7C        256  
  

 

 

   

 

 

   

 

 

      

 

 

 

Earnings before income taxes and noncontrolling interests

     344       171       60          575  

Income tax expense (benefit)

     70       (190     20       7D        (100
  

 

 

   

 

 

   

 

 

      

 

 

 

Net income

     274       361       40          675  
  

 

 

   

 

 

   

 

 

      

 

 

 

Less: net income attributable to noncontrolling interests

     67       11       —            78  
  

 

 

   

 

 

   

 

 

      

 

 

 

Net income attributable to Tenneco Inc.

   $ 207     $ 350       40        $ 597  
  

 

 

   

 

 

   

 

 

      

 

 

 

Earnings per share

           

Weighted average shares of common stock outstanding

           

Basic

     52,796,184       —         29,444,846       8        82,241,030  

Diluted

     53,026,911       —         29,444,846       8        82,471,757  

Basic earnings per share of common stock

   $ 3.93       —         —          $ 7.26  

Diluted earnings per share of common stock

     3.91       —         —            7.24  

 

6


Note 1. Description of the Transaction

Purchase Agreement

On April 10, 2018, Tenneco entered into the Purchase Agreement by and among Tenneco, Federal-Mogul, AEP and IEP, pursuant to which Tenneco will acquire Federal-Mogul.

Subject to the terms and conditions of the Purchase Agreement, as consideration for the acquisition of Federal-Mogul, Tenneco will (i) pay to AEP $800 million in cash, subject to increase if Tenneco undertakes a primary offering of Common Stock prior to the closing of the transaction as described below, which is referred to as the Cash Consideration, and (ii) issue and deliver 29,444,846 shares of Common Stock, which is referred to as the Stock Consideration, subject to reduction if Tenneco undertakes a primary offering of Common Stock prior to the closing of the transaction. The Stock Consideration issuable to AEP will be comprised of: (a) a number of shares of Class A Voting Common Stock equal to 9.9% of the aggregate number of shares of Class A Voting Common Stock issued and outstanding, immediately following the closing of the transaction, and (b) the balance in shares of newly created Class B Non-Voting Common Stock.

Until the date that is 10 business days prior to the anticipated closing date of the transaction, Tenneco may elect to conduct a primary offering of Common Stock in order to raise funds to increase the Cash Consideration. Tenneco may sell up to 7,315,490 shares of Common Stock in such an offering. Each share sold in such an offering will decrease the number of shares of Common Stock issuable to AEP by one share. The Cash Consideration will be increased by an amount equal to the number of shares sold in such an offering multiplied by $54.6785, with any excess proceeds to be retained by Tenneco. In certain circumstances, AEP may also elect to require Tenneco to conduct such an offering of Common Stock if Tenneco does not do so at least 10 business days prior to the anticipated closing date of the transaction.

The completion of the transaction is subject to certain customary closing conditions, including:

 

    (i) the adoption of the Amended and Restated Certificate of Incorporation and (ii) the approval the issuance of the Stock Consideration by our stockholders at the special meeting of our stockholders;

 

    the absence of any outstanding order enacted, promulgated, issued, entered, amended or enforced by any governmental entity in the United States or European Union, or applicable law in the United States or European Union, enjoining or otherwise prohibiting the consummation of the transactions contemplated by the Purchase Agreement;

 

    the applicable waiting periods (and any extensions thereof) under the HSR Act will have expired or terminated, approval will have been obtained from the Directorate General for Competition of the European Commission and all approvals, consents and consultations required to consummate the transaction pursuant to any other antitrust law in the United States and European Union will have been obtained or any applicable waiting period thereunder will have terminated or expired;

 

    the filing of the Amended and Restated Certificate of Incorporation with the Secretary of State for the State of Delaware; and

 

    the approval for the listing of the Class A Voting Common Stock (including shares of Class A Voting Common Stock issuable upon conversion of the Class B Non-Voting Common Stock to be issued to AEP as Stock Consideration) on the NYSE, subject to official notice of issuance.

Each party’s obligation to consummate the transaction is also subject to certain additional closing conditions, including (i) the accuracy of the other party’s representations and warranties contained in the Purchase Agreement (subject to certain materiality qualifiers) and (ii) the other party’s compliance in all material respects with its covenants and agreements contained in the Purchase Agreement.

 

7


Debt Commitment Letters

In connection with the Transaction, the Company has entered into a debt commitment letter, pursuant to which JPMorgan Chase Bank, N.A. and Barclays Bank PLC have committed to provide an aggregate amount of $4.9 billion of debt financing. The debt financing will consist of a $1.7 billion Term Loan A, a $1.7 billion Term Loan B and a $1.5 billion revolving credit facility, which will finance the Cash Consideration portion of the purchase price, replace Tenneco’s existing senior credit facilities and certain senior facilities at Federal-Mogul and repay a portion of existing Tenneco and Federal-Mogul debt. The proceeds will also be used to pay the fees, expenses and costs related to the transaction. Tenneco does not expect to borrow under the revolving credit facility in connection with the transaction. The Term Loan A and revolving credit facility will mature on the fifth anniversary of closing, and the Term Loan B will mature on the seventh anniversary of closing. The new credit facilities will be secured on a senior basis by substantially all assets of Tenneco on a pari passu basis with Federal-Mogul’s existing secured notes, and will be guaranteed by certain material domestic subsidiaries. The commitment to provide financing is subject to specified limited conditions.

Note 2. Basis of Pro Forma Presentation

The accompanying unaudited pro forma condensed combined financial information has been prepared in accordance with Article 11 of Regulation S-X and has been derived from the unaudited financial statements of Tenneco and Federal-Mogul. The financial information has been adjusted in the accompanying unaudited pro forma condensed combined financial information to give effect to pro forma events that are (1) directly attributable to the transaction, (2) factually supportable and (3) with respect to the unaudited pro forma condensed combined statement of income, expected to have a continuing impact on the combined results of operations of Tenneco.

The unaudited pro forma condensed combined financial information was prepared using the acquisition method of accounting in accordance with ASC 805, which requires, among other things, that assets acquired and liabilities assumed in a business combination be recognized at their fair values as of the acquisition date. The acquisition method of accounting, in accordance with ASC 805, uses the fair value concepts defined in ASC 820, “Fair Value Measurement” (“ASC 820”).

ASC 820 defines fair value, establishes the framework for measuring fair value for any asset acquired or liability assumed under GAAP, expands disclosures about fair value measurements, and specifies a hierarchy of valuation techniques based on the nature of the inputs used to develop the fair value measurements. Fair value is defined in ASC 820 as “the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date.” This is an exit price concept for the valuation of an asset or liability. Market participants are assumed to be buyers or sellers in the most advantageous market for the asset or liability. Fair value measurement for an asset assumes the highest and best use by these market participants, and as a result, assets may be required to be recorded which are not intended to be used or sold. Additionally, the fair value may not reflect management’s intended use for those assets.

Fair value measurements can be highly subjective and it is possible the application of reasonable judgment could develop different assumptions resulting in a range of alternative estimates using the same facts and circumstances.

Fair value estimates were determined based on preliminary discussions between Tenneco and Federal-Mogul management, due diligence efforts, and information available in public filings. The allocation of the aggregate transaction consideration used in the preliminary unaudited pro forma condensed combined financial information is based on preliminary estimates. The estimates and assumptions are subject to change as of the effective time of the closing of the transaction. The final determination of the allocation of the aggregate transaction consideration will be based on the actual tangible and intangible assets and the liabilities of Federal-Mogul at the effective time of the transaction (see Note 5).

Federal-Mogul’s assets acquired and liabilities assumed will be recorded at their fair value at the transaction date. ASC 805 establishes that the consideration transferred shall be measured at the closing date of the transaction at the then-current market price. This particular requirement will likely result in a per share equity component that is different from the amount assumed in this unaudited pro forma condensed combined financial information. The purchase consideration for Tenneco’s acquisition of Federal-Mogul under the acquisition method will be based on the share price of Tenneco common stock on the closing date of the transaction multiplied by the Stock Consideration. The preliminary purchase price allocation assumes a Common Stock price of $46.57, the price at market close on June 19, 2018. Under the Purchase Agreement, until the date that is 10 business days prior to the anticipated closing date of the transaction, Tenneco may elect to conduct a primary offering of Common Stock in order to raise funds to increase the Cash Consideration by up to $400 million and decrease the Stock Consideration by selling up to 7,315,490 shares of Common Stock.

 

8


The unaudited pro forma condensed combined financial information is presented solely for informational purposes and is not necessarily indicative of the combined results of operations or financial position that might have been achieved for the periods or dates indicated, nor is it necessarily indicative of the future results of the combined company. The unaudited pro forma condensed combined financial information has not been adjusted to give effect to certain expected financial benefits of the transaction, such as tax savings, cost synergies or revenue synergies, or the anticipated costs to achieve these benefits, including the cost of integration activities. Also, the unaudited pro forma condensed combined financial information does not reflect possible adjustments related to restructuring or integration activities that have yet to be determined or transaction or other costs following the combination that are not expected to have a continuing impact on the business of the combined company. Further, one-time transaction-related expenses anticipated to be incurred prior to, or concurrent with, the closing of the transaction are not included in the unaudited pro forma condensed combined statement of income. For the three months ended March 31, 2018, such transaction expenses were $13 million. For the year ended December 31, 2017, such transaction expenses were determined not to be significant. Management has identified an additional $30 million of transaction-related expenses, not yet incurred, primarily related to deal advisory fees. Transaction-related expenses will be further refined as more information becomes available.

Certain amounts from the historical financial statements of Federal-Mogul were reclassified to conform their presentation to that of Tenneco (see Note 9).

The statement of income of Tenneco for the year ended December 31, 2017 has been modified to reflect the retrospective adoption of ASU 2017-07, Compensation—Retirement Benefits. Accordingly, $3 million and $12 million of expense has been reclassified out of “Cost of sales” and “Selling, general, and administrative” costs, respectively, to “Other expense”.

Note 3: Accounting Policies

Tenneco has completed a preliminary review of significant accounting policies for purposes of the unaudited pro forma condensed combined financial information. No material differences in accounting policies were identified. Review of such accounting policies will continue and policy differences may be identified at a later date and may be deemed material at that time.

Note 4: Estimated Transaction Consideration

The estimated consideration is calculated as follows (in millions, except for share data):

 

Tenneco shares issued for purchase of Federal-Mogul

     29,444,846  

Tenneco share price at June 19, 2018 market close

   $ 46.57  
  

 

 

 

Fair value of equity portion of consideration

   $ 1,371  

Cash Consideration

     800  

Assumed Federal-Mogul debt:

  

Revolver

     250  

Term Loan C Facility

     1,455  

Senior Secured Notes due 2022

     511  

Senior Secured Floating Rate Notes due 2024

     370  

Senior Secured Notes due 2024

     431  

Other debt

     164  
  

 

 

 

Total Consideration

   $ 5,352  
  

 

 

 

 

9


The estimate of consideration expected to be transferred and reflected in this unaudited pro forma condensed combined financial information does not purport to represent what the actual consideration transferred will be when the transaction is completed. For purposes of these unaudited pro forma condensed combined financial statements, the market price of Tenneco common stock based on the June 19, 2018 market close of $46.57 was used to calculate the estimate of consideration expected to be transferred. However, the fair value of equity securities issued as the consideration transferred will be measured using the market price of Tenneco common stock on the closing date. Under the Purchase Agreement, until the date that is 10 business days prior to the anticipated closing date of the transaction, Tenneco may elect to conduct a primary offering of Common Stock in order to raise funds to increase the Cash Consideration by up to $400 million and decrease the Stock Consideration by selling up to 7,315,490 shares of Common Stock.

A 5% increase or decrease in Tenneco’s share price would result in a $69 million increase or decrease in the total consideration, which would be reflected in these unaudited pro forma condensed combined financial statements as an increase or decrease to goodwill. As the Senior Secured Debt of Federal-Mogul to be assumed by Tenneco in the transaction is denominated in Euro, a significant movement in the foreign currency exchange rate could also impact the purchase price. The actual purchase price will fluctuate until the closing of the transaction.

Note 5: Purchase Accounting Adjustments

The following is a preliminary estimate of the assets to be acquired and the liabilities to be assumed by Tenneco in the transaction, reconciled to estimated transaction consideration (in millions):

 

     Amounts as of
Acquisition Date
 

Book value of net assets acquired at March 31, 2018

   $ 1,463  

Adjusted for:

  

Noncontrolling interests

     (166

Elimination of existing goodwill and intangible assets

     (1,193

Assumed debt (1)

     3,181  
  

 

 

 

Adjusted book value of net assets acquired

     3,285  

Adjustments to:

  

Inventories

     186  

Property, plant and equipment

     583  

Other intangible assets

     881  

Capitalized loan costs and original issue discount (OID)

     (14

Goodwill

     431  
  

 

 

 

Estimate of consideration expected to be transferred

   $ 5,352  
  

 

 

 

 

(1) The debt presented on the Federal-Mogul consolidated balance sheet is net of $14 million of capitalized loan costs and OID, written off within the adjustment to capitalized loan costs and OID on the table above.

Note 6: Balance Sheet Adjustments

The following represents an explanation of the various adjustments to the unaudited pro forma condensed combined balance sheet.

A – Cash, cash equivalents and restricted cash (in millions):

 

Cash paid by Tenneco to AEP

   $ (800

Repayment of Federal-Mogul debt (1)

     (1,705

Repayment of Tenneco debt (1)

     (696

Cash paid for financing fees (1)

     (95

Cash paid for transaction expenses (2)

     (30

Proceeds from new Tenneco debt issuance (1)

     3,400  
  

 

 

 

Total pro forma adjustment to cash, cash equivalents and restricted cash

   $ 74  
  

 

 

 

 

(1) Refer to Note 6G.
(2) Refer to Note 2.

 

10


B—Inventories

Represents an adjustment of $186 million to increase the carrying value of Federal-Mogul’s inventories, for the preliminary estimated fair value, which is based on the expected selling price of inventory to customers and adjusted for related costs of disposal and a reasonable profit allowance for the post-acquisition selling effort. The fair value adjustment to inventories is expected to be recognized in the combined company’s statement of income within twelve months following the consummation of the transaction.

C—Property, plant and equipment

Represents the adjustment in carrying value of Federal-Mogul’s property, plant and equipment from its recorded net book value to its preliminary estimated fair value. The estimated fair value is expected to be depreciated over the estimated useful lives, generally on a straight-line basis. The preliminary amounts assigned to property, plant and equipment are as follows (in millions):

 

     Estimated Life (1)      Federal-Mogul
Historical Carrying
Amount
     Fair Value
Adjustment
     Estimated Fair
Value
 

Land

     N/A      $ 251      $ 130      $ 381  

Buildings and building improvements

     10-40 years        425        70        495  

Machinery and equipment

     3-15 years        1,612        383        1,995  

Capitalized software

     3-5 years        33        —          33  

Construction in progress

     N/A        299        —          299  
     

 

 

    

 

 

    

 

 

 

Total property, plant and equipment

      $ 2,620      $ 583      $ 3,203  
     

 

 

    

 

 

    

 

 

 

 

(1) Represents preliminary estimated life of assets to be acquired.

The final determination of fair value of property, plant and equipment, as well as estimated useful lives, remains subject to change. The finalization may have a material impact on the valuation of property, plant and equipment and the purchase price allocation, which is expected to be finalized subsequent to the closing of the transaction.

The preliminary estimate of fair value of Federal-Mogul’s property, plant and equipment was determined using a depreciated replacement cost method, which is a form of the “cost approach,” using currently available information, such as Federal-Mogul’s balance sheet and fixed asset registers. This method applies asset class specific inflationary / deflationary factors to the original capitalized cost of the assets being valued. The inflationary / deflationary factors used were derived from published sources. The estimated cost was then adjusted for physical depreciation calculated on a straight-line basis, considering the economic useful life and physical age of the assets being valued, for all asset classes.

The estimated useful lives used to calculate the physical depreciation reflect the weighted average remaining utility of each asset group based upon the relationship of preliminary value to replacement cost while considering each asset group’s estimated total economic life. The estimate of fair value and estimated useful lives is preliminary and subject to change once Tenneco has sufficient information as to the specific types, nature, age, condition, and location of Federal-Mogul’s property, plant and equipment.

 

11


D—Goodwill

Goodwill represents the excess of the purchase price over the preliminary fair value of the underlying net tangible and identifiable intangible assets net of liabilities. Goodwill acquired in the transaction is estimated to be $431 million and Federal-Mogul’s historical goodwill of $689 million is eliminated, for a net adjustment of $258 million. The estimated goodwill to be recognized is attributable primarily to expected synergies, expanded market opportunities, and other benefits that Tenneco believes will result from combining its operations with the operations of Federal-Mogul. The goodwill created in the transaction is not expected to be deductible for tax purposes and is subject to material revision as the purchase price allocation is completed (see Note 5).

E—Intangible assets

Represents adjustments to record the preliminary estimated fair value of intangibles of approximately $881 million, which is an increase of $377 million over Federal-Mogul’s historical book value of intangibles of $504 million prior to the transaction.

Identified intangibles assets expected to be acquired consist of the following (in millions):

 

     Estimated
Life (1)
     Estimated
Fair
Value
 

Technology

     6-8 years      $ 150  

Customer relationships

     3-16 years        292  

Trade names

     Indefinite        439  
     

 

 

 

Estimated fair value of identified intangible assets

      $ 881  
     

 

 

 

 

(1) Represents preliminary estimated life of assets to be acquired.

The fair value estimate for all identifiable intangible assets is preliminary and is based on assumptions that market participants would use in pricing an asset, based on the most advantageous market for the asset (i.e., its highest and best use). This preliminary fair value estimate could include assets that are not intended to be used, may be sold, or are intended to be used in a manner other than their best use. The final determination of fair value of intangible assets, as well as estimated useful lives, remains subject to change. The finalization may have a material impact on the valuation of intangible assets and the purchase price allocation, which is expected to be finalized subsequent to the transaction.

F—Short-term debt (including current maturities of long-term debt)

Represents the increase in Tenneco’s outstanding short-term debt of $102 million for the issuance of debt in connection with the transaction (see Note 7C for interest expense).

G—Long-term debt (in millions):

 

     Estimated Amounts as
of Acquisition Date
 

New Tenneco debt issuance

  

Term Loan A (LIBOR plus 1.75%, due 2023)

   $ 1,700  

Term Loan B (LIBOR plus 2.75%, due 2025)

     1,700  

Revolver (LIBOR plus 2%, due 2023)

     —    
  

 

 

 

Total new Tenneco debt issuance

     3,400  

Repayment of Federal-Mogul debt

  

Revolver (LIBOR plus 2%, due 2018)

     (250

Term Loan C (LIBOR plus 3.75%, due 2021)

     (1,455
  

 

 

 

Total repayment of Federal-Mogul debt

     (1,705

 

12


Repayment of Tenneco debt

  

Revolver (LIBOR plus 1.75%, due 2022)

     (311

Term Loan A (LIBOR plus 1.75%, due 2022)

     (385
  

 

 

 

Total repayment of Tenneco debt

     (696

Removal of Federal-Mogul capitalized loan costs and OID

     14  

Addition of capitalized financing fees relating to new Tenneco debt

     (95

Less: current portion of new Tenneco debt issuance

     (102
  

 

 

 

Total pro forma adjustments to long-term debt

   $ 816  
  

 

 

 

H—Total shareholders’ equity

Represents the elimination of Federal-Mogul capital, accumulated deficit, and accumulated other comprehensive loss, as well as the following adjustments to reflect the capital structure of the combined company (in millions):

 

     Estimated Amounts as
of Acquisition Date
 

Issuance of new Tenneco shares to AEP (1)

  

Common stock

   $ —    

Premium on common stock and other capital surplus

     1,371  

Elimination of historical Federal-Mogul premium on common stock and other capital surplus capital (2)

     (2,884
  

 

 

 

Premium on common stock and other capital surplus

     (1,513

Elimination of historical Federal-Mogul accumulated deficit (3)

     334  

Estimate of transaction expenses (4)

     (30
  

 

 

 

Accumulated deficit

     304  

Elimination of historical Federal-Mogul accumulated other comprehensive loss (5)

     1,253  
  

 

 

 

Total adjustments to shareholders’ equity

   $ 44  
  

 

 

 

 

(1) Represents the issuance of 29,444,846 shares of $0.01 par value common stock. (See Note 4.)
(2) Represents the reduction to premium on common stock and other capital surplus capital related to the elimination of Federal-Mogul’s historical equity.
(3) Represents the reduction to accumulated deficit related to the elimination of Federal-Mogul’s historical equity.
(4) Refer to Note 2.
(5) Represents the reduction to accumulated other comprehensive loss related to the elimination of Federal-Mogul’s historical equity.

I—Income Taxes

For U.S. federal tax purposes, the transaction is structured to be an asset acquisition for the U.S. assets of Federal-Mogul and, principally, an acquisition of the stock of Federal-Mogul’s foreign operations. The valuation relating to the purchase accounting is preliminary, however, and therefore the impact on the deferred tax assets and liabilities cannot be reasonably estimated at this time since the purchase price allocation has not been made on a jurisdictional basis and therefore not included in this pro forma condensed combined balance sheet. Adjustments to establish or remove deferred tax assets and liabilities as well as the recognition of additional deferred tax assets and liabilities upon detailed analysis of the acquired assets and assumed liabilities may occur in conjunction with the finalization of the purchase accounting, and these items could be material.

 

13


Note 7: Statement of Income Adjustments

The following represents an explanation of the various adjustments to the unaudited pro forma condensed combined statement of income.

A—Selling, general, and administrative

Represents the elimination of $13 million of non-recurring transaction-related costs directly attributable to the acquisition of Federal-Mogul.

B—Depreciation and amortization of other intangibles

Represents estimated depreciation and amortization expense related to the pro forma adjustment to property, plant, and equipment (see Note 6C) and intangible assets (see Note 6E). Pro forma depreciation and amortization has been estimated on a preliminary basis as follows (in millions):

 

    Three Months
Ended
3/31/2018
    Fiscal Year
Ended
12/31/2017
 

Estimated depreciation for acquired property, plant and equipment

  $ 67     $ 267  

Estimated amortization for acquired definite-lived intangibles assets

    11       43  

Historical Federal-Mogul depreciation expense

    (88     (340

Historical Federal-Mogul definite-lived intangible amortization expense

    (12     (58
 

 

 

   

 

 

 

Total pro forma adjustment to depreciation and amortization of other intangibles

  $ (22   $ (88
 

 

 

   

 

 

 

The estimated depreciation expense was calculated using weighted average useful lives of 29 years for building and building improvements, 8 years for machinery and equipment, and 5 years for capitalized software.

For each $100 million increase or decrease in the fair value of building and building improvements, the annual depreciation expense would increase or decrease by $4 million. If the useful life for building and building improvements were to increase or decrease by 1 year, the annual depreciation expense will decrease or increase by less than $1 million.

For each $100 million increase or decrease in the fair value of machinery and equipment, the annual depreciation expense would increase or decrease by $12 million. If the useful life for machinery and equipment increases or decreases by 1 year, the annual depreciation expense will decrease or increase by $26 million.

For each $10 million increase or decrease in the fair value of capitalized software, the annual depreciation expense would increase or decrease by $2 million. If the useful life for capitalized software increases or decreases by 1 year, the annual depreciation expense will decrease or increase by $2 million.

The estimated amortization expense was calculated using weighted average useful lives of 7 years for technology, and 15 years for customer relationships.

For each $100 million increase or decrease in the fair value of technology, the annual amortization expense would increase or decrease by $15 million. If the useful life for technology increases or decreases by 1 year, the annual amortization expense will decrease or increase by $3 million.

For each $100 million increase or decrease in the fair value of customer relationships, the amortization expense would increase or decrease by $5 million. If the useful life for customer relationships increases or decreases by 1 year, the annual amortization expense will decrease or increase by $3 million.

 

14


C—Interest expense

The increase in interest expense is comprised of the following (in millions):

 

     Three Months
Ended
3/31/2018
     Fiscal Year
Ended
12/31/2017
 

Removal of interest expense relating to repaid Federal-Mogul debt

     

Revolver (LIBOR plus 2%, due 2018)

   $ (3    $ (9

Term Loan C (LIBOR plus 3.75%, due 2021)

     (20      (71
  

 

 

    

 

 

 

Total removal of interest expense relating to repaid Federal-Mogul debt

     (23      (80

Removal of interest expense relating to old Tenneco debt

     

Revolver (LIBOR plus 1.75%, due 2022)

     (3      (12

Term Loan A (LIBOR plus 1.75%, due 2022)

     (3      (11
  

 

 

    

 

 

 

Total removal of interest expense relating to old Tenneco debt

     (6      (23

Addition of interest expense relating to new Tenneco debt

     

Term Loan A (LIBOR plus 1.75%, due 2023)

     15        49  

Term Loan B (LIBOR plus 2.75%, due 2025)

     19        66  
  

 

 

    

 

 

 

Total addition of interest expense relating to new Tenneco debt

     34        115  

Addition of amortization of capitalized financing fees relating to new debt

     

Revolver (LIBOR plus 2%, due 2023)

     1        3  

Term Loan A (LIBOR plus 2%, due 2023)

     1        3  

Term Loan B (LIBOR plus 2.25%, due 2025)

     2        9  
  

 

 

    

 

 

 

Total addition of amortization of capitalized financing fees relating to new debt

     4        15  

Removal of amortization of capitalized loan costs and OID relating to Federal-Mogul debt

     (1      (4

Addition of interest expense relating to new Tenneco unused revolver

     1        5  
  

 

 

    

 

 

 

Total interest expense adjustment

   $ 9      $ 28  
  

 

 

    

 

 

 

The interest rates used for the new Tenneco debt for purposes of the pro forma condensed combined financial information are based on the rates reflected in the debt commitment letter related to the debt financing for the transaction (See Note 1). The interest rates for the Term Loan A and Term Loan B are assumed to be 3.46% and 4.46%, respectively, for the three months ended March 31, 2018, and 2.89% and 3.89%, respectively, for the year ended December 31, 2017. A 1/8 percent increase or decrease in the interest rates assumed above would result in an aggregate increase or decrease to interest expense of $1 million and $4 million for the three months ended March 31, 2018 and for the year ended December 31, 2017, respectively.

D—Income taxes

Represents the income tax effect for unaudited pro forma condensed combined statement of income adjustments related to the transaction using statutory tax rates in each jurisdiction, less any applicable valuation allowances for the three months ended March 31, 2018 and the year ended December 31, 2017. Because the adjustments contained in this unaudited pro forma condensed combined financial information are based on estimates, the effective tax rate will likely vary from the effective rate in periods subsequent to the transaction. Additionally, certain adjustments reflect transactions that will occur within legal entities located in jurisdictions which are subject to valuation allowances and a tax benefit is not expected to be realized on a more likely than not basis.

Represents the tax impact of the pro forma adjustments on the income statement of $6 million and $20 million at the estimated combined statutory rate of 24% for the three months ended March, 31, 2018 and 35% for the year ended December 31, 2017, respectively. The effective tax rate of the combined company could be significantly different (either higher or lower) depending on post-transaction activities and impact due to U.S. tax reform.

 

15


Note 8: Earnings per Share

The unaudited pro forma average number of basic weighted average shares outstanding is calculated as follows:

 

     Three Months
Ended
3/31/2018
     Fiscal Year
Ended
12/31/2017
 

Tenneco weighted average shares outstanding

     51,211,643        52,796,184  

Tenneco shares issued to AEP

     29,444,846        29,444,846  
  

 

 

    

 

 

 

Total pro forma basic weighted average shares outstanding

     80,656,489        82,241,030  
  

 

 

    

 

 

 

The unaudited pro forma average number of diluted weighted average shares outstanding is calculated by adding the effect of dilutive securities to the unaudited pro forma average number of basic weighted average shares outstanding. The dilutive effects of these share-based awards were computed using the treasury stock method.

 

     Three Months
Ended
3/31/2018
     Fiscal Year
Ended
12/31/2017
 

Pro forma basic weighted average shares outstanding

     80,656,489        82,241,030  

Dilutive impact of Tenneco awards outstanding

     290,000        230,727  
  

 

 

    

 

 

 

Adjusted diluted weighted average shares outstanding

     80,946,489        82,471,757  
  

 

 

    

 

 

 

Note 9: Reclassifications

Tenneco has completed a preliminary review of the financial statement presentation of Federal-Mogul for purposes of the unaudited pro forma condensed combined financial information. During this review, the following financial statement reclassifications were performed in order to align the presentation of Federal-Mogul’s financial information with that of Tenneco:

 

Federal-Mogul Presentation

March 31, 2018

     Presentation
Reclassification
           Tenneco Presentation
March 31, 2018

Assets:

            

Assets:

Current assets:

            

Current assets:

Cash and cash equivalents

   $ 247           $ 247    

Cash, cash equivalents and restricted cash

Accounts receivable, net

     1,376             1,376    

Receivables, net

Inventories, net

     1,562             1,562    

Inventories

Prepaid expenses and other current assets

     251             251    

Prepayments and other

  

 

 

    

 

 

      

 

 

   

Total current assets:

     3,436             3,436    

Total current assets:

Property, plant, and equipment, net

     2,620             2,620    

Property, plant, and equipment, net

Goodwill and other indefinite-lived intangible assets

     917        (917)       a, b        —      

Definite-lived intangible assets, net

     276        (276)       c        —      
        689       a        689    

Goodwill

        504       b, c        504    

Intangibles, net

Investments in nonconsolidated affiliates

     312             312    

Investments in non-consolidated affiliates

Other noncurrent assets

     170        (100)       d        70    

Other

             —      

Long-term receivables, net

        100       d        100    

Deferred income taxes

  

 

 

    

 

 

      

 

 

   

Total assets:

   $ 7,731           $ 7,731    

Total assets:

  

 

 

    

 

 

      

 

 

   

 

16


Liabilities and member interest:

            Liabilities and shareholders’ equity:

Current liabilities:

           

Current liabilities:

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

   $ 131          $ 131    

Short-term debt (including current maturities of long-term debt)

Accounts payable

     1,105            1,105    

Accounts payable

Accrued liabilities

     540       (41     e        499    

Accrued liabilities

       41       e        41     Accrued taxes

Current portion of pension and other postretirement benefits liability

     38       (38     f        —      

Other current liabilities

     185       14       f, g        199    

Other

       24       g        24     Accrued interest
  

 

 

   

 

 

      

 

 

   

Total current liabilities:

     1,999            1,999    

Total current liabilities:

Long-term debt

     3,036            3,036    

Long-term debt

Pension and other postretirement benefits liability

     1,034            1,034    

Pension and postretirement benefits

Long-term deferred income taxes

     112            112    

Deferred income taxes

Other accrued liabilities

     87            87    

Deferred credits and other liabilities

  

 

 

   

 

 

      

 

 

   

Total liabilities:

     6,268            6,268    

Total liabilities:

  

 

 

   

 

 

      

 

 

   

Member interest:

            Shareholders’ equity:

Member interest

     2,884       (2,884     h        —      
       2,884       h        2,884     Premium on common stock and other capital surplus

Accumulated deficit

     (334          (334  

Accumulated deficit

Accumulated other comprehensive income (loss)

     (1,253          (1,253  

Accumulated other comprehensive
loss

  

 

 

   

 

 

      

 

 

   

Total Federal-Mogul member interest

     1,297            1,297    

Total shareholders’ equity

  

 

 

   

 

 

      

 

 

   

Noncontrolling interests

     166            166    

Noncontrolling interests

  

 

 

   

 

 

      

 

 

   

Total member interest

     1,463            1,463    

Total shareholders’ equity

  

 

 

   

 

 

      

 

 

   

Total liabilities and member interest

   $ 7,731          $ 7,731    

Total liabilities and shareholders’ equity

  

 

 

   

 

 

      

 

 

   

Presentation reclassification notes:

 

(a) Reclassification of $689 million from “Goodwill and other indefinite-lived intangible assets” to “Goodwill”.
(b) Reclassification of $228 million of indefinite-lived intangible assets from “Goodwill and other indefinite-lived intangible assets” to “Intangibles, net”.
(c) Reclassification of $276 million from “Definite-lived intangible assets, net” to “Intangibles, net”.
(d) Reclassification of $100 from “Other noncurrent assets” to “Deferred income taxes”.
(e) Reclassification from “Accrued liabilities” to “Accrued taxes”.
(f) Reclassification of $38 million from “Current portion of pension and other postretirement benefits liability” to “Other”.
(g) Reclassification of $24 million from “Other current liabilities” to “Accrued interest”.
(h) Reclassification from “Member interest” to “Premium on common stock and other capital surplus”.

 

17


Federal-Mogul Presentation

March 31, 2018

    Presentation
Reclassification
         Tenneco Presentation
March 31, 2018

Net sales

   $ 2,099       —          $ 2,099    

Net sales and operating revenues

Costs and expenses:

           

Costs and expenses:

Cost of products sold

     1,800       (78 )     a      1,722    

Cost of sales

(exclusive of depreciation and amortization shown below)

Amortization expense

     12       (12 )     b      —      
       100      a, b      100    

Depreciation and amortization of other intangibles

Selling, general and administrative expenses

     208       (60 )     a, c      148    

Selling, general, and administrative

       50      c      50    

Engineering, research, and development

Other expense, net

     7       (7 )     d, e      —      
  

 

 

   

 

 

      

 

 

   

Other income (expense):

           

Other income (expense):

Equity earnings of nonconsolidated affiliates, net of tax

     20            20    

Equity earnings of nonconsolidated affiliates, net of tax

Non service pension and other postretirement benefits expense

     (5     5      f      —      
       (5 )     d      (5  

Loss on sale of receivables

       (6 )     e, f, g      (6  

Other expense

  

 

 

   

 

 

      

 

 

   
     87       1          88    

Earnings before interest expense, income taxes and noncontrolling interests

Interest expense, net

     43       1      g      44    

Interest expense

  

 

 

   

 

 

      

 

 

   

Income from continuing operations

     44            44    

Earnings before income taxes and noncontrolling interests

Income tax expense

     15            15    

Income tax expense

  

 

 

   

 

 

      

 

 

   

Net income

     29            29    

Net income

Net income attributable to noncontrolling interests

     3            3    

Less: net income attributable to noncontrolling interests

  

 

 

   

 

 

      

 

 

   

Net income attributable to Federal-Mogul

   $ 26          $ 26    

Net income attributable to Tenneco

  

 

 

   

 

 

      

 

 

   

Presentation reclassification notes:

 

(a) Reclassification of depreciation from “Cost of products sold” and “Selling, general and administrative expenses” of $78 and $10, respectively, to “Depreciation and amortization of other intangibles”.
(b) Reclassification from “Amortization expense” to “Depreciation and amortization of other intangibles”.
(c) Reclassification of $50 million from “Selling, general and administrative” to “Engineering, research, and development”.
(d) Reclassification of $5 million from “Other expense, net” to “Loss on sale of receivables”.
(e) Reclassification of $2 million from “Other expense, net” to “Other expense”.
(f) Reclassification of $5 million from “Non service pension and other postretirement benefits expense” to “Other expense”.
(g) Reclassification of $1 million of interest income from “Interest expense, net” to “Other expense”.

 

18


Federal-Mogul Presentation

December 31, 2017

    Presentation
Reclassification
         Tenneco Presentation
December 31, 2017

Net sales

   $ 7,879     $ —          $ 7,879    

Net sales and operating revenues

Costs and expenses:

           

Costs and expenses:

Cost of products sold

     6,688       (264 )     a, f      6,424    

Cost of sales

(exclusive of depreciation and amortization shown below)

Amortization expense

     58       (58 )     b      —      
       398      a, b      398    

Depreciation and amortization of other intangibles

Selling, general and administrative expenses

     804       (223 )     a, c      581    

Selling, general, and administrative

       192      c, d      192    

Engineering, research, and development

Goodwill and intangible impairment expense, net

     11       (11 )     d, e      —      
       3      e      3    

Goodwill impairment charge

Restructuring charges and asset impairments, net

     37       (37 )     f      —      

Other income, net

     (9     9      g, h      —      
  

 

 

   

 

 

      

 

 

   

Other income (expense):

           

Other income (expense):

Loss on debt extinguishment

     (4     4      h      —      

Equity earnings of nonconsolidated affiliates, net of tax

     68       —            68    

Equity earnings of nonconsolidated affiliates, net of tax

Non service pension and other postretirement benefits expense

     (35     35      i      —      
       (15 )     g      (15  

Loss on sale of receivables

       (8 )     h, i, j      (8  

Other expense

  

 

 

   

 

 

      

 

 

   
     319       7          326    

Earnings before interest expense, income taxes and noncontrolling interests

Interest expense, net

     148       7      j      155    

Interest expense

  

 

 

   

 

 

      

 

 

   

Income from continuing operations

     171       —            171    

Earnings before income taxes and noncontrolling interests

Income tax benefit

     (190     —            (190  

Income tax expense (benefit)

  

 

 

   

 

 

      

 

 

   

Net income

     361       —            361    

Net income

Net income attributable to noncontrolling interests

     11       —            11    

Less: net income attributable to noncontrolling interests

  

 

 

   

 

 

      

 

 

   

Net income attributable to Federal-Mogul

   $ 350     $ —          $ 350    

Net income attributable to Tenneco

  

 

 

   

 

 

      

 

 

   

Presentation reclassification notes:

 

(a) Reclassification of depreciation from “Cost of products sold” and “Selling, general and administrative expenses” of $301 and $39, respectively, to “Depreciation and amortization of other intangibles”.
(b) Reclassification from “Amortization expense” to “Depreciation and amortization of other intangibles”.
(c) Reclassification of $184 million from “Selling, general and administrative” to “Engineering, research, and development”.
(d) Reclassification of $8 million of in-process R&D from “Goodwill and intangible impairment, net”, to “Engineering, research, and development”.
(e) Reclassification of goodwill impairment from “Goodwill and intangible impairment expense, net”, to “Goodwill impairment charge”.
(f) Reclassification of $37 million from “Restructuring and asset impairment charges” to “Cost of sales”.
(g) Reclassification of $15 million from “Other income, net” to “Loss on sale of receivables”.
(h) Reclassification of $24 million of income from “Other income, net” and $4 million of “Loss on debt extinguishment” to “Other expense”.
(i) Reclassification of $35 million from “Non service pension and other postretirement benefits expense” to “Other expense”.
(j) Reclassification of $7 million of interest income from “Interest expense, net” to “Other expense”.

 

19