X
5906 CORP-1/17 (1)
Detroit, MIJanuary 11, 2017
N Y S E : T E N
Deutsche Bank Global Auto Industry Conference
2
X
5906 CORP-1/17 (2)
Safe Harbor
2
This presentation contains forward-looking statements that involve risks and uncertainties which could cause the company’s plans, actions and results to differ materially from its current expectations. The words “expect,” “estimate,” “will,” and similar expressions identify certain of these forward-looking statements. The company cautions that actual results may differ materially from those projected or implied in forward-looking statements due to a variety of factors including, but not limited to, the following: (i) general economic, business and market conditions; (ii) the company’s ability to source needed goods and services in accordance with customer demand and at competitive prices; (iii) the cost and outcome of claims, legal proceedings or investigations, including, but not limited to, those arising in connection with the ongoing global antitrust investigation, product safety or intellectual property rights; (iv) the impact of the changing laws and regulations to which we are subject, including environmental laws and regulations, pensions or other regulated activities; (v) the ability of the company to access capital markets on commercially reasonable terms; (vi) changes in consumer demand; (vii) changes in vehicle manufacturers’ production rates and their requirements for the company’s products, including with respect to any delays in the adoption of the current mandated timelines for worldwide emissions regulations; (viii) the overall highly competitive nature of the automobile and commercial vehicle parts industry, and any resultant inability to realize the sales represented by the company’s awarded book of business which is based on anticipated pricing for the applicable program over its life; (ix) the loss of any of our large original equipment manufacturer (“OEM”) customers, or the loss of market shares by these customers if we are unable to achieve increased sales to other OEMs; (x) the company’s continued success in cost reduction and cash management programs; (xi) economic, exchange rate and political conditions in the countries where we operate or sell our products; (xii) workforce factors such as strikes or labor interruptions; (xiii) increases in the costs of raw materials; (xiv) the negative impact of fuel price volatility on logistics costs and discretionary purchases of vehicles or aftermarket products, and demand for off-highway equipment; (xv) the cyclical nature of the global vehicular industry, including the performance of the global aftermarket sector and longer product lives of automobile parts; (xvi) product warranty costs; (xvii) material developments relating to our intellectual property or the failure or breach of our IT systems; (xviii) the company’s ability to develop and profitably commercialize new products and technologies; (xix) governmental actions, including the ability to receive regulatory approvals and the timing of such approvals; and (xx) the timing and occurrence (or non-occurrence) of transactions and events which may be subject to circumstances beyond the control of the company. Additional information regarding these and other risk factors and uncertainties is detailed from time to time in the company’s SEC filings, including but not limited to its annual report on Form 10-K. Unless otherwise indicated in this presentation, the forward-looking statements in this presentation are made as of the date hereof, and the company does not undertake any obligation to publicly disclose revisions or updates to any forward-looking statements.
3
X
5906 CORP-1/17 (3)
Attractive Current and Future Market Trends
Global light vehicle production growth
Tightening criteria pollutant regulations
Heightened focus on smooth, quiet and safe ride
High-growth markets, particularly China and India
Commercial truck and off-highway market recovery
Emerging aftermarket in high-growth markets
4
X
5906 CORP-1/17 (4)
4
XAppealing Investment Opportunity
Criteria Pollutant
Regulations
Advanced Ride Performance
Technology
Leading Aftermarket
Position
• Proven track record of growth – Revenue growth outpacing industry production
– Margin expansion
– Double-digit EPS growth
• Sustainable growth drivers – Strong global platform position
– Innovative technologies to meet tightening emissions regulations, and demands for acoustics and waste heat recovery
– Advanced suspension positioned for accelerated growth
– Global aftermarket leadership
• Capturing growth in emerging markets
• Continuing margin expansion
• Strong free cash flow generation
• Financial strength and flexibility
5
X
5906 CORP-1/17 (5)
CLEAN AIR RIDE PERFORMANCE
Leading Product Lines
5
* Value-add Revenue is total revenue less substrate sales. See slides 39 and 40 for further explanation.
Pioneering Global Ideas for Cleaner Air and Smoother, Quieter and Safer Transportation for Light Vehicle, Commercial Truck, Off-Highway and Aftermarket Customers
† See reconciliations to U.S. GAAP at end of presentation.
201520142013201220112010
Total Revenue
Adjusted EBIT as % of Value-add Revenue*
Value-add Revenue*
Adjusted EBIT †
$ in Millions
$304$334
$381$418 $427
$228
10.6%10.2%
11.2%
9.9%
9.0%
10.8%
$3,825
$4,761 $4,926
$5,444$5,811 $5,723
$6,122∆
$3,609$3,266
$3,083
$2,541
$3,877 $3,807
201520142013201220112010
8.1%7.2%
6.2%
7.5%
9.7%9.5%$2,112
$2,444 $2,437 $2,520$2,609
$2,486
$2,725∆
Total Revenue
Adjusted EBIT as % of Value-add Revenue*
Adjusted EBIT †
$ in Millions
$152$176
$204
$248 $242
$159
201520142013201220112010
Total Revenue
Adjusted EBIT as % of Value-add Revenue*
Value-add Revenue*
Adjusted EBIT †
$ in Millions
$304$334
$381$418 $427
$228
10.6%10.2%
11.2%
9.9%
9.0%
10.8%
$3,825
$4,761 $4,926
$5,444$5,811 $5,723
$6,122∆
$3,609$3,266
$3,083
$2,541
$3,877 $3,807
201520142013201220112010
8.1%7.2%
6.2%
7.5%
9.7%9.5%$2,112
$2,444 $2,437 $2,520$2,609
$2,486
$2,725∆
Total Revenue
Adjusted EBIT as % of Value-add Revenue*
Adjusted EBIT †
$ in Millions
$152$176
$204
$248 $242
$159
2015 2015
Products and technologies designed to meet global emissions regulations anywhere in the world
Products and technologies that meet the increasing demand for enhanced vehicle comfort and handling
70%30%
70%30%
Δ At 2014 constant currency – see reconcilation slide 38.
6
X
5906 CORP-1/17 (6)
Global Manufacturing and Engineering Footprint
Serving our customers with a global network of strong capabilities
• 93 manufacturing facilities • 15 engineering & technical centers
6
Engineering Centers
Engineering Centers
Engineering Centers
Engineering Centers
HeadquartersClean Air ManufacturingRide Performance ManufacturingEngineering Center
Engineering CentersEngineering CentersGrass Lake, Michigan Monroe, Michigan Milan, Ohio
Grass Lake, Michigan Monroe, Michigan Milan, Ohio
St. Truiden, Belgium Edenkoben, Germany Gliwice, Poland Rybnik, Poland Ermua, Spain
Cotia, Brazil Mogi Mirim, Brazil
Kunshan, China Shanghai, China Yokohama, Japan
Adelaide, Australia Sydney, Australia
7
X
5906 CORP-1/17 (7)
NA51% ESI
34%
AP15%
LV73% CTOH
12%AM15%
NA51% ESI
34%
AP15%
LV73% CTOH
12%AM15%
51% North America34% Europe, South America & India15% Asia Pacific
Applications Geographies
7
Diversified Business in Cyclical Markets
• Enhancing performance with balanced mix across: – End-market applications – Geographies – Customers – Platforms
• Countercyclical aftermarket business
• Enhanced financial strength – Strong balance sheet; essentially at targeted 1x net debt leverage ratio
– Improving cash flow generation
– Continuing investment in product / technology leadership
– Enhanced cost structure and operational efficiencies
– Returning cash to shareholders; $359M since beginning of 2015
Customers Platforms
Top 15Platforms
36%Others64%
Top 15Customers
74% Others26%
Top 15Platforms
36%Others64%
Top 15Customers
74% Others26%
73% Light Vehicle15% Aftermarket12% Commercial Truck, Off-Highway
• No customer greater than 15% of revenue
• Balanced customer mix (see slide 24)
• On more than 340 platforms
• Average annual platform revenue $20M
• Robust platform mix (see slide 25)
8
X
5906 CORP-1/17 (8)
8
Strong Foundation for Continued Growth
* Value-add Revenue is total revenue less substrate sales. See slide 37 for further explanation. Δ At 2014 constant currency – see reconciliation slide 38.† See reconciliations to U.S. GAAP at end of presentation.
Six-year record of value-add adjusted EBIT margin improvement2006 2007 2008 2009 2010 2011 2012 2013 2014 2015
8.2%7.8%
7.2%6.6%
3.2%3.6%
6.3%
8.9%9.3%
6.0%
9.6%∆
$158
$282
$118
$398
$306
$443$502
$577
$225
$586$650∆$4,331
$3,978
$2,919
$3,825
$4,761$4,926
$5,444
$5,811
$2,976
$5,723
$1,853$1,938
$1,730
$2,112
$2,444$2,437
$2,520
$2,609
$1,706
$2,486
$4,682
$6,184$5,916
$4,649
$5,937
$7,205$7,363
$7,964
$8,420$8,209
$8,847∆
Ride Performance Revenue Clean Air RevenueAdjusted EBIT †
$ in Millions
Adjusted EBIT † as % of Value-add Revenue*
• Since 2006, Tenneco has delivered: – Annual revenue growth double industry production – Margin expansion of 330 bps – Annual adjusted EPS growth of 17%
9
X
5906 CORP-1/17 (9)
XStructural Growth Drivers to Outpace Industry Production
2006 2015
$4.7B
$8.2B
66.8MVehicles
88.7MVehicles
6.4%**
3.2% **
Tenneco Revenue vs. Industry Production*
Tenneco Revenue ($ billions) Industry Production* (million vehicles)
* Source: IHS Automotive December 2016 global light vehicle production. ** CAGR
• Outstanding light vehicle platform position
• Regulatory-driven Clean Air content growth
• Innovative advanced suspension systems
• Leadership in global aftermarket
Tenneco revenue outpacing industry production
10
X
5906 CORP-1/17 (10)
Clean Air: Regulatory-driven Content Growth
Key Technologies and Products
Criteria PollutantReduction
Advanced Aftertreatment Solutions – CO, HC, NOx, PM, PN
Dosing System, Advanced Mixing, Thermal Unit, Selective Catalytic Reduction, Ammonia Generator, Gasoline and Diesel Particulate Filter, Catalytic Converter
Fuel Economy /CO2 Reduction Energy Recovery, Lightweighting
Rankine Cycle PowerPack, Thermoelectric Generator, Thermoacoustic Converter, Heat Exchanger, Lightweight Aftertreatment System, Electric Valve, Fabricated Manifold
Acoustics Noise Reduction, Sound Quality Active Noise Cancellation, Signature Sound Creation, Electronic Valve, Passive Valve
Noise, Vibration and Harshness NVH Solutions Provider Exhaust System Isolator, Modular Exhaust Damper
Key Regulations• Light Vehicle – 2017 - US Tier 3 and Euro 6c/6d RDE – 2019 - China CN 6a – 2020 - India BS 6 (skipping BS 5)
• Commercial Truck – 2019 - China CN VI – 2020 - India BS VI (skipping BS V) – 2023 - CARB / 2024 EPA Low NOx regulation**
(90% further reduction)
• Off-Highway – 2019 - EU Stage VSee slide 26
Regulations Driving Technology Roadmap
** Proposed or estimated date
11
X
5906 CORP-1/17 (11)
11
X
U.S. Fed Tier 3 Fleet Average (NMOG + NOx)
Euro-6c / 6d Real Driving Emissions (RDE)Particulate Number and Conformity Factor
Additional content required• Combined NOx+NMOG reduction of 80%-91%
• Significantly improved cold start emissions
• Same tailpipe limits for diesel and gasoline light vehicles
Additional content required• Particulate number (PN) requirement
• RDE test cycles requiring more efficient systems and improved transient emissions performance
• Improved on-board diagnostics (OBD-II)
$72 / vehicle = EPA cost estimate Estimated $1.4 billion annualized
additional available market by 2025
Tenneco estimates similar cost impact as U.S. Fed Tier 3
mg/mi per FTP
Parti
cula
te n
umbe
r PNx
10^
12
Conf
orm
ity fa
ctor
Clean Air: New Light Vehicle Regulations Adding Content
12
X
5906 CORP-1/17 (12)
12
XClean Air: Strong Powertrain Position
• Essentially all of the projected powertrain applications in 2027 require emissions solutions offered by Tenneco (growth estimates for BEV vary widely)
• Higher content with fully implemented US Tier 3 and Euro-6d RDE regulations
• Content on hybrids similar to full internal combustion engines; driven by engine horsepower
• Tightening regulations in emerging markets are catching up to developed markets
Diesel13%
Diesel hybrid5%PFI gasoline
21%*
GDI hybrid23%
GDI gasoline29%*
PFI hybrid6%
Fuel cell & electric
3%
Alternative fuels0%
2027
* Includes Start/Stop ICE
113 million vehicles in 2027
IHS 10-Year Projections (Dec. 2016)
13
X
5906 CORP-1/17 (13)
Ride Performance: Differentiating Vehicle Performance
• Advanced technology growth driven by: – Increasing consumer expectations around vehicle comfort, safety, stability and control
– Demand for fuel economy and associated vehicle weight reduction strategies
– OEM desire for innovative products to differentiate vehicles
• Conventional shock and strut growth in emerging markets
• Aftermarket growth, particularly in China and India
• Noise, vibration and harshness solutions
• Leverage leading global market share with product cost leadership
AdvancedTechnology
ProductCost
Leadership
SuperiorFunctionality
Innovation and Technology Driving Growth
See slide 30
14
X
5906 CORP-1/17 (14)
14
MONROE® Intelligent Suspension Comprehensive portfolio of advanced technologies
Act ive Suspension
Content per Vehicle
More than 6x
Average 4x
$50-$60Passive Suspension
• Advanced suspension is expected to grow from 2% to more than 15% of the light vehicle market by 2025, with adoption led by global OEMs
• With higher content, advanced suspension represents more than 40% of available market revenue by 2025
A segment F segment
Semi-act ive Suspension
RID
E P
ERFO
RM
AN
CE
15
X
5906 CORP-1/17 (15)
• Powerful global brands supported by strong marketing and distribution • Stable, countercyclical business with strong margins and cash flow
15
®
Global Aftermarket Leadership
North America
South America
Europe
China
Established Markets High-Growth Markets
India
#1 Ride Performance
#1 Clean Air
#1 Ride Performance
#1 Ride Performance
#1 Clean Air
Leveraging knowledge and capabilities as car parc grows in high-growth markets
16
X
5906 CORP-1/17 (16)
2025 Vehicle Parc
Source: Frost & Sullivan 2015, IHS Worldview May 2016
16
XAftermarket Opportunity in High-Growth Markets
347Average age 10.9 years
108
337Average age
9.3 years484
Average age 8.5 years
83
2689
11 12
12
6
3
Light Vehicle
Commercial Truck
North America
South America
EuropeChina
Established Markets High-Growth Markets
India
ASEAN
Light Vehicle Parc: 455M10-year CAGR: 2%
CTOH Vehicle Parc: 20M10-year CAGR: 4%
Light Vehicle Parc: 337M10-year CAGR: 1%
CTOH Vehicle Parc: 12M10-year CAGR: 3%
Light Vehicle Parc: 835M10-year CAGR: 9%
CTOH Vehicle Parc: 21M10-year CAGR: 9%
17
X
5906 CORP-1/17 (17)
17
Clear Roadmap for Continued Success
A COMMON FOUNDATION
CLEAN AIR• Global regulatory expertise• Foundation in core sciences• Total systems integration• Cost-effective global market solutions - Light vehicle - Commercial vehicle - Large engines• China specific solutions• Large platform lifecycle services
RIDE PERFORMANCE• Product cost leadership
• Superior functionality
• Advanced technology
• Vehicle dynamics / integrated systems expertise
• NVH solutions provider
• Leading aftermarket brands
Healthier Lives Superior Driving Experience
A COMMON FOUNDATION
Operational Excellence
Financial Strength
• Safety and quality• Manufacturing optimization• Global business processes/ capabilities• Optimized global footprint• Strategic supplier partnerships
• Earnings growth
• Cash flow
• EVA
• Balance sheet strength
PROFITABLE GROWTH
Shared Values
• Accountability• Health & Safety• Innovation• Integrity• Passion and a Sense of Urgency
• Perseverance
• Results Oriented
• Teamwork
• Transparency
• Trust
STRATEGIC IMPERATIVES
Our Commitments: Customers’ Success • Shareholder Value • Employee Engagement • Sustainability
Our Markets: Light Vehicle • Commercial Vehicle • Aftermarket • Locomotive • Marine • Stationary
18
X
5906 CORP-1/17 (18)
18
Revenue Outlook
+5%
2016 2017
Total Revenue
Total Revenue
+1%*
+4%
LV IndustryProduction
OrganicGrowth
2017 Currency Sensitivity
2018-2019 Revenue Outlook Expect to outpace industry production by 3%-5%
• Outstanding platform position
• Tightening criteria pollutant emissions regulations
• Increasing demand for advanced suspension systems
• Global aftermarket leadership
Impact vs. 2016 Euro/USD RMB/USD Real/USD
– 1.10 0.150 0.291
(2.5%) 1.05 0.143 0.278
(5.0%) 1.00 0.136 0.265
* IHS Automotive December 2016 global light vehicle production.
** Power Systems Research (PSR) January 2017 global commercial truck and bus production, PSR off-highway engine production in North America and Europe and Tenneco estimates.
See slide 31 for further key assumptions related to our revenue projections.
2017 Assumptions• Global commercial truck production +2%**
• Off-highway engine production in regulated regions +2%** (NA and Europe)
• Organic growth is net of OE price downs
2017 Revenue Outlook (in 2016 constant currency)
Expect to outpace industry production by 4%, with contributions from both product lines
19
X
5906 CORP-1/17 (19)
Continuing Margin Expansion
• Increasing content with higher technology products in both product lines
• Operational efficiencies, such as: – Optimizing product component design and manufacturing process complexity
– Improving design of global manufacturing and supply chain network to achieve best delivered cost
– Driving continuous improvement across every element of our business
• Commercial truck and off-highway markets, with increased benefit when markets recover
• Growing aftermarket in all regions
Expect continuing annual margin improvement driven by:
2015201420132012201120102006
8.2%7.8%
7.2%
6.6%
9.3%8.9%
6.0%
Since 2006, Tenneco has delivered margin* expansion of 330 bps
* Adjusted EBIT as a % of VA revenue. See reconciliations to U.S. GAAP at end of presentation.
20
X
5906 CORP-1/17 (20)
20
Enhancing Tenneco Financial StrengthLeverage Ratio
20152014201320122011201020092008
$263
$154
3.7%
2.5% 2.6%
$218
3.0%
$221
3.6%3.8%
$254
$118
$3173.2%
$295
3.6%
CapEx ($ Millions) CapEx as % of Revenue
20152014201320122011201020092008
5.0%5.5% 5.5%
$297$258
$325
$401
5.6%
$467
6.3%
$357
4.5%4.8%
$404 $418
5.1%
Working Capital ($ Millions) Working Capital as % of Revenue
TEN averaged 5.3% over the past 8 years
Working Capital Investment (Receivables + Inventory - Payables) as a % of Revenue
2015201420132012201120102009200820072006200520042003200220012000
4.4x4.9x
4.6x
3.8x
3.0x 3.0x 2.9x 2.4x
3.5x
3.1x
$1,492 $1,462$1,391
$1,285$1,207 $1,242
$1,183 $1,186
$1,325
$1,053$990
1.9x1.7x
$1,010$957
1.5x1.2x 1.1x
$822 $830$922
1.2x
Net Debt: Total Debt Less Cash Balances ($ Millions) Net Debt / Adjusted EBITDA* (Leverage Ratio)
– 1x target
20152014201320122011201020092008
$263
$154
3.7%
2.5% 2.6%
$218
3.0%
$221
3.6%3.8%
$254
$118
$3173.2%
$295
3.6%
CapEx ($ Millions) CapEx as % of Revenue
20152014201320122011201020092008
5.0%5.5% 5.5%
$297$258
$325
$401
5.6%
$467
6.3%
$357
4.5%4.8%
$404 $418
5.1%
Working Capital ($ Millions) Working Capital as % of Revenue
Capex range of 3.5% - 4.0%
Leverage target allows growth opportunity in a cyclical business
Capital Expenditures as a % of Revenue
Reconciliations to U.S. GAAP at end of presentation. * Including noncontrolling interests.
21
X
5906 CORP-1/17 (21)
21
Capital Allocation Priorities to Drive Shareholder Value
✓1. Fund organic growth
✓ 2. Restructuring activities to improve cost competitiveness
✓ 3. Balance sheet strength consistent with target leverage ratio of 1x
4. Strategic opportunitiesCore sciences foundation, technology, customer, geographic and aftermarket
growth opportunities
5. Capital returns to shareholdersShare repurchases and/or dividends
out of free cash flow
Total repurchases authorized of $550 million; $359 million completed through Q3’16
Since Jan. 2015, repurchased 7.0 million shares or 11% of shares outstanding
Well-positioned with options and flexibility to pursue:
22
X
5906 CORP-1/17 (22)
22
XAppealing Investment Opportunity
Criteria Pollutant
Regulations
Advanced Ride Performance
Technology
Leading Aftermarket
Position
• Proven track record of growth – Revenue growth outpacing industry production
– Margin expansion
– Double-digit EPS growth
• Sustainable growth drivers – Strong global platform position
– Innovative technologies to meet tightening emissions regulations, and demands for acoustics and waste heat recovery
– Advanced suspension positioned for accelerated growth
– Global aftermarket leadership
• Capturing growth in emerging markets
• Continuing margin expansion
• Strong free cash flow generation
• Financial strength and flexibility
23
X
5906 CORP-1/17 (23)
23
24
X
5906 CORP-1/17 (24)
2.1%
2.0%
2.0%
1.9%
1.5%
1.3%
1.3%
1.2%
1.1%
1.0%
Balanced Customer Mix
24
As a % of Total 2015 Revenue
▲
▲
▲
LV Customer Commercial Truck, AM Customer Off-Hwy & Other Customer
▲
15.2%
13.5%
7.1%
6.2%
4.8%
4.2%
4.1%
3.6%
3.6%
2.6%
▲
25
X
5906 CORP-1/17 (25)
Robust Platform Mix
25
As a % of Total 2015 Revenue
• On more than 340 platforms • Average annual platform revenue $20 million
26
X
5906 CORP-1/17 (26)
Global Emissions Regulations
26
* Phased in ** Proposed or Estimated date *** Some mfrs harmonizing US Tier 4f engines with Stage 5LV - Light Vehicles CTrk - Commercial Trucks Off-Hwy - Off-Highway Vehicles
China 3 Off-Hwy is equivalent to EU Stage 3AChina 4 Off-Hwy is equivalent to EU Stage 3B
27
X
5906 CORP-1/17 (27)
27
X
• Powertrain – GDI, Diesel, Hybrid
• Engine efficiency enhancements – boosting, variable valve timing, cylinder deactivation, idle start/stop
• Friction reduction and aerodynamic improvement
• Improved aftertreatment efficiency
• Vehicle mass reduction
• Waste heat recovery
• Catalytic and diesel oxidation converters
• Diesel particulate filters
• Selective catalytic reduction
• Urea dosing system
• Fuel vaporizers
• Gasoline particulate filters
Balance of engine, aftertreatment and fuel achieves emissions reduction
Criteria Pollutants CO2 EmissionsCO HC NOx PM PN NMOG
Since the Clean Air Act in 1968, regulators have reduced allowable levels to counter harmful
effects of by-products of carbon-based energy combustion
Reducing Emissions
Improved fuel efficiency drives CO2 emissions reduction
28
Clean Air Technology Roadmap2012 2013 2014 2015 2016 2017 2018-2020 2021-2025
CriteriaPollutants
Hydrocarbon Lean NOx Catalyst (ethanol reductant)······························T.R.U.E.-Clean®
Mini······························Multiwrap Converter Mat
Euro VI CTrk On-Road Aftertreatment System································ Stationary Engine Aftertreatment································ Common Rail Urea Dosing System································ Tier 4 Locomotive Aftertreatment································ Natural Gas Aftertreatment
Gasoline Particulate Filter································Retrofit Marine Aftertreatment System································Air-Assisted Dosing System································China Low-Cost SCR System································Large 24″ Diameter SCR································XNOx Gen 3
Large Engine Turnkey SCR System······························· Large Engine Urea Dosing (<3 MW)······························ Large Engine Soot Blower
XNOx Gen 4 ······························Low Pressure EGR Valve······························Mixers for Compact Designs······························Advanced Controls for SCR Coated DPF······························Large Engine Air Assisted Lance for Urea injection
Gaseous Ammonia Generator······························High Performance SCR Mixer······························Large Engine Urea Dosing (<10 MW) ······························EURO VI+ CTrk Aftertreatment System
XNOx Next GEN·····························Active Diesel Thermal Management·····························HC-LNC (ULSD reductant)····························· Low Pressure EGR / cGPF·····························Ultra High Efficiency SCR System·····························Selective NOx Adsorber (SNA)
Low Temp deNOx Catalyst ···························Alternative SCR···························Advanced Diesel Aftertreatment Controls with OBD
Fuel Economy / Greenhouse Gases
Fabricated Manifold······························Low Backpressure Valve Muffler
Integrated Manifold & Turbocharger································ China Low-Cost Light Vehicle System································ E-Valve for Cylinder Deactivation
Waste Heat Recovery – Heat-2-Heat (HEX)
CTrk Fabricated Manifold······························Ultra Lightweight Aftertreatment System
Waste Heat Recovery – Organic Rankine Cycle······························CTrk Modular E-Valve······························Natural Gas Aftertreatment System for Methane Slip
Waste Heat Recovery – Thermoelectric Generator (TEG)···························Waste Heat Recovery – Thermoacoustic Converter (TAC)
Acoustics Low Backpressure Valve Muffler
E-Valve for Acoustics Software-based Signature Sound System································Exhaust Isolator Cartridge Mount································Mini Shear Hub Exhaust Isolator································Modular Coulomb Exhaust Damper
Next Gen Exhaust Isolators
Next Gen High Performance Acoustic Valve
Modular Acoustic E-Valve
Active Noise Cancellation
5906 CORP-1/17 (28)
29
X
5906 CORP-1/17 (29)
TitleCommercial Truck and Off-Highway Diesel Aftertreatment Customers
China
Commercial Truck• China National Heavy-Duty Truck Co. • Dalian Diesel Engine Co. • FAW • JND • Shanghai Diesel Engine Co. • Weichai • YuChai
Brazil
Commercial Truck• Daimler Trucks • IVECO• MAN• MWM • Scania
Off-Highway• AGCO• Caterpillar/Perkins • Deere • Deutz • MAN • Scania
EuropeCommercial Truck• Daimler Trucks • Scania • Customer B
Off-Highway• Caterpillar/Perkins • Deere
Japan
Off-Highway• Caterpillar/Perkins – Exported from N. America
• Kubota
North AmericaTruck• Chrysler (LV 3/4 ton +) • GM (LV 3/4 ton +) • Ford (LV 3/4 ton +, CTrk Med-duty)
• Customer A (CTrk)
IndiaCommercial Truck• Daimler Trucks• Mahindra• MAN Trucks India (MTI)• Tata Motors• VE Commercial Vehicles• Volvo Trucks
30
2012 2013 2014 2015 2016 2017 2018 2019
Product Cost Leadership
Thin Wall Lightweight Monotube
Aluminum Dual Tube Seat Damper
Best Cost CVSA Shock
RV+ (New Global Rod-Displaced Valving)
HD LCV Strut Ultra Low CostDamper
Superior Functionality
Thin Wall Lightweight Monotube
CVS Double Path Mount (Cab Shock)································Improved Monotube (Low Temperature) ································Global Hydraulic Rebound Stop································New Double Tube Base Valve································Global BOCS Valve································Lightweight Heavy-Duty Torque Rods································Lightweight Top Mounts
Frequency Dependent Damping (FDD)* Valving System······························New CVS 45mm Shock······························Plastic Spring Seat (for Struts)······························Exhaust Isolator Cartridge Mount······························Mini Shear Hub Exhaust Isolator······························Modular Coulomb Exhaust Damper
RV+ (New Global Rod-Displaced Valving)·····························MTV+ (Improved MTV Valve)·····························Comfortmax Monotube·····························Controlled TorqueTM Spring and Shackle Bushings
Aluminum Dual Tube Automotive Damper··························HydroelasticTM Subframe Mounts·························CTrk HydroelasticTM Cab Mount·························Next Gen Exhaust Isolators
Adaptive Top Mounts····························Decoupled HydroelasticTM Mounts
Lightweight LV Elastomer NVH Solutions····························Lightweight CTrk Elastomer NVH Solutions
Advanced Technology
CVSA2/Kinetic® with hydraulic leveling····························CVSA2 External Valve····························Gen2 HydroelasticTM
Body Mount
Motorbike Electronic Shocks
Dual Valve Semi-active Damper
RC1 & RC2 (Uni- & Bi-directional ride comfort)·····························Integrated Height Valve (for Cab) ·····························Dual Mode Damper·····························Smart Damper for Aftermarket·····························NVH System Analysis Tools
Semi-active Internal Valve·························Low-Cost Load & Aero Leveling·························DRiV® Digital Valve
ACOCAR® Active Suspension System···························Smart Actuator for Passenger Car
Intelligent Suspension System with Vision····························CVSA Next Generation
Air Suspension Next Generation
* Valves purchased from Koni B.V.
Advanced Ride Performance Technology
5906 CORP-1/17 (30)
31
X
5906 CORP-1/17 (31)
31
X
Tenneco’s revenue outlook for 2017 is as of January 2017. Revenue assumptions are based on projected customer production schedules, IHS Automotive December 2016 forecasts, Power Systems Research January 2017 forecasts and Tenneco estimates.
Tenneco’s revenue outlook for 2018 and 2019 is as of January 2017. Revenue assumptions are based on projected customer production schedules, IHS Automotive December 2016 forecasts, Power Systems Research January 2017 forecasts and Tenneco estimates.
In addition to the information set forth on this slide and slide 18, Tenneco’s revenue outlook is based on the type of information set forth under “Outlook” in Item 7 – “Management’s Discussion and Analysis of Financial Condition and Results of Operations” as set forth in Tenneco’s Annual Report on Form 10-K for the year ended December 31, 2015. Please see that disclosure for further information. Key additional assumptions and limitations described in that disclosure include:
• Revenue projections are based on original equipment manufacturers’ programs that have been formally awarded to the company; programs where the company is highly confident that it will be awarded business based on informal customer indications consistent with past practices; and Tenneco’s status as supplier for the existing program and its relationship with the customer.
• Revenue projections are based on the anticipated pricing of each program over its life.
• Revenue projections assume a fixed foreign currency value. This value is used to translate foreign business to the U.S. dollar.
• Revenue projections are subject to increase or decrease due to changes in customer requirements, customer and consumer preferences, the number of vehicles actually produced by our customers and pricing.
Tenneco’s revenue outlook constitutes a forward-looking statement. We also refer you to the cautionary language regarding our forward-looking statements set forth in the Safe Harbor statement on slide 2.
Tenneco’s Revenue Outlook
32
X
5906 CORP-1/17 (32)
32
• Use of Non-GAAP Financial InformationIn addition to the results reported in accordance with accounting principles generally accepted in the United States (“GAAP”) included in this presentation, the company has provided information regarding certain non-GAAP financial measures. These measures include Earnings Before Interest Expense, Income Taxes, Noncontrolling Interests and Depreciation and Amortization (“EBITDA*”), Net Debt, Working Capital, Value-Add Revenue, Adjusted EBITDA*, Adjusted Earnings Before Interest Expense, Income Taxes and Noncontrolling Interests (“Adjusted EBIT”), and Adjusted Earnings Per Share.
Reconciliations of these non-GAAP financial measures to the comparable GAAP measure are included in this presentation.
* Including noncontrolling interests.
Financial Results Disclaimer
33
X
5906 CORP-1/17 (33)
33
2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000
Net income (loss) attributable to Tenneco Inc. $ 247 $ 226 $ 183 $ 275 $ 157 $ 39 $ (73 ) $ (415 ) $ (5 ) $ 49 $ 56 $ 9 $ 25 $ (189 ) $ (131 ) $ (41 )
Cumulative effect of change in accounting principle, net of income tax - - - - - - - - - - - - - 218 - -
Net income attributable to noncontrolling interests 56 44 39 29 26 24 19 10 10 6 2 4 6 4 1 2
Income tax expense (benefit) 149 131 122 19 88 69 13 289 83 5 26 (21 ) (6 ) (6 ) 50 (27 )
Interest expense (net of interest capitalized) 67 91 80 105 108 149 133 113 164 136 133 178 146 140 170 188
EBIT, earnings before interest expense, income taxes & noncontrolling interests (GAAP measure) 519 492 424 428 379 281 92 (3 ) 252 196 217 170 171 167 90 122
Depreciation & amortization of other intangibles 203 208 205 205 207 216 221 222 205 184 177 177 163 144 153 151
EBITDA* $ 722 $ 700 $ 629 $ 633 $ 586 $ 497 $ 313 $ 219 $ 457 $ 380 $ 394 $ 347 $ 334 $ 311 $ 243 $ 273
$ Millions, Unaudited
EBITDA* represents earnings before interest expense, income taxes, noncontrolling interests and depreciation and amortization. EBITDA* is not a calculation based upon generally accepted accounting principles. The amounts included in the EBITDA* calculation, however, are derived from amounts included in the historical statements of income. In addition, EBITDA* should not be considered as an alternative to net income or operating income as an indicator of the company’s operating performance, or as an alternative to operating cash flows as a measure of liquidity. Tenneco has presented EBITDA* because it regularly reviews EBITDA* as a measure of the company’s performance. In addition, Tenneco believes that its security holders utilize and analyze its EBITDA* for similar purposes. Tenneco also believes EBITDA* assists investors in comparing a company’s performance on a consistent basis without regard to depreciation and amortization, which can vary significantly depending upon many factors. However, the EBITDA* measure presented may not always be comparable to similarly titled measures reported by other companies due to differences in the components of the calculation.
* Including noncontrolling interests.
EBITDA* – Reconciliation of Non-GAAP Results
34
X
5906 CORP-1/17 (34)
2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000
EBITDA* $ 722 $ 700 $ 629 $ 633 $ 586 $ 497 $ 313 $ 219 $ 457 $ 380 $ 394 $ 347 $ 334 $ 311 $ 243 $ 273 Adjustments (reflect non-GAAP(1) measures): Restructuring & related expenses 59 48 78 13 8 14 17 40 25 27 12 40 8 2 51 61
Environmental reserve - - - - - - 5 - - - - - - - - -
Pension/post retirement charges 4 32 - - - 6 - - - - - - - - - -
Bad debt charge - 4 - - - - - - - - - - - - - -
New aftermarket customer changeover costs - - - - - - - 7 5 6 10 8 - - - -
Pullman recoveries - - - (5 ) - - - - - - - - - - - -
Goodwill impairment - - - - 11 - - 114 - - - - - - - -
Reserve for receivables from former affiliate - - - - - - - - - 3 - - - - - -
Change to defined contribution pension plan - - - - - - - - - (7 ) - - - - - -
Consulting fees indexed to stock price - - - - - - - - - - - 4 - - - -
Gain on sale of York - - - - - - - - - - - - - (11 ) - -
Other non-operational items - - - - - - - - - - - - - 2 4 4
Adjusted EBITDA* (non-GAAP financial measure)(2)
$ 785 $ 784 $ 707 $ 641 $ 605 $ 517 $ 335 $ 380 $ 487 $ 409 $ 416 $ 399 $ 342 $ 304 $ 298 $ 338
34
(1) Generally Accepted Accounting Principles(2) Tenneco presents the above reconciliation of non-GAAP results in order to reflect the results for full years 2000 through 2015 in a manner that allows a better understanding of the results of operational activities separate from the financial impact of decisions made for the long-term benefit of the company. Adjustments similar to the ones reflected above have been recorded in earlier periods, and similar types of adjustments can reasonably be expected to be recorded in future periods. Using only the non-GAAP earnings measure to analyze earnings would have material limitations because its calculation is based on the subjective determinations of management regarding the nature and classification of events and circumstances that investors may find material. Management compensates for these limitations by utilizing both GAAP and non-GAAP earnings measures reflected above to understand and analyze the results of the business. The company believes investors find the non-GAAP information helpful in understanding the ongoing performance of operations separate from items that may have a disproportionate positive or negative impact on the company’s financial results in any particular period. * Including noncontrolling interests.
$ Millions, Unaudited
Adjusted EBITDA* –Reconciliation of Non-GAAP Results
35
X
5906 CORP-1/17 (35)
2015** 2014** 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000
Total debt $ 1,210 $ 1,115 $ 1,102 $ 1,180 $ 1,224 $ 1,223 $ 1,220 $ 1,451 $ 1,374 $ 1,385 $ 1,383 $ 1,421 $ 1,430 $ 1,445 $ 1,515 $ 1,527
Total cash 288 285 280 223 214 233 167 126 188 202 141 214 145 54 53 35
Debt net of cash balances 922 830 822 957 1,010 990 1,053 1,325 1,186 1,183 1,242 1,207 1,285 1,391 1,462 1,492
Adjusted EBITDA* $ 785 $ 784 $ 707 $ 641 $ 605 $ 517 $ 335 $ 380
$ 487 $ 409 $ 416 $ 399 $ 342 $ 304 $ 298 $ 338
Ratio of net debt to adjusted EBITDA* 1.2x 1.1x 1.2x 1.5x 1.7x 1.9x 3.1x 3.5x 2.4x 2.9x 3.0x 3.0x 3.8x 4.6x 4.9x 4.4x
35
Note: We present debt net of cash balances because management believes it is a useful measure of our credit position and progress toward reducing leverage. The calculation is limited in that we may not always be able to use cash to repay debt on a dollar-for-dollar basis.
* Including noncontrolling interests.
** In April 2015, the FASB issued Accounting Standard Update 2015-03, Simplifying the Presentation of Debt Issuance Costs, which requires debt issuance costs to be presented in the balance sheet as a direct deduction from the associated liability. Tenneco adopted this standard for the first quarter of 2015 and applied retrospectively to 2014. The balance for unamortized debt issuance costs was $12 million and $14 million at December 31, 2015 and December 31, 2014, respectively.
$ Millions, Unaudited
Net Debt /Adjusted EBITDA* – Reconciliation of Non-GAAP Results
36
X
5906 CORP-1/17 (36)
36
$ Millions, Unaudited
2015 2014 2013 2012 2011 2010 2009 2008
Receivables $ 1,112 $ 1,088 $ 1,060 $ 986 $ 980 $ 826 $ 596 $ 574
Inventory 682 688 656 667 592 547 428 513
Less: Payables 1,376 1,372 1,359 1,186 1,171 1,048 766 790
Working Capital $ 418 $ 404 $ 357 $ 467 $ 401 $ 325 $ 258 $ 297
Revenue $ 8,209 $ 8,420 $ 7,964 $ 7,363 $ 7,205 $ 5,937 $ 4,649 $ 5,916
Percentage of Revenue 5.1% 4.8% 4.5% 6.3% 5.6% 5.5% 5.5% 5.0%
Tenneco presents the above reconciliation for purposes of computing working capital as a percentage of revenue. We include total receivables, inventory and payables in the calculation as these are the components of working capital that we have the most direct control over and because they are most closely related to the cash flow performance of our operations.
Working Capital as a Percentage of Revenue – Reconciliation of Non-GAAP Results
37
X
5906 CORP-1/17 (37)
$ Millions 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006Ride Performance revenue $ 2,486 $ 2,609 $ 2,520 $ 2,437 $ 2,444 $ 2,112 $ 1,730 $ 1,938 $ 1,853 $ 1,706
Clean Air revenue $ 5,723 $ 5,811 $ 5,444 $ 4,926 $ 4,761 $ 3,825 $ 2,919 $ 3,978 $ 4,331 $ 2,976
Total revenue $ 8,209 $ 8,420 $ 7,964 $ 7,363 $ 7,205 $ 5,937 $ 4,649 $ 5,916 $ 6,184 $ 4,682
Less: Substrate sales 1,916 1,934 1,835 1,660 1,678 1,284 966 1,492 1,673 927
Value-add revenues (1) $ 6,293 $ 6,486 $ 6,129 $ 5,703 $ 5,527 $ 4,653 $ 3,683 $ 4,424 $ 4,511 $ 3,755
EBIT $ 519 $ 492 $ 424 $ 428 $ 379 $ 281 $ 92 $ (3) $ 252 $ 196
Adjustments (reflect non-GAAP (2) measures)
Restructuring and related expenses 63 49 78 13 8 19 21 40 25 27
Pullman recoveries - - - (5) - - - - - -
Asset impairment charge - - - 7 - - - - - -
Goodwill impairment - - - - 11 - - 114 - -
Bad debt charge - 4 - - - - - - - -
Pension/post retirement charges 4 32 - - - 6 - - - (7)
Environmental reserves - - - - - - 5 - - -
New aftermarket customer changeover costs - - - - - - - 7 5 6
Reserve for receivables from former affiliate - - - - - - - - - 3
Adjusted EBIT (non-GAAP Financial Measures) (3) $ 586 $ 577 $ 502 $ 443 $ 398 $ 306 $ 118 $ 158 $ 282 $ 225
Adjusted EBIT as a % of value-add revenue (4) 9.3% 8.9% 8.2% 7.8% 7.2% 6.6% 3.2% 3.6% 6.3% 6.0%
37
Adjusted EBIT as a Percentage of Value-Add Revenue – Reconciliation of Non-GAAP Results
(1) Tenneco presents the above reconciliation of revenues in order to reflect value-add revenues separately from substrate sales, which include precious metals pricing, which may be volatile. Substrate sales occur when, at the direction of its OE customers, Tenneco purchases catalytic converters or components thereof from suppliers, uses them in its manufacturing processes and sells them as part of the completed system. While Tenneco original equipment customers assume the risk of this volatility, it impacts reported revenue. Excluding substrate sales removes this impact. Tenneco uses this information to analyze the trend in revenues before this factor. Tenneco believes investors find this information useful in understanding period to period comparisons in the company’s revenues.
(2) Generally Accepted Accounting Principles (3) Tenneco presents the above reconciliation of GAAP to non-GAAP earnings measures primarily to reflect the results in a manner that allows a better understanding of the results of operational activities separate from the
financial impact of decisions made for the long-term benefit of the company and other items impacting comparability between the periods. Adjustments similar to the ones reflected above have been recorded in earlier periods, and similar types of adjustments can reasonably be expected to be recorded in future periods. Using only the non-GAAP earnings measures to analyze earnings would have material limitations because its calculation is based on the subjective determinations of management regarding the nature and classification of events and circumstances that investors may find material. Management compensates for these limitations by utilizing both GAAP and non-GAAP earnings measures reflected above to understand and analyze the results of the business. The company believes investors find the non-GAAP information helpful in understanding the ongoing performance of operations separate from items that may have a disproportionate positive or negative impact on the company’s financial results in any particular period.
(4) Tenneco presents adjusted EBIT as a percentage of value-add revenue to assist investors in evaluating our company’s operational performance without the impact of substrate sales.
38
X
5906 CORP-1/17 (38)
38
X$ Millions
Adjusted EBIT as a Percentage of Value-Add Revenue – Currency Impact – Reconciliation of Non-GAAP Results
TotalRevenue
Value-add Revenue
Adjusted EBIT
Adjusted EBIT as a % of Value-add
Revenue (1)Clean Air
Total Revenue
Ride Performance
Total Revenue
Total $ 8,209 $ 6,293 $ 586 9.3% $ 5,723 $ 2,486
Currency adjustment to 2014 constant currency
(638) (508) (64) (399) (239)
Total after currency adjustment
$ 8,847 $ 6,801 $ 650 9.6% $ 6,122 $ 2,725
(1) Tenneco presents the above reconciliations in order to reflect total revenue, value-add revenue and adjusted EBIT separately from the effects of doing business in currencies other than the U.S. dollar. Presenting adjusted EBIT as a percent of value-add revenue excluding currency assists investors in evaluating the company’s operational performance.
2015
39
X
5906 CORP-1/17 (39)
$ Millions 2015 2014 2013 2012 2011 2010
Total revenue $ 5,723 $ 5,811 $ 5,444 $ 4,926 $ 4,761 $ 3,825
Less: Substrate sales 1,916 1,934 1,835 1,660 1,678 1,284
Value-add revenues (1) $ 3,807 $ 3,877 $ 3,609 $ 3,266 $ 3,083 $ 2,541
EBIT $ 417 $ 397 $ 370 $ 327 $ 298 $ 217
Adjustments (reflect non-GAAP (2) measures)
Restructuring and related expenses 10 17 11 7 5 7
Goodwill impairment - - - - 1 -
Bad debt charge - 4 - - - -
Pension/post retirement charges - - - - - 4
Adjusted EBIT (non-GAAP Financial Measures) (3) $ 427 $ 418 $ 381 $ 334 $ 304 $ 228
Adjusted EBIT as a % of value-add revenue (4) 11.2% 10.8% 10.6% 10.2% 9.9% 9.0%
39
(1) Tenneco presents the above reconciliation of revenues in order to reflect value-add revenues separately from substrate sales. Substrate sales include precious metals pricing, which may be volatile. Substrate sales occur when, at the direction of its OE customers, Tenneco purchases catalytic converters or components thereof from suppliers, uses them in its manufacturing processes and sells them as part of the completed system. While Tenneco original equipment customers assume the risk of this volatility, it impacts reported revenue. Excluding substrate sales removes this impact.
(2) Generally Accepted Accounting Principles (3) Tenneco presents the above reconciliation of GAAP to non-GAAP earnings measures primarily to reflect the results in a manner that allows a better understanding of the results of operational activities separate from the
financial impact of decisions made for the long-term benefit of the company and other items impacting comparability between the periods. Adjustments similar to the ones reflected above have been recorded in earlier periods, and similar types of adjustments can reasonably be expected to be recorded in future periods. Using only the non-GAAP earnings measures to analyze earnings would have material limitations because its calculation is based on the subjective determinations of management regarding the nature and classification of events and circumstances that investors may find material. Management compensates for these limitations by utilizing both GAAP and non-GAAP earnings measures reflected above to understand and analyze the results of the business. The company believes investors find the non-GAAP information helpful in understanding the ongoing performance of operations separate from items that may have a disproportionate positive or negative impact on the company’s financial results in any particular period.
(4) Tenneco presents adjusted EBIT as a percentage of value-add revenue to assist investors in evaluating the company’s operational performance without the impact of substrate sales.
Adjusted EBIT as a Percentage of Value-Add Revenue – Clean Air Division – Reconciliation of Non-GAAP Results
40
X
5906 CORP-1/17 (40)
$ Millions 2015 2014 2013 2012 2011 2010
Total revenue $ 2,486 $ 2,609 $ 2,520 $ 2,437 $ 2,444 $ 2,112
Less: Substrate sales - - - - - -
Value-add revenues (1) $ 2,486 $ 2,609 $ 2,520 $ 2,437 $ 2,444 $ 2,112
EBIT $ 189 $ 219 $ 139 $ 168 $ 139 $ 145
Adjustments (reflect non-GAAP (2) measures)
Restructuring and related expenses 53 28 65 6 3 12
Pullman recoveries - - - (5) - -
Asset impairment charge - - - 7 - -
Goodwill impairment - - - - 10 -
Pension/post retirement charges - 1 - - - 2
Adjusted EBIT (non-GAAP Financial Measures) (3) $ 242 $ 248 $ 204 $ 176 $ 152 $ 159
Adjusted EBIT as a % of value-add revenue (4) 9.7% 9.5% 8.1% 7.2% 6.2% 7.5%
40
(1) Tenneco presents the above reconciliation of revenues in order to reflect value-add revenues separately from substrate sales. Substrate sales include precious metals pricing, which may be volatile. Substrate sales occur when, at the direction of its OE customers, Tenneco purchases catalytic converters or components thereof from suppliers, uses them in its manufacturing processes and sells them as part of the completed system. While Tenneco original equipment customers assume the risk of this volatility, it impacts reported revenue. Excluding substrate sales removes this impact.
(2) Generally Accepted Accounting Principles (3) Tenneco presents the above reconciliation of GAAP to non-GAAP earnings measures primarily to reflect the results in a manner that allows a better understanding of the results of operational activities separate from the
financial impact of decisions made for the long-term benefit of the company and other items impacting comparability between the periods. Adjustments similar to the ones reflected above have been recorded in earlier periods, and similar types of adjustments can reasonably be expected to be recorded in future periods. Using only the non-GAAP earnings measures to analyze earnings would have material limitations because its calculation is based on the subjective determinations of management regarding the nature and classification of events and circumstances that investors may find material. Management compensates for these limitations by utilizing both GAAP and non-GAAP earnings measures reflected above to understand and analyze the results of the business. The company believes investors find the non-GAAP information helpful in understanding the ongoing performance of operations separate from items that may have a disproportionate positive or negative impact on the company’s financial results in any particular period.
(4) Tenneco presents adjusted EBIT as a percentage of value-add revenue to assist investors in evaluating the company’s operational performance without the impact of substrate sales.
Adjusted EBIT as a Percentage of Value-Add Revenue – Ride Performance Division – Reconciliation of Non-GAAP Results
41
X
5906 CORP-1/17 (41)
2015 2006
Earnings Per Share $ 4.11 $ 1.05
Adjustments (reflects non-GAAP measures):
Restructuring and related expenses 0.96 0.39
Pension/post retirement charges 0.05 (0.10)
New aftermarket customer changeover costs - 0.08
Reserve for receivables from former affiliate - 0.04
Net tax adjustments (0.25) (0.31)
Adjusted Earnings Per Share $ 4.87 $ 1.15
Adjusted Earnings Per Share – Reconciliation of Non-GAAP Results