XML 64 R36.htm IDEA: XBRL DOCUMENT v3.19.1
Acquisitions and Divestitures (Tables)
12 Months Ended
Dec. 31, 2018
Business Combinations [Abstract]  
Schedule of Business Acquisitions, by Acquisition
The following table summarizes the purchase price (in millions, except for share data):
Tenneco shares issued for purchase of Federal-Mogul
29,444,846

Tenneco share price at October 1, 2018
$
41.99

Fair value of the Stock Consideration
1,236

 
 
Cash Consideration(1)
811

Repayment of Federal-Mogul debt and accrued interest (2)
1,660

Total consideration
$
3,707

 
(1) Cash consideration also included $11 million in advisory fees paid to a third-party.
(2) Portion of the proceeds from the issuance of the $4.9 billion new credit facility that was used to repay Federal-Mogul’s term loan and revolver loan of $1,455 million and $200 million, respectively, and the related accrued interest of $5 million.
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed
The following table summarizes the preliminary fair values of assets acquired and liabilities assumed as of the acquisition date:
 
(Millions)
Cash, cash equivalents and restricted cash
$
277

Customer notes and accounts receivable
1,258

Other receivables
62

Inventories
1,551

Prepayments and other current assets
198

Property, plant and equipment
1,711

Long-term receivables
48

Goodwill
825

Intangibles
1,530

Investments in nonconsolidated affiliates
528

Deferred income taxes
166

Other assets
55

Total assets acquired
8,209

 
 
Short-term debt, including current maturities of long-term debt
130

Accounts payable
957

Accrued compensation and employee benefits
231

Accrued income taxes
49

Accrued expenses and other current liabilities
522

Long-term debt
1,315

Deferred income taxes
56

Pension and postretirement benefits
879

Deferred credits and other liabilities
124

Total liabilities assumed
4,263

 
 
Redeemable noncontrolling interests
96

Noncontrolling interests
143

Net assets and noncontrolling interests acquired
$
3,707

Finite-Lived and Indefinite-Lived Intangible Assets Acquired as Part of Business Combination
Other intangible assets acquired include the following:
 
Estimated Fair Value
 
Weighted-Average Useful Lives
 
(Millions)
 
 
Definite-lived intangible assets:
 
 
 
Customer platforms and relationships
$
964

 
10 years
Technology rights
69

 
10 years
Packaged kits know-how
36

 
10 years
Licensing agreements
66

 
4.5 years
Land use rights
30

 
42.8 years
Total definite-lived intangible assets
1,165

 
10.5 years
 
 
 
 
Indefinite-lived intangible assets:
 
 
 
Trade names and trademarks
365

 
 
Total
$
1,530

 
 
Pro Forma Information
The following table summarizes, on a pro forma basis, the combined results of operations of the Company and Federal-Mogul business as though the Acquisition and the related financing had occurred as of January 1, 2017. The pro forma results are not necessarily indicative of either the actual consolidated results had the acquisition of Federal-Mogul occurred on December 31, 2016 or of future consolidated operating results.
 
For the Year Ended December 31
 
2018
 
2017
 
(In millions, except per share amounts)
Net sales and operating revenues
$
17,860

 
$
17,153

Earnings before income taxes and noncontrolling interests
$
488

 
$
235

Net income attributable to Tenneco Inc.
$
275

 
$
372

Basic earnings per share of common stock
$
3.41

 
$
4.52

Diluted earnings per share of common stock
$
3.40

 
$
4.51

Disposal Groups, Including Discontinued Operations
The assets and liabilities classified as held for sale as of December 31, 2018 were as follows:
 
December 31
                          
2018
 
(Millions)
Assets
 
Inventories
$
33

Other current assets
5

Long-lived assets
23

Total assets held for sale
$
61

Liabilities
 
Accounts payable
$
21

Accrued liabilities
7

Other liabilities
11

Total liabilities held for sale
$
39