XML 63 R34.htm IDEA: XBRL DOCUMENT v3.20.4
Acquisitions and Divestitures (Tables)
12 Months Ended
Dec. 31, 2020
Business Combinations [Abstract]  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed
The following table summarizes the final fair values of assets acquired and liabilities assumed as of the acquisition date and the measurement period adjustments made during the year ended December 31, 2019:
Initial AllocationAdjustmentsFinal Allocation
Cash, cash equivalents, and restricted cash$$— $
Customer notes and accounts receivable19 — 19 
Inventories31 — 31 
Prepayments and other current assets— 
Property, plant, and equipment— 
Goodwill28 14 42 
Intangibles135 (2)133 
Other assets— 
Total assets acquired236 12 248 
Short-term debt, including current maturities of long-term debt10 — 10 
Accounts payable11 — 11 
Accrued compensation and employee benefits12 — 12 
Deferred income taxes18 12 30 
Deferred credits and other liabilities— 
Total liabilities assumed57 12 69 
Redeemable noncontrolling interest17 — 17 
Net assets acquired$162 $— $162 
Schedule of Other Intangible Assets Acquired
Other intangible assets acquired include the following:
Estimated Fair ValueWeighted-Average Useful Lives
Definite-lived intangible assets:
Customer platforms and relationships$37 10 years
Technology rights41 10 years
Total definite-lived intangible assets78 
Indefinite-lived intangible assets:
Trade names and trademarks55 
Total$133 
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-Mogul29,444,846 
Tenneco share price at October 1, 2018$41.99 
Fair value of the Stock Consideration1,236 
Cash Consideration(a)
811 
Repayment of Federal-Mogul debt and accrued interest (b)
1,660 
Total consideration$3,707 
(a) Cash consideration also included $11 million in advisory fees paid to a third-party.
(b) 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, and the related accrued interest of $5 million.
Schedule of 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 January 1, 2017 or of future consolidated operating results. Actual operating results for the year ended December 31, 2020 and 2019 have been included in the table below for comparative purposes.
ActualPro Forma (Unaudited)
Year Ended December 31
202020192018
Net sales and operating revenues$15,379 $17,450 $17,860 
Earnings (loss) before income taxes and noncontrolling interests$(1,001)$(201)$488 
Net income (loss) attributable to Tenneco Inc.$(1,521)$(334)$275 
Basic earnings (loss) per share of common stock$(18.69)$(4.12)$3.41 
Diluted earnings (loss) per share of common stock$(18.69)$(4.12)$3.40 
Schedule of Assets and Liabilities Classified as Held for Sale
The related assets and liabilities classified as held for sale as of December 31, 2020 and 2019 were as follows:
December 31
20202019
Assets:
Receivables$— $
Inventories— 
Other current assets— 
Long-lived assets15 18 
Goodwill— 
Impairment on carrying value— (8)
Total assets held for sale$15 $28 
Liabilities:
Accounts payable $— $
Accrued expenses and other current liabilities— 
Total liabilities held for sale$— $