Tenneco Inc
NYSE:TEN
Income Statement
Earnings Waterfall
Tenneco Inc
Revenue
|
18.6B
USD
|
Cost of Revenue
|
-16.5B
USD
|
Gross Profit
|
2.2B
USD
|
Operating Expenses
|
-1.8B
USD
|
Operating Income
|
311m
USD
|
Other Expenses
|
-549m
USD
|
Net Income
|
-238m
USD
|
Income Statement
Tenneco Inc
Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||||||||||||||
Revenue |
7 363
N/A
|
7 354
0%
|
7 501
+2%
|
7 686
+2%
|
7 964
+4%
|
8 155
+2%
|
8 329
+2%
|
8 447
+1%
|
8 381
-1%
|
8 310
-1%
|
8 199
-1%
|
8 143
-1%
|
8 181
+0%
|
8 294
+1%
|
8 376
+1%
|
8 447
+1%
|
8 597
+2%
|
8 753
+2%
|
8 858
+1%
|
9 036
+2%
|
9 274
+3%
|
9 563
+3%
|
9 779
+2%
|
9 876
+1%
|
11 763
+19%
|
13 666
+16%
|
15 637
+14%
|
17 585
+12%
|
17 450
-1%
|
16 802
-4%
|
14 935
-11%
|
14 872
0%
|
15 379
+3%
|
16 274
+6%
|
18 220
+12%
|
18 296
+0%
|
18 035
-1%
|
17 953
0%
|
18 035
+0%
|
18 634
+3%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(6 157)
|
(6 151)
|
(6 292)
|
(6 440)
|
(6 665)
|
(6 809)
|
(6 921)
|
(7 016)
|
(6 961)
|
(6 898)
|
(6 810)
|
(6 759)
|
(6 781)
|
(6 867)
|
(6 922)
|
(6 981)
|
(7 115)
|
(7 266)
|
(7 390)
|
(7 555)
|
(7 771)
|
(8 046)
|
(8 243)
|
(8 342)
|
(9 896)
|
(11 526)
|
(13 182)
|
(14 822)
|
(14 855)
|
(14 371)
|
(12 997)
|
(12 965)
|
(13 320)
|
(14 042)
|
(15 561)
|
(15 727)
|
(15 627)
|
(15 678)
|
(15 866)
|
(16 478)
|
|
Gross Profit |
1 206
N/A
|
1 203
0%
|
1 209
+0%
|
1 246
+3%
|
1 299
+4%
|
1 346
+4%
|
1 408
+5%
|
1 431
+2%
|
1 420
-1%
|
1 412
-1%
|
1 389
-2%
|
1 384
0%
|
1 400
+1%
|
1 427
+2%
|
1 454
+2%
|
1 466
+1%
|
1 482
+1%
|
1 487
+0%
|
1 468
-1%
|
1 481
+1%
|
1 503
+1%
|
1 517
+1%
|
1 536
+1%
|
1 534
0%
|
1 867
+22%
|
2 140
+15%
|
2 455
+15%
|
2 763
+13%
|
2 595
-6%
|
2 431
-6%
|
1 938
-20%
|
1 907
-2%
|
2 059
+8%
|
2 232
+8%
|
2 659
+19%
|
2 569
-3%
|
2 408
-6%
|
2 275
-6%
|
2 169
-5%
|
2 156
-1%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(751)
|
(747)
|
(748)
|
(774)
|
(796)
|
(820)
|
(862)
|
(867)
|
(887)
|
(878)
|
(857)
|
(847)
|
(830)
|
(845)
|
(857)
|
(864)
|
(865)
|
(862)
|
(979)
|
(993)
|
(1 013)
|
(1 023)
|
(920)
|
(932)
|
(1 201)
|
(1 500)
|
(1 773)
|
(2 010)
|
(2 008)
|
(1 968)
|
(1 861)
|
(1 827)
|
(1 788)
|
(1 773)
|
(1 859)
|
(1 889)
|
(1 895)
|
(1 886)
|
(1 873)
|
(1 845)
|
|
Selling, General & Administrative |
(427)
|
(425)
|
(421)
|
(438)
|
(447)
|
(463)
|
(494)
|
(491)
|
(510)
|
(503)
|
(487)
|
(483)
|
(481)
|
(497)
|
(509)
|
(510)
|
(502)
|
(499)
|
(615)
|
(626)
|
(632)
|
(632)
|
(520)
|
(530)
|
(656)
|
(794)
|
(919)
|
(1 012)
|
(1 011)
|
(984)
|
(910)
|
(901)
|
(876)
|
(882)
|
(964)
|
(994)
|
(1 017)
|
(1 014)
|
(1 002)
|
(981)
|
|
Research & Development |
(126)
|
(123)
|
(128)
|
(135)
|
(144)
|
(151)
|
(160)
|
(167)
|
(169)
|
(168)
|
(164)
|
(157)
|
(146)
|
(144)
|
(143)
|
(149)
|
(153)
|
(153)
|
(152)
|
(151)
|
(158)
|
(159)
|
(162)
|
(161)
|
(200)
|
(252)
|
(291)
|
(330)
|
(324)
|
(309)
|
(286)
|
(275)
|
(273)
|
(268)
|
(286)
|
(290)
|
(285)
|
(288)
|
(289)
|
(289)
|
|
Depreciation & Amortization |
(198)
|
(199)
|
(199)
|
(201)
|
(205)
|
(206)
|
(208)
|
(209)
|
(208)
|
(207)
|
(206)
|
(207)
|
(203)
|
(204)
|
(205)
|
(205)
|
(210)
|
(210)
|
(212)
|
(216)
|
(223)
|
(232)
|
(238)
|
(241)
|
(345)
|
(454)
|
(563)
|
(668)
|
(673)
|
(675)
|
(665)
|
(651)
|
(639)
|
(623)
|
(609)
|
(605)
|
(593)
|
(584)
|
(582)
|
(575)
|
|
Operating Income |
455
N/A
|
456
+0%
|
461
+1%
|
472
+2%
|
503
+7%
|
526
+5%
|
546
+4%
|
564
+3%
|
533
-5%
|
534
+0%
|
532
0%
|
537
+1%
|
570
+6%
|
582
+2%
|
597
+3%
|
602
+1%
|
617
+2%
|
625
+1%
|
489
-22%
|
488
0%
|
490
+0%
|
494
+1%
|
616
+25%
|
602
-2%
|
666
+11%
|
640
-4%
|
682
+7%
|
753
+10%
|
587
-22%
|
463
-21%
|
77
-83%
|
80
+4%
|
271
+239%
|
459
+69%
|
800
+74%
|
680
-15%
|
513
-25%
|
389
-24%
|
296
-24%
|
311
+5%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(105)
|
(83)
|
(82)
|
(84)
|
(84)
|
(83)
|
(82)
|
(79)
|
(91)
|
(88)
|
(86)
|
(82)
|
(67)
|
(69)
|
(86)
|
(94)
|
(68)
|
(65)
|
(51)
|
(46)
|
(73)
|
(81)
|
(83)
|
(88)
|
(130)
|
(172)
|
(215)
|
(269)
|
(279)
|
(276)
|
(271)
|
(250)
|
(223)
|
(207)
|
(201)
|
(200)
|
(215)
|
(223)
|
(227)
|
(248)
|
|
Non-Reccuring Items |
(20)
|
(26)
|
(27)
|
(77)
|
(76)
|
(80)
|
(86)
|
(35)
|
(41)
|
(36)
|
(35)
|
(67)
|
(61)
|
(69)
|
(67)
|
(38)
|
(62)
|
(64)
|
(76)
|
(89)
|
(67)
|
(76)
|
(105)
|
(111)
|
(332)
|
(472)
|
(516)
|
(581)
|
(551)
|
(1 253)
|
(1 373)
|
(1 301)
|
(1 098)
|
(248)
|
(102)
|
(77)
|
(99)
|
(91)
|
(99)
|
(106)
|
|
Total Other Income |
(7)
|
(5)
|
(5)
|
(2)
|
4
|
5
|
6
|
2
|
(3)
|
(2)
|
(2)
|
1
|
(1)
|
0
|
(2)
|
0
|
(82)
|
(91)
|
(87)
|
(91)
|
(14)
|
(8)
|
(17)
|
(19)
|
(30)
|
(26)
|
(11)
|
18
|
42
|
50
|
51
|
54
|
49
|
49
|
55
|
40
|
83
|
84
|
70
|
63
|
|
Pre-Tax Income |
323
N/A
|
342
+6%
|
347
+1%
|
309
-11%
|
347
+12%
|
368
+6%
|
384
+4%
|
452
+18%
|
398
-12%
|
408
+3%
|
409
+0%
|
389
-5%
|
441
+13%
|
443
+0%
|
442
0%
|
470
+6%
|
405
-14%
|
405
N/A
|
275
-32%
|
262
-5%
|
336
+28%
|
329
-2%
|
411
+25%
|
384
-7%
|
174
-55%
|
(30)
N/A
|
(60)
-100%
|
(79)
-32%
|
(201)
-154%
|
(1 016)
-405%
|
(1 516)
-49%
|
(1 417)
+7%
|
(1 001)
+29%
|
53
N/A
|
552
+942%
|
443
-20%
|
282
-36%
|
159
-44%
|
40
-75%
|
20
-50%
|
|
Net Income | |||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(19)
|
(13)
|
(39)
|
(111)
|
(122)
|
(150)
|
(149)
|
(150)
|
(131)
|
(132)
|
(133)
|
(136)
|
(146)
|
(139)
|
(131)
|
(28)
|
5
|
6
|
53
|
(32)
|
25
|
33
|
(1)
|
(7)
|
(52)
|
(27)
|
(15)
|
16
|
(19)
|
75
|
190
|
(467)
|
(459)
|
(600)
|
(742)
|
(128)
|
(182)
|
(165)
|
(167)
|
(200)
|
|
Income from Continuing Operations |
304
|
329
|
308
|
198
|
225
|
218
|
235
|
302
|
267
|
276
|
276
|
253
|
295
|
304
|
311
|
442
|
410
|
411
|
328
|
230
|
361
|
362
|
410
|
377
|
122
|
(57)
|
(75)
|
(63)
|
(220)
|
(941)
|
(1 326)
|
(1 884)
|
(1 460)
|
(547)
|
(190)
|
315
|
100
|
(6)
|
(127)
|
(180)
|
|
Income to Minority Interest |
(29)
|
(30)
|
(33)
|
(36)
|
(39)
|
(40)
|
(39)
|
(40)
|
(42)
|
(48)
|
(51)
|
(54)
|
(54)
|
(55)
|
(58)
|
(61)
|
(67)
|
(66)
|
(68)
|
(67)
|
(67)
|
(67)
|
(65)
|
(58)
|
(56)
|
(54)
|
(57)
|
(56)
|
(114)
|
(115)
|
(106)
|
(117)
|
(61)
|
(70)
|
(87)
|
(78)
|
(65)
|
(62)
|
(52)
|
(58)
|
|
Net Income (Common) |
275
N/A
|
299
+9%
|
275
-8%
|
162
-41%
|
186
+15%
|
178
-4%
|
196
+10%
|
262
+34%
|
225
-14%
|
228
+1%
|
225
-1%
|
199
-12%
|
241
+21%
|
249
+3%
|
253
+2%
|
381
+51%
|
343
-10%
|
345
+1%
|
260
-25%
|
163
-37%
|
198
+21%
|
199
+1%
|
249
+25%
|
223
-10%
|
55
-75%
|
(122)
N/A
|
(143)
-17%
|
(130)
+9%
|
(334)
-157%
|
(1 056)
-216%
|
(1 432)
-36%
|
(2 001)
-40%
|
(1 521)
+24%
|
(617)
+59%
|
(277)
+55%
|
237
N/A
|
35
-85%
|
(68)
N/A
|
(179)
-163%
|
(238)
-33%
|
|
EPS (Diluted) |
4.5
N/A
|
4.86
+8%
|
4.46
-8%
|
2.62
-41%
|
3.02
+15%
|
2.89
-4%
|
3.18
+10%
|
4.25
+34%
|
3.62
-15%
|
3.7
+2%
|
3.66
-1%
|
3.32
-9%
|
4.16
+25%
|
4.34
+4%
|
4.42
+2%
|
6.78
+53%
|
6.26
-8%
|
6.37
+2%
|
4.95
-22%
|
3.09
-38%
|
3.84
+24%
|
3.86
+1%
|
4.83
+25%
|
4.34
-10%
|
0.68
-84%
|
-1.51
N/A
|
-1.77
-17%
|
-1.61
+9%
|
-4.13
-157%
|
-13
-215%
|
-17.59
-35%
|
-24.55
-40%
|
-18.66
+24%
|
-7.48
+60%
|
-3.37
+55%
|
2.82
N/A
|
0.42
-85%
|
-0.82
N/A
|
-2.14
-161%
|
-2.84
-33%
|