TENNECO INC /DE/
10-Q, 1995-05-15
FARM MACHINERY & EQUIPMENT
Previous: FORTIS BENEFITS INSURANCE CO, 10-Q, 1995-05-15
Next: FIRSTMISS GOLD INC, 10-Q, 1995-05-15



<PAGE>
 
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
 
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
 
                               ----------------
 
                                   FORM 10-Q
 
[XQUARTERLY]REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE
  ACT OF 1934
 
FOR THE QUARTERLY PERIOD ENDED MARCH 31, 1995
 
                                       OR
 
[_TRANSITION]REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE
  ACT OF 1934
 
FOR THE TRANSITION PERIOD FROM TO
 
                         COMMISSION FILE NUMBER 1-9864
 
                               ----------------
 
                                  TENNECO INC.
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)
 
                DELAWARE                               76-0233548
        (STATE OF INCORPORATION)          (I.R.S. EMPLOYER IDENTIFICATION NO.)
 
                     TENNECO BUILDING, HOUSTON, TEXAS 77002
          (ADDRESS OF PRINCIPAL EXECUTIVE OFFICES INCLUDING ZIP CODE)
 
       REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE: (713) 757-2131
 
                               ----------------
 
  Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports) and (2) has been subject to such
filing requirements for the past 90 days. YES [X] NO [_]
 
  Indicate the number of shares outstanding of each of the issuer's classes of
common stock as of the latest practicable date.
 
  Common Stock, par value $5 per share: 180,813,474 shares as of April 30,
1995.
 
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
<PAGE>
 
                               TABLE OF CONTENTS
 
<TABLE>
<CAPTION>
                                                                           PAGE
                                                                           ----
<S>                                                                        <C>
Part I--Financial Information
  Tenneco Inc. and Consolidated Subsidiaries--
    Statements of Income..................................................   2
    Statements of Cash Flows..............................................   3
    Balance Sheets........................................................   4
    Statements of Changes in Shareowners' Equity..........................   6
    Statements of Changes in Preferred Stock With Mandatory Redemption
     Provisions...........................................................   7
    Notes to Financial Statements.........................................   8
    Management's Discussion and Analysis of Financial Condition and
     Results of Operations................................................  14
Part II--Other Information
  Item 1. Legal Proceedings...............................................  18
  Item 2. Changes in Securities...........................................   *
  Item 3. Defaults Upon Senior Securities.................................   *
  Item 4. Submission of Matters to a Vote of Security Holders.............   *
  Item 5. Other Information...............................................   *
  Item 6. Exhibits and Reports on Form 8-K................................  19
</TABLE>
- --------
*  No response to this item is included herein for the reason that it is
   inapplicable or the answer to such item is negative.
 
                                       1
<PAGE>
 
                                     PART I
                             FINANCIAL INFORMATION
                              STATEMENTS OF INCOME
                                  (UNAUDITED)
 
<TABLE>
<CAPTION>
                              TENNECO INC. AND
                          CONSOLIDATED SUBSIDIARIES     TENNECO INDUSTRIAL          TENNECO FINANCE
                          --------------------------  ------------------------  -----------------------
                             THREE MONTHS ENDED         THREE MONTHS ENDED        THREE MONTHS ENDED
                                  MARCH 31,                  MARCH 31,                 MARCH 31,
- --------------------------------------------------------------------------------------------------------
(MILLIONS EXCEPT SHARE
AMOUNTS)                      1995          1994         1995         1994         1995        1994
- --------------------------------------------------------------------------------------------------------
<S>                       <C>           <C>           <C>          <C>          <C>         <C>
Revenues:
  Net sales and
   operating revenues--
    Natural gas
     pipelines..........  $        505  $        693  $       505  $       693  $        -- $        --
    Automotive parts....           602           465          602          465           --          --
    Packaging...........           636           491          636          491           --          --
    Shipbuilding........           421           403          421          403           --          --
    Farm and
     construction
     equipment..........            --         1,000           --        1,000           --          --
    Other...............            (1)           (3)          (1)          (3)          --          --
                          ------------  ------------  -----------  -----------  ----------- -----------
                                 2,163         3,049        2,163        3,049           --          --
  Other income--
    Interest income.....            34            47           17            8           35         110
    Equity in net income
     of affiliated
     companies..........            43            15           48           56           --          --
    Gain on sale of
     businesses and
     assets, net........            14             3           14            3           --          --
    Other income, net...             7            (6)           7           (7)           1           1
                          ------------  ------------  -----------  -----------  ----------- -----------
                                 2,261         3,108        2,249        3,109           36         111
                          ------------  ------------  -----------  -----------  ----------- -----------
Costs and Expenses:
  Cost of sales
   (exclusive of
   depreciation shown
   below)...............         1,249         1,826        1,250        1,828           --          --
  Operating expenses....           375           531          371          540            4          (7)
  Selling, general and
   administrative.......           187           283          190          335           --           2
  Finance charges--
   Tenneco Finance......            23            51           --           --           24          49
  Depreciation,
   depletion and
   amortization.........           103           123          103          123           --          --
                          ------------  ------------  -----------  -----------  ----------- -----------
                                 1,937         2,814        1,914        2,826           28          44
                          ------------  ------------  -----------  -----------  ----------- -----------
Income Before Interest
 Expense, Income Taxes
 and Minority Interest..           324           294          335          283            8          67
Interest Expense (net of
 interest capitalized)..            84            96           98          107           --           4
                          ------------  ------------  -----------  -----------  ----------- -----------
Income Before Income
 Taxes and Minority
 Interest...............           240           198          237          176            8          63
Income Tax Expense......            82            77           79           55            3          22
                          ------------  ------------  -----------  -----------  ----------- -----------
Income Before Minority
 Interest...............           158           121          158          121            5          41
Minority Interest.......             5            --            5           --           --          --
                          ------------  ------------  -----------  -----------  ----------- -----------
Income From Continuing
 Operations.............           153           121          153          121            5          41
Income From Discontinued
 Operations, Net of
 Income Tax.............            --             1           --            1           --          --
                          ------------  ------------  -----------  -----------  ----------- -----------
Income Before Cumulative
 Effect of Change in
 Accounting Principle...           153           122          153          122            5          41
Cumulative Effect of
 Change in Accounting
 Principle, Net of
 Income Tax.............            --           (39)          --          (39)          --          --
                          ------------  ------------  -----------  -----------  ----------- -----------
Net Income..............           153            83          153           83            5          41
Preferred Stock
 Dividends..............             3             3            3            3           --          --
                          ------------  ------------  -----------  -----------  ----------- -----------
Net Income to Common
 Stock..................  $        150  $         80  $       150  $        80  $         5 $        41
                          ============  ============  ===========  ===========  =========== ===========
Average Number of Shares
 of Common Stock
 Outstanding............   177,792,872   178,696,826
                          ============  ============
Earnings (Loss) Per
 Average Share of Common
 Stock:
  Continuing operations
   .....................  $        .84  $        .66
  Discontinued
   operations...........            --           .01
  Cumulative effect of
   change in accounting
   principle............            --          (.22)
                          ------------  ------------
                          $        .84  $        .45
                          ============  ============
Cash Dividends Per Share
 of Common Stock........  $        .40  $        .40
                          ============  ============
</TABLE>
 
 (The accompanying notes to financial statements are an integral part of these
                             statements of income.)
    (Reference is made to Note 1 for definitions of "Tenneco Industrial" and
                              "Tenneco Finance.")
 
                                       2
<PAGE>
 
                            STATEMENTS OF CASH FLOWS
 
                                  (UNAUDITED)
 
<TABLE>
<CAPTION>
                                 TENNECO INC.
                                      AND
                                 CONSOLIDATED       TENNECO         TENNECO
                                 SUBSIDIARIES     INDUSTRIAL        FINANCE
                                 --------------  --------------  --------------
                                 THREE MONTHS    THREE MONTHS    THREE MONTHS
                                     ENDED           ENDED           ENDED
                                   MARCH 31,       MARCH 31,       MARCH 31,
- --------------------------------------------------------------------------------
(MILLIONS)                        1995    1994    1995    1994    1995    1994
- --------------------------------------------------------------------------------
<S>                              <C>     <C>     <C>     <C>     <C>     <C>
Cash Flows from Operating
 Activities:
 Income from continuing
 operations....................   $ 153   $ 121   $ 153   $ 121   $   5   $  41
 Adjustments to reconcile
 income from continuing
 operations to cash provided
 (used) by continuing
 operations--
  Depreciation, depletion and
   amortization................     103     123     103     123      --      --
  Deferred income taxes........       7       8       5      (5)      2      13
  Gain on sale of businesses
   and assets, net.............     (14)     (3)    (14)     (3)     --      --
  Changes in components of
   working capital--
   (Increase) decrease in
    receivables................       4    (158)    (25)   (245)     11      34
   (Increase) decrease in
    inventories................    (156)    (90)   (156)    (90)     --      --
   (Increase) decrease in
    prepayments and other
    current assets.............       4      69       4      70      --      --
   Increase (decrease) in
    payables...................     (75)    128     (73)    107      (5)      6
   Increase (decrease) in taxes
    accrued....................      18      31      18      36      --      (5)
   Increase (decrease) in
    interest accrued...........     (14)     14      (8)     30      (6)    (16)
   Increase (decrease) in
    restructuring liability....      --     (37)     --     (37)     --      --
   Increase (decrease) in
    natural gas pipeline
    revenue reservation........    (177)     36    (177)     36      --      --
   Increase (decrease) in other
    current liabilities........     (29)     69     (28)     92      (1)    (23)
  (Increase) decrease in long-
   term notes and receivables..     114     318       3      --     111     299
  Take-or-pay (refunds to
   customers) recoupments, net.      14     (12)     14     (12)     --      --
  Other........................     (26)     (1)    (33)      2       2       2
                                 ------  ------  ------  ------  ------  ------
   Cash provided (used) by
    continuing operations......     (74)    616    (214)    225     119     351
   Cash provided (used) by
    discontinued operations....      61     (19)     61     (19)     --      --
                                 ------  ------  ------  ------  ------  ------
Net Cash Provided (Used) by
 Operating Activities..........     (13)    597    (153)    206     119     351
                                 ------  ------  ------  ------  ------  ------
Cash Flows from Investing
 Activities:
 Net proceeds (expenditures)
 related to the sale of
 discontinued operations.......     701      (5)    701      (5)     --      --
 Net proceeds from sale of
  businesses and assets........      33      77      33      77      --      --
 Expenditures for plant,
  property and equipment--
  Continuing operations........    (118)    (89)   (118)    (89)     --      --
  Discontinued operations......      (4)    (16)     (4)    (16)     --      --
 Acquisitions of businesses....      (3)     --      (3)     --      --      --
 Investments and other.........       7      (4)    240     (16)   (233)      1
                                 ------  ------  ------  ------  ------  ------
Net Cash Provided (Used) by
 Investing Activities..........     616     (37)    849     (49)   (233)      1
                                 ------  ------  ------  ------  ------  ------
Cash Flows from Financing
 Activities:
 Issuance of common, treasury
  and SECT shares..............      20      40      20      40      --       1
 Purchase of common stock......    (300)     (4)   (300)     (4)     --      --
 Redemption of preferred stock.     (20)    (20)    (20)    (20)     --      --
 Issuance of long-term debt....      --      --      --       2      --      12
 Retirement of long-term debt..     (49)   (393)    (15)    (34)    (34)   (372)
 Net increase (decrease) in
 short-term debt excluding
 current maturities on long-
 term debt.....................     (19)    (44)    (32)     --      34      23
 Dividends (common and
  preferred)...................     (76)    (82)    (76)    (82)     --     (18)
                                 ------  ------  ------  ------  ------  ------
Net Cash Provided (Used) by
 Financing Activities..........    (444)   (503)   (423)    (98)     --    (354)
                                 ------  ------  ------  ------  ------  ------
Effect of Foreign Exchange Rate
Changes on Cash and Temporary
Cash Investments...............       5       1       5       1      --      --
                                 ------  ------  ------  ------  ------  ------
Increase (Decrease) in Cash and
 Temporary Cash Investments....     164      58     278      60    (114)     (2)
Cash and Temporary Cash
 Investments, January 1........     405     218     172     213     233       5
                                 ------  ------  ------  ------  ------  ------
Cash and Temporary Cash
 Investments, March 31 (Note)..  $  569  $  276  $  450  $  273  $  119  $    3
                                 ======  ======  ======  ======  ======  ======
Cash Paid During the Period
 for:
 Interest......................  $  119  $  139  $  103  $   89  $   29  $   74
 Income taxes (net of refunds).  $   56  $   (7) $   56  $  (16) $   --  $    9
</TABLE>
- -------
NOTE: Cash and temporary cash investments include highly liquid investments
      with a maturity of three months or less at date of purchase.
 
 (The accompanying notes to financial statements are an integral part of these
                           statements of cash flows.)
    (Reference is made to Note 1 for definitions of "Tenneco Industrial" and
                              "Tenneco Finance.")
 
                                       3
<PAGE>
 
                                 BALANCE SHEETS
 
                                  (UNAUDITED)
<TABLE>
<CAPTION>
                                                TENNECO INC. AND CONSOLIDATED
                                                         SUBSIDIARIES
                                               --------------------------------
                                               MARCH 31, DECEMBER 31, MARCH 31,
(MILLIONS)                                       1995        1994       1994
- -------------------------------------------------------------------------------
ASSETS
<S>                                            <C>       <C>          <C>
Current Assets:
 Cash and temporary cash investments..........  $   569    $   405     $   276
 Receivables--
   Customer notes and accounts (net)..........    1,293      1,535       2,882
   Affiliated companies.......................       62         67           2
   Gas transportation and exchange............      221        214         303
   Income taxes...............................       93        234         100
   Other......................................      252        192         165
 Inventories..................................      933        910       1,685
 Deferred income taxes........................       39         23          53
 Prepayments and other........................      269        315         334
                                                -------    -------     -------
                                                  3,731      3,895       5,800
                                                -------    -------     -------
Investments and Other Assets:
 Investment in affiliated companies...........      937        997         472
 Other investments, at cost...................       39         47          57
 Long-term receivables--
   Notes and other (net)......................      702        805       1,619
   Affiliated companies.......................      271        264          --
 Investment in subsidiaries in excess of fair
  value of net assets at date of acquisition,
  less amortization...........................      311        331         419
 Deferred income taxes........................       55         49          40
 Other........................................    1,323        927       1,143
                                                -------    -------     -------
                                                  3,638      3,420       3,750
                                                -------    -------     -------
Plant, Property and Equipment, at cost........   10,309     11,108      12,148
 Less--Reserves for depreciation, depletion
  and amortization............................    5,458      5,881       6,517
                                                -------    -------     -------
                                                  4,851      5,227       5,631
                                                -------    -------     -------
                                                $12,220    $12,542     $15,181
                                                =======    =======     =======
<CAPTION>
LIABILITIES AND SHAREOWNERS' EQUITY
<S>                                            <C>       <C>          <C>
Current Liabilities:
 Short-term debt (including current
  maturities on long-term debt)...............  $   484    $   545     $ 1,237
 Payables--
   Trade......................................      782      1,053       1,360
   Affiliated companies.......................       39         35          26
   Gas transportation and exchange............      160        159         207
 Taxes accrued................................      102         86         214
 Interest accrued.............................      146        127         173
 Restructuring liability......................       --         --         181
 Natural gas pipeline revenue reservation.....        5        190         323
 Other........................................    1,050        859       1,349
                                                -------    -------     -------
                                                  2,768      3,054       5,070
                                                -------    -------     -------
Long-term Debt................................    3,559      3,570       4,401
                                                -------    -------     -------
Deferred Income Taxes.........................    1,309      1,459       1,166
                                                -------    -------     -------
Postretirement Benefits.......................      608        603         789
                                                -------    -------     -------
Deferred Credits and Other Liabilities........      602        489         775
                                                -------    -------     -------
Commitments and Contingencies
Minority Interest.............................      314        320         176
                                                -------    -------     -------
Preferred Stock with Mandatory Redemption
 Provisions...................................      128        147         144
                                                -------    -------     -------
Shareowners' Equity:
 Series A preferred stock.....................       --         --           9
 Common stock.................................      957        957         870
 Stock Employee Compensation Trust (common
  stock held in trust)........................     (295)      (298)       (466)
 Premium on common stock and other capital
  surplus.....................................    3,584      3,553       3,710
 Cumulative translation adjustments...........      (39)      (237)       (290)
 Retained earnings (accumulated deficit)......     (829)      (905)       (981)
                                                -------    -------     -------
                                                  3,378      3,070       2,852
 Less--Shares held as treasury stock, at
  cost........................................      446        170         192
                                                -------    -------     -------
                                                  2,932      2,900       2,660
                                                -------    -------     -------
                                                $12,220    $12,542     $15,181
                                                =======    =======     =======
</TABLE>
 (The accompanying notes to financial statements are an integral part of these
                                balance sheets.)
 
                                       4
<PAGE>
 
<TABLE>
<CAPTION>
                                                         TENNECO INDUSTRIAL                      TENNECO FINANCE
                                              ------------------------------------   ------------------------------------
                                                MARCH 31,  DECEMBER 31,  MARCH 31,   MARCH 31,   DECEMBER 31,   MARCH 31,
(MILLIONS)                                        1995         1994        1994        1995          1994         1994
- -------------------------------------------------------------------------------------------------------------------------
ASSETS
<S>                                            <C>            <C>        <C>         <C>            <C>         <C>
Current Assets:
 Cash and temporary cash investments..........  $   450     $   172      $   273     $  119        $  233       $    3
 Receivables--
   Customer notes and accounts (net)..........      470         650          858        820           882        2,015
   Affiliated companies.......................       62          65           62         42           186          425
   Gas transportation and exchange............      221         214          303         --            --           --
   Income taxes...............................       93         234          100         --            --           --
   Other......................................      247         187          151          5             5           16
 Inventories..................................      933         910        1,685         --            --           --
 Deferred income taxes........................       39          23           28         --            --           25
 Prepayments and other........................      271         315          328         --             2           11
                                                -------     -------      -------     ------        ------       ------
                                                  2,786       2,770        3,788        986         1,308        2,495
                                                -------     -------      -------     ------        ------       ------
Investments and Other Assets:
 Investment in affiliated companies...........    1,467       1,762        1,549         --            --           --
 Other investments, at cost...................       39          42           52         --             5            5
 Long-term receivables--
   Notes and other (net)......................      198         214          238        482           566        1,416
   Affiliated companies.......................      271         264           --         --            --           --
 Investment in subsidiaries in excess of fair
  value of net assets at date of acquisition,
  less amortization...........................      311         331          419         --            --           --
 Deferred income taxes........................       55          49           40         --            --           --
 Other........................................    1,344         951        1,171          3             3            6
                                                -------     -------      -------     ------        ------       ------
                                                  3,685       3,613        3,469        485           574        1,427
                                                -------     -------      -------     ------        ------       ------
Plant, Property and Equipment, at cost........   10,239      11,038       12,078         70            70           70
 Less--Reserves for depreciation, depletion
  and amortization............................    5,439       5,863        6,500         19            18           17
                                                -------     -------      -------     ------        ------       ------
                                                  4,800       5,175        5,578         51            52           53
                                                -------     -------      -------     ------        ------       ------
                                                $11,271     $11,558      $12,835     $1,522        $1,934       $3,975
                                                =======     =======      =======     ======        ======       ======
<CAPTION>
LIABILITIES AND SHAREOWNERS' EQUITY
<S>
Current Liabilities:
 Short-term debt (including current
  maturities on long-term debt)...............  $   279     $   310      $   177     $  239        $  410       $1,415
 Payables--
   Trade......................................      782       1,053        1,355         --            --            5
   Affiliated companies.......................       45          36          128         --             7           26
   Gas transportation and exchange............      160         159          207         --            --           --
 Taxes accrued................................      100          86          188          2            --           26
 Interest accrued.............................      128         102          137         18            25           36
 Restructuring liability......................       --          --          181         --            --           --
 Natural gas pipeline revenue reservation.....        5         190          323         --            --           --
 Other........................................    1,042         853        1,311          9             7           38
                                                -------     -------      -------     ------        ------       ------
                                                  2,541       2,789        4,007        268           449        1,546
                                                -------     -------      -------     ------        ------       ------
Long-term Debt................................    2,853       2,865        3,127        706           705        1,341
                                                -------     -------      -------     ------        ------       ------
Deferred Income Taxes.........................    1,293       1,446        1,156         16            13           10
                                                -------     -------      -------     ------        ------       ------
Postretirement Benefits.......................      608         603          789         --            --           --
                                                -------     -------      -------     ------        ------       ------
Deferred Credits and Other Liabilities........      602         488          776          2             2            1
                                                -------     -------      -------     ------        ------       ------
Commitments and Contingencies
Minority Interest.............................      314         320          176         --            --           --
                                                -------     -------      -------     ------        ------       ------
Preferred Stock with Mandatory Redemption
 Provisions...................................      128         147          144         --            --           --
                                                -------     -------      -------     ------        ------       ------
Shareowners' Equity:
 Series A preferred stock.....................       --          --            9         --            --           --
 Common stock.................................      957         957          870         --            71          317
 Stock Employee Compensation Trust (common
  stock held in trust)........................     (295)       (298)        (466)        --            --           --
 Premium on common stock and other capital
  surplus.....................................    3,584       3,553        3,710        185           264          269
 Cumulative translation adjustments...........      (39)       (237)        (290)        --             2          (11)
 Retained earnings (accumulated deficit)......     (829)       (905)        (981)       345           428          502
                                                -------     -------      -------     ------        ------       ------
                                                  3,378       3,070        2,852        530           765        1,077
 Less--Shares held as treasury stock, at
  cost........................................      446         170          192         --            --           --
                                                -------     -------      -------     ------        ------       ------
                                                  2,932       2,900        2,660        530           765        1,077
                                                -------     -------      -------     ------        ------       ------
                                                $11,271     $11,558      $12,835     $1,522        $1,934       $3,975
                                                =======     =======      =======     ======        ======       ======
</TABLE>
    (Reference is made to Note 1 for definitions of "Tenneco Industrial" and
                              "Tenneco Finance.")
 
                                       5
 
<PAGE>
 
                  STATEMENTS OF CHANGES IN SHAREOWNERS' EQUITY
 
                                  (UNAUDITED)
 
<TABLE>
<CAPTION>
                                                 TENNECO INC. AND CONSOLIDATED
                                                         SUBSIDIARIES
                                             ----------------------------------------
                                                 THREE MONTHS ENDED MARCH 31,
- --------------------------------------------------------------------------------------
(MILLIONS EXCEPT SHARE AMOUNTS)                     1995                 1994
- --------------------------------------------------------------------------------------
                                               SHARES     AMOUNT    SHARES     AMOUNT
                                             -----------  ------  -----------  ------
<S>                                          <C>          <C>     <C>          <C>
Series A Preferred Stock:
  Balance January 1 and March 31............          --  $   --    8,935,175  $    9
                                             ===========  ------  ===========  ------
Common Stock:
  Balance January 1......................... 191,335,193     957  173,953,012     870
    Issued pursuant to benefit plans........       1,476      --       31,671      --
    Other...................................       1,536      --           --      --
                                             -----------  ------  -----------  ------
  Balance March 31.......................... 191,338,205     957  173,984,683     870
                                             ===========  ------  ===========  ------
Stock Employee Compensation Trust (SECT):
  Balance January 1.........................                (298)                (499)
    Shares issued...........................                  31                   33
    Adjustment to market value..............                 (28)                  --
                                                          ------               ------
  Balance March 31..........................                (295)                (466)
                                                          ------               ------
Premium on Common Stock and Other Capital
 Surplus:
  Balance January 1.........................               3,553                3,714
    Premium on common stock issued pursuant
     to benefit plans.......................                  --                    2
    Gain on issuance of treasury stock......                  --                    2
    Dividends on shares held by SECT........                   3                    4
    Adjustment of SECT to market value......                  28                   --
    Other...................................                  --                  (12)
                                                          ------               ------
  Balance March 31..........................               3,584                3,710
                                                          ------               ------
Cumulative Translation Adjustments:
  Balance January 1.........................                (237)                (303)
    Translation of foreign currency
     statements.............................                  68                   13
    Sale of investment in chemicals foreign
     subsidiary.............................                 139                   --
    Hedges of net investment in foreign
     subsidiaries (net of income taxes).....                  (9)                  --
                                                          ------               ------
  Balance March 31..........................                 (39)                (290)
                                                          ------               ------
Retained Earnings (Accumulated Deficit):
  Balance January 1.........................                (905)                (980)
    Net income..............................                 153                   83
    Dividends--
      Preferred stock.......................                  (2)                  (2)
      Series A preferred stock..............                  --                  (13)
      Common stock..........................                 (74)                 (68)
    Accretion of excess of redemption value
     of preferred stock over fair value at
     date of issue..........................                  (1)                  (1)
                                                          ------               ------
  Balance March 31..........................                (829)                (981)
                                                          ------               ------
Less--Common Stock Held as Treasury Stock,
 at Cost:
  Balance January 1.........................   3,617,510     170    4,166,835     210
    Shares acquired.........................   6,252,519     276      121,303       6
    Shares issued pursuant to benefit and
     dividend reinvestment plans............     (11,686)     --     (474,987)    (24)
                                             -----------  ------  -----------  ------
  Balance March 31..........................   9,858,343     446    3,813,151     192
                                             ===========  ------  ===========  ------
        Total...............................              $2,932               $2,660
                                                          ======               ======
</TABLE>
 
 (The accompanying notes to financial statements are an integral part of these
                 statements of changes in shareowners' equity.)
 
                                       6
<PAGE>
 
                    STATEMENTS OF CHANGES IN PREFERRED STOCK
                      WITH MANDATORY REDEMPTION PROVISIONS
 
                                  (UNAUDITED)
 
<TABLE>
<CAPTION>
                                              TENNECO INC. AND CONSOLIDATED
                                                      SUBSIDIARIES
                                            -----------------------------------
                                              THREE MONTHS ENDED MARCH 31,
- -------------------------------------------------------------------------------
(MILLIONS EXCEPT SHARE AMOUNTS)                   1995              1994
- -------------------------------------------------------------------------------
                                             SHARES    AMOUNT  SHARES    AMOUNT
                                            ---------  ------ ---------  ------
<S>                                         <C>        <C>    <C>        <C>
Preferred Stock:
  Balance January 1........................ 1,586,764   $147  1,782,508   $163
    Shares redeemed........................  (195,761)   (20)  (195,744)   (20)
    Accretion of excess of redemption value
     over fair value at date of issue......        --      1         --      1
                                            ---------   ----  ---------   ----
  Balance March 31......................... 1,391,003   $128  1,586,764   $144
                                            =========   ====  =========   ====
</TABLE>
 
 
 
 (The accompanying notes to financial statements are an integral part of these
statements of changes in preferred stock with mandatory redemption provisions.)
 
                                       7
<PAGE>
 
                   TENNECO INC. AND CONSOLIDATED SUBSIDIARIES
 
                         NOTES TO FINANCIAL STATEMENTS
 
                                  (UNAUDITED)
 
  (1) In the opinion of Tenneco Inc. (hereinafter referred to as the
"Company"), the accompanying unaudited financial statements of Tenneco Inc. and
consolidated subsidiaries (hereinafter referred to as "Tenneco") contain all
adjustments necessary to present fairly the financial position as of March 31,
1995, and the results of operations; changes in shareowners' equity; changes in
preferred stock with mandatory redemption provisions; and cash flows for the
periods indicated. The financial statements of Tenneco include all majority-
owned subsidiaries including wholly-owned finance subsidiaries. Companies in
which at least a 20% to a 50% voting interest is owned are carried at cost plus
equity in undistributed earnings since date of acquisition (except for
Tenneco's Farm and construction equipment segment as noted below) and
cumulative translation adjustments.
 
  In June 1994, Tenneco completed an initial public offering ("IPO") of
approximately 29% of the common stock of Case Corporation ("Case"), the holder
of Tenneco's Farm and construction equipment segment. In November 1994, a
secondary offering of Case's common stock reduced Tenneco's ownership to
approximately 44%. From January through November 1994, Case's financial
statements were fully consolidated with Tenneco's. From July through November
1994, the financial statements reflected the 29% minority shareowners' interest
in Case. Subsequent to November 1994, Case was reflected in Tenneco's financial
statements using the equity method of accounting.
 
  The accompanying financial statements also include, on a separate and
supplemental basis, the combination of Tenneco's industrial companies and
finance companies as follows:
 
    Tenneco Industrial-- The financial information captioned "Tenneco
                         Industrial" reflects the consolidation of all
                         majority-owned subsidiaries except for the finance
                         subsidiaries. The finance operations have been
                         included using the equity method of accounting
                         whereby the net income and net assets of these
                         companies are reflected, respectively, in the income
                         statement caption, "Equity in net income of
                         affiliated companies," and in the balance sheet
                         caption, "Investment in affiliated companies."
 
    Tenneco Finance--    The financial information captioned "Tenneco Finance"
                         reflects the combination of Tenneco's wholly-owned
                         finance subsidiaries.
 
  Prior to the Case IPO, the wholesale (dealer) credit and retail credit
operations of Case were financed by wholly-owned finance subsidiaries.
Subsequent to the IPO, the wholesale (dealer) credit operations are being
financed by industrial subsidiaries. As a result of this change, interest
expense related to the wholesale (dealer) credit operations has been reported
as "Interest Expense" from July through November 1994, rather than "Finance
charges--Tenneco Finance" as in prior periods. If the prior period was
reclassified to reflect this prospective presentation of interest expense
related to wholesale (dealer) credit operations, consolidated "Finance
charges--Tenneco Finance" would have been reduced and "Interest Expense" would
have increased by $12 million for the three months ended March 31, 1994, with
no effect on consolidated net income. At March 31, 1994, this change would have
increased receivables and debt of Tenneco Industrial by $1.7 billion, with no
effect on the consolidated balance sheet.
 
  All significant intercompany transactions, including activity within and
between the "Tenneco Industrial" and "Tenneco Finance" business units, have
been eliminated.
 
  The inclusion of Series A preferred stock in the computation of earnings per
share was antidilutive for the first quarter of 1994. In December 1994, all
Series A preferred stock was converted into common stock.
 
                                       8
<PAGE>
 
                   TENNECO INC. AND CONSOLIDATED SUBSIDIARIES
 
                   NOTES TO FINANCIAL STATEMENTS--(CONTINUED)
 
  Prior years' financial statements have been reclassified where appropriate to
conform to 1995 presentations.
 
  (2) Pursuant to Order 636 issued by the Federal Energy Regulatory Commission
("FERC") on April  8,  1992, Tennessee Gas Pipeline Company ("Tennessee")
implemented revisions to its tariff which put into effect on September 1, 1993,
the restructuring of its transportation, storage and sales services. Pursuant
to the provisions of Order 636 allowing for the recovery of transition costs
related to the restructuring, Tennessee has made filings to recover gas
production costs related to its Bastian Bay facilities, the remaining balance
of purchased gas ("PGA") costs, stranded transportation ("TBO") costs and gas
supply realignment ("GSR") costs resulting from remaining gas purchase
obligations.
 
  Tennessee's filings to recover production costs related to its Bastian Bay
facilities have been rejected by the FERC based on the continued use of the gas
production from the field; however, the FERC recognized the ability of
Tennessee to file for the recovery of losses upon disposition of these assets.
Tennessee has filed for appellate review of the FERC actions and is confident
that the Bastian Bay costs will ultimately be recovered as transition costs
directly related to Order 636, and no FERC order has questioned the ultimate
recoverability of these costs.
 
  The filings implementing Tennessee's recovery mechanisms for the following
transition costs were accepted effective September 1, 1993, and made subject to
refund pending FERC review: 1) direct-billing of unrecovered PGA costs to its
former sales customers over a twelve-month period, 2) recovery of TBO costs,
which Tennessee is obligated to pay under existing contracts, through a
surcharge from firm transportation customers, adjusted annually and 3) GSR cost
recovery of 90% of such costs over a period of up to thirty-six months from
firm transportation customers and recovery of 10% of such costs from
interruptible transportation customers.
 
  Following negotiations with its customers, Tennessee filed in July 1994 with
the FERC a Stipulation and Agreement (the "PGA Stipulation"), which provides
for the recovery of PGA costs of approximately $100 million and the recovery of
costs associated with the transfer of storage gas inventory to new storage
customers in Tennessee's restructuring proceeding. The PGA Stipulation
eliminates all challenges to the PGA costs, but establishes a cap on the
charges that may be imposed upon former sales customers. On November 15, 1994,
the FERC issued an order approving the PGA Stipulation and resolving all
outstanding issues. On April 5, 1995, the FERC issued its order on rehearing
affirming its initial approval of the PGA Stipulation. Tennessee implemented
the terms of the PGA Stipulation and expects to make refunds in May 1995.
Tennessee has recorded a liability which it believes is adequate to cover the
PGA refunds.
 
  Tennessee is recovering TBO costs formerly incurred to perform its sales
functions, subject to refund, pending review of data submitted by Tennessee
through technical conference proceedings. On November 18, 1994, the FERC issued
an order on Tennessee's initial TBO surcharge filing to recover TBO costs for
the twelve-month period beginning September 1, 1993. The order required
Tennessee to remove certain costs from this surcharge, subject to FERC's review
at a second technical conference and FERC's consideration of a request for
rehearing. On November 30, 1994, Tennessee filed for a surcharge to recover
approximately $25 million of TBO costs in compliance with the FERC's order, and
in a separate filing, Tennessee filed to recover its projected annual TBO costs
of approximately $21 million for the twelve-month period beginning September 1,
1994, through a new TBO surcharge. The FERC accepted Tennessee's filing to
recover its projected TBO costs, subject to refund, pending review through
technical conference proceedings.
 
  With regard to Tennessee's GSR costs, Tennessee, along with three other
pipelines, executed four separate settlement agreements with Dakota
Gasification Company and the U.S. Department of Energy and
 
                                       9
<PAGE>
 
                   TENNECO INC. AND CONSOLIDATED SUBSIDIARIES
 
                   NOTES TO FINANCIAL STATEMENTS--(CONTINUED)
initiated four separate proceedings at the FERC seeking approval to implement
the settlement agreements. The settlement resolved litigation concerning
purchases made by Tennessee of synthetic gas produced from the Great Plains
Coal Gasification plant ("Great Plains"). On October 18, 1994, the FERC
consolidated the four proceedings and set them for hearing before an
administrative law judge who is to issue his initial decision by December 31,
1995. The FERC has committed to a final order by December 31, 1996. The FERC
order stated that the costs related to the Great Plains project are eligible
for recovery through GSR and other special recovery mechanisms and that the
costs are eligible for recovery for the duration of the term of the original
gas purchase agreements. The hearing will be limited to the issue of whether
the settlement agreements are prudent.
 
  Also related to Tennessee's GSR costs, on October  14,  1993, Tennessee was
sued in the State District Court of Ector County, Texas, by ICA Energy, Inc.
("ICA") and TransTexas Gas Corporation ("TransTexas"). In that suit, ICA and
TransTexas contended that Tennessee had an obligation to purchase gas
production which TransTexas thereafter attempted to add unilaterally to the
reserves originally dedicated to a 1979 gas contract. On two subsequent
occasions, TransTexas gave Tennessee notice that it was adding new production
and/or acreage "to the contract." An amendment to the pleadings seeks $1.5
billion from Tennessee for alleged damages caused by Tennessee's refusal to
purchase gas produced from the TransTexas leases covering the new production
and lands. Neither ICA nor TransTexas were original parties to that contract.
However, they contend that any stranger acquiring a fractional interest in the
original committed reserves thereby obtains a right to add to the contract
unlimited volumes of gas production from locations in South Texas. Tennessee
filed a motion for summary judgment, asserting that the Texas statutes of
frauds precluded the plaintiffs from adding new production or acreage to the
contract. On May 4, 1995, the trial court granted Tennessee's motion for
summary judgment. The time for appeal of the trial court's ruling had not
commenced as of May 15, 1995.
 
  Tennessee is engaged in separate settlement and contract reformation
discussions with holders of certain gas purchase contracts who have sued
Tennessee. Although Tennessee believes that its defenses in the underlying gas
purchase contract actions are meritorious, Tennessee recorded in the first
quarter liabilities which it believes are adequate to cover the resolution of
these matters.
 
  As of March 31, 1995, Tennessee has deferred GSR costs yet to be recovered
from its customers of approximately $518 million, net of $232 million
previously collected from its customers subject to refund. Proceedings have
commenced to review the recovery of these GSR costs; however, the FERC has also
generally encouraged pipelines to settle such issues through negotiations with
customers. Although Order 636 contemplates complete recovery by pipelines of
qualified transition costs, Tennessee is engaged in settlement discussions with
its customers concerning the amount of recoverable GSR costs in response to
FERC and customer statements acknowledging the desirability of such
settlements.
 
  Given the uncertainty over the results of ongoing discussions between
Tennessee and its customers related to the recovery of GSR costs and the
uncertainty related to predicting the outcome of its gas purchase contract
reformation efforts and the associated litigation, Tenneco is unable to predict
the timing or the ultimate impact the resolution of these issues will have on
its consolidated financial position or results of operations.
 
  The FERC issued final orders approving Tennessee's Stipulation and Agreement
partially resolving its 1991 rate case. Pursuant to these final FERC orders,
rates for the period February 1, 1992, through August  31, 1993, were approved,
and Tennessee paid refunds for this period in June 1994. Also pursuant to these
orders, rates for the period after September 1, 1993, were approved and
Tennessee paid refunds for the period September 1, 1993, to October 31, 1994,
in February 1995. Tennessee had recorded a liability which was adequate to
cover the refund obligations.
 
                                       10
<PAGE>
 
                   TENNECO INC. AND CONSOLIDATED SUBSIDIARIES
 
                   NOTES TO FINANCIAL STATEMENTS--(CONTINUED)
 
  The approved Stipulation and Agreement discussed above also established
procedures for resolving the recovery of certain environmental expenditures.
These environmental costs are currently being collected in Tennessee's rates
subject to further review and possible refund. Tennessee intends to pursue full
recovery of the costs at issue. Tennessee is also currently pursuing the
possibility of a global settlement with its customers that would not only
address recovery of the environmental costs currently being recovered in its
rates, but would also establish a mechanism for recovering a substantial
portion of the environmental costs discussed in Note 4, that will be expended
in the future. The total amount of and timing for any recovery pursuant to such
a global settlement will depend upon the results of Tennessee's negotiations
with its customers and will be subject to FERC approval.
 
  On December 30, 1994, Tennessee filed a general rate increase in Docket No.
RP95-112 which reflected an increase in Tennessee's revenue requirement of $118
million, including recovery of certain environmental costs as discussed in Note
4. On January 25, 1995, the FERC accepted the filing, suspended its
effectiveness for the maximum period of five months pursuant to normal
regulatory process, and set the matter for hearing. Subject to the outcome of
certain issues identified in the FERC order, the increased rates will become
effective on July 1, 1995, subject to refund.
 
  The January 25, 1995, order also required the convening of a technical
conference, which was held in March 1995, to address various concerns raised by
the FERC and Tennessee's customers over, among other issues, Tennessee's
ability to provide its shippers with timely and accurate operating and billing
information, and the associated systems costs. At that technical conference, a
series of follow-up technical conferences were scheduled to address these
issues. The ultimate resolution of these issues may result in adjustments to
customer billings.
 
  (3) Reference is made to Note 2 for information concerning gas supply
litigation. Tenneco Inc. and its subsidiaries are parties to numerous other
legal proceedings arising from their operations. Tenneco Inc. believes that the
outcome of these proceedings, individually and in the aggregate, will have no
material effect on the financial position or results of operations of Tenneco
Inc. and its consolidated subsidiaries.
 
  (4) Since 1988, Tennessee has been engaged in an internal project to identify
and deal with the presence of 1)  polychlorinated biphenyls ("PCBs") and 2)
other substances of concern, including substances on the U.S. Environmental
Protection Agency ("EPA") List of Hazardous Substances ("HS List") at
compressor stations and other facilities operated by both its interstate and
intrastate natural gas pipeline systems. While conducting this project,
Tennessee has been in frequent contact with federal and state regulatory
agencies, both through informal negotiation and formal entry of consent orders,
in order to assure that its efforts meet regulatory requirements.
 
  Tenneco has established a reserve for Tennessee's environmental expenses,
which includes: 1) expected remediation expense and associated onsite, offsite
and groundwater technical studies, 2) legal fees and 3) settlement of third
party and governmental litigation, including civil penalties. Through March 31,
1995, Tenneco has charged approximately $98 million against the environmental
reserve. Of the remaining reserve, $30 million has been recorded on the balance
sheet under "Payables-Trade" and $135 million under "Deferred Credits and Other
Liabilities."
 
  Due to the current uncertainty regarding the further activity necessary for
Tennessee to address the substances on the HS List and other substances of
concern, including the requirements for site characterization, the actual
presence of such substances at the sites, and the final, site-specific cleanup
decisions to be made with respect to cleanup levels and remediation
technologies, Tennessee cannot at this
 
                                       11
<PAGE>
 
                   TENNECO INC. AND CONSOLIDATED SUBSIDIARIES
 
                   NOTES TO FINANCIAL STATEMENTS--(CONTINUED)
time project what additional costs, if any, may result from such activity.
While there are still many uncertainties relating to the ultimate costs which
may be incurred, based upon Tennessee's continuing evaluation and experience to
date, Tenneco continues to believe that the amount of the reserve is adequate.
 
  Tenneco believes that a substantial portion of these costs, which will be
expended over the next five to ten years, will be recovered from customers of
its natural gas pipelines. Tennessee is currently recovering environmental
expenses annually in its rates. Reference is made to Note 2 for more
information regarding recovery of environmental costs. A significant portion of
these expenses remains subject to review and refund in Tennessee's 1991 rate
case. Tennessee is also currently pursuing the possibility of a global
settlement with its customers that would not only address recovery of the
environmental costs currently being recovered in its rates, but would also
establish a mechanism for recovering a substantial portion of the environmental
costs that will be expended in the future. The total amount of and timing for
any recovery pursuant to such a global settlement will depend upon the results
of Tennessee's negotiations with its customers and will be subject to FERC
approval. As of March 31, 1995, $125 million was remaining to be recovered from
customers.
 
  Tenneco believes that its liability insurance policies in effect during the
period in which the environmental issues occurred provide coverage for
remediation costs and related claims. Tennessee has pending litigation in a
Louisiana state court against its insurance carriers during this period,
seeking recovery of costs which Tennessee incurred. The issues in dispute
involve determining: 1) whether the presence of PCBs and other substances at
each compressor station constituted a separate occurrence for purposes of the
per-occurrence limits of the policies; 2) the applicability of the pollution
exclusions in certain policies issued after 1971; 3) the applicability of
provisions which exclude the environmental impacts located solely on the
insured's property; 4) whether the term "property damage" in the policies will
cover the cost of compliance with governmental cleanup directives; 5) the
allocation of costs to the various policies in effect during the period the
environmental impact occurred; 6) the applicability of provisions excluding
pollution that is "expected or intended" and 7) the adequacy of notice of
claims to insurance carriers. Tenneco has completed settlements with and
received payment from several of the defendant carriers and believes that the
likelihood of recovery of a portion of its remediation costs and claims against
the remaining defendant carriers is reasonably possible.
 
  In July 1994, Tennessee commenced litigation in a Kentucky state court
against the manufacturer of the PCB-containing lubricant used by Tennessee,
seeking reimbursement of sums Tennessee has and will incur in the defense and
settlement of PCB-related claims brought by state and federal agencies, private
individuals, and others. Tennessee anticipates that the defendant will raise a
variety of issues in dispute of Tennessee's claims.
 
  While Tenneco believes its legal position to be meritorious, Tenneco has not
adjusted its environmental reserve to reflect any anticipated insurance
recoveries or recoveries from the manufacturer of the PCB-containing lubricant.
Recoveries could reduce the amount ultimately recoverable from customers.
 
  Tenneco has identified other sites in its various operating divisions where
environmental remediation expenses may be required should there be a change in
ownership, operations or applicable regulations. These possibilities cannot be
predicted or quantified at this time and accordingly, no provision has been
recorded. However, provisions have been made for all instances where it has
been determined that the incurrence of any material remedial expense is
probable.
 
  (5) In March 1995, the Financial Accounting Standards Board issued Statement
of Financial Accounting Standards No. 121 which establishes new accounting
standards for the impairment of long-lived assets and
 
                                       12
<PAGE>
 
                   TENNECO INC. AND CONSOLIDATED SUBSIDIARIES
 
                   NOTES TO FINANCIAL STATEMENTS--(CONTINUED)
for long-lived assets to be disposed of. The statement is effective for fiscal
years beginning after December 15, 1995. The impact of the adoption of the new
standards has not been quantified.
 
  (6) In March 1995, the Company completed an IPO of 100 percent of its
Albright & Wilson chemicals segment, resulting in net proceeds of approximately
$700 million. The loss on the sale, which was recorded in December 1994 as
"discontinued operations," was $170 million, net of income tax expense of $115
million.
 
 
 
 (The above notes are an integral part of the foregoing financial statements.)
 
                                       13
<PAGE>
 
                   TENNECO INC. AND CONSOLIDATED SUBSIDIARIES
 
                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 FINANCIAL CONDITION AND RESULTS OF OPERATIONS
 
THREE MONTHS RESULTS
 
REVENUES
 
  Revenues for the first quarter of 1995 were $2.16 billion, down from $3.05
billion in the first quarter of 1994. Natural gas pipelines revenues were down
$188 million or 27 percent primarily in the nonregulated sector, which
experienced lower demand and prices stemming from the warm winter weather.
Automotive parts revenues increased $137 million or 29 percent, of which $86
million resulted from the Heinrich Gillet GmbH & Company ("Gillet") acquisition
in November 1994. Packaging revenues increased $145 million or 30 percent from
improved price realizations and volumes in both the paperboard and specialty
packaging segments. Shipbuilding revenues increased $18 million or four percent
due to increased activity on the SEALIFT conversion contract. Tenneco's first
quarter 1995 revenues exclude revenues from Case Corporation ("Case"), its farm
and construction equipment segment, due to the change to the equity method of
accounting for Case in December 1994. (See Note 1 in the "Notes to Financial
Statements" for additional information.)
 
INCOME BEFORE INTEREST EXPENSE, INCOME TAXES AND MINORITY INTEREST ("OPERATING
INCOME")
 
  Operating income for the first quarter of 1995 was $324 million, up $30
million or 10 percent, compared with $294 million for the first quarter of 1994
mainly resulting from improved pricing and volumes in the packaging sector.
 
NATURAL GAS PIPELINES
 
  Natural gas pipelines reported first quarter operating income of $80 million
compared with $105 million in the 1994 first quarter. Revenues for the first
quarter of 1995 decreased to $505 million compared with $693 million in the
first quarter of 1994 primarily due to the decline in spot prices and lower
volumes in the nonregulated segment. Operating income decreased as a result of
depressed natural gas demand and prices in the nonregulated business and the
discounting of capacity associated with a terminated contract in the regulated
business. The natural gas pipeline industry is experiencing increasing
competition in virtually every aspect of operations, which is the result of
actions by the FERC to strengthen market forces throughout the industry. In a
number of key markets, Tenneco's interstate pipelines face competitive pressure
from other major pipeline systems, enabling local distribution companies and
end users to choose a supplier or switch suppliers based on the short-term
price of the gas and the cost of transportation. Tenneco's pipelines have
frequently been required to discount their transportation rates to maintain
market share. Additionally, the majority of Tennessee's transportation
contracts will be expiring over the next five years. The renegotiation of these
contracts may be impacted by such competitive factors.
 
  In April 1995, Tenneco announced its intent to sell its 50% interest in Kern
River Gas Transmission Company ("Kern River") provided an agreement can be
reached with a buyer on terms acceptable to Tenneco. Kern River owns a 904-mile
natural gas pipeline system extending from southwestern Wyoming to Bakersfield,
California.
 
AUTOMOTIVE PARTS
 
  Automotive parts reported first quarter operating income of $56 million
compared with $54 million in the first quarter of 1994. Revenues for the first
quarter of 1995 increased to $602 million compared with $465 million in last
year's first quarter, primarily as a result of the acquisition of Gillet, which
added $86 million
 
                                       14
<PAGE>
 
in revenues. Profit margins declined in the first quarter of 1995 due to the
integration of Walker Europe with Gillet, the largest supplier of exhaust
systems for auto manufacturers in Europe. Aftermarket sales rose 11 percent
worldwide, primarily due to the broadened geographic introduction and model
coverage of the Sensa-Trac ride control product line. Sensa-Trac was introduced
in North America, Australia and France last year and is being introduced in the
rest of Europe this year. Original equipment sales grew 58 percent worldwide
with much of the increase supplied by the Gillet acquisition and the improving
European economy. Tenneco expects new vehicle sales in Europe to rise by three
to four percent in 1995 and new car and truck production in North America to
equal last year.
 
PACKAGING
 
  First quarter operating income for packaging was $116 million, up $96 million
compared with $20 million generated in the first quarter of 1994. The 1995
first quarter operating income included a $14 million gain from the sale of a
mill in Sylva, North Carolina. Revenues for the first three months of 1995 were
$636 million compared with $491 million in the same period last year, up 30
percent primarily due to improved price realizations and volumes in both
paperboard and specialty packaging.
 
  The paperboard packaging business, which includes containerboard and folding
boxboard operations, reported operating income of $107 million in the first
quarter, compared with $9 million a year ago, up $98 million primarily due to
higher commodity prices. Wastepaper costs increased by $19 million as costs of
a major component of wastepaper, old corrugated containers, escalated to more
than $200 per ton in March 1995 from $44 per ton a year ago.
 
  Productivity of containerboard mills rose 3.3 percent over the year-ago
period and primary mills set a record with average production exceeding 6,000
tons per day for three consecutive months. Reduced machine downtime and scrap
contributed to these productivity gains.
 
  Specialty packaging reported operating income of $9 million in the first
quarter of 1995 down slightly from last year. Aluminum and plastics packaging
operating income increased 11 percent in the first quarter as demand for these
products continues to grow. The molded fiber business reported lower operating
income in the first quarter of 1995 compared with the same period last year due
to higher raw material costs. The cost of recycled fiber rose 80 percent
compared with last year's first quarter.
 
SHIPBUILDING
 
  Shipbuilding reported first quarter operating income of $44 million compared
with $48 million in the 1994 first quarter. Revenues increased $18 million to
$421 million in the first three months of 1995 compared with $403 million in
the same period last year due to a higher level of activity on the SEALIFT
conversion contract. Operating income declined due to the completion of the
contract to refuel and overhaul the aircraft carrier USS ENTERPRISE, which was
completed in September 1994, and higher initial costs on the SEALIFT conversion
contract.
 
  The backlog at the end of the first quarter of 1995 was approximately $5.3
billion and included construction contracts for three LOS ANGELES class
submarines and three NIMITZ class aircraft carriers, a conversion contract for
two fast SEALIFT ships and two "Double Eagle" product tankers.
 
OTHER
 
  Tenneco recorded $26 million for equity in net income from its 44 percent
ownership of Case in the first quarter of 1995 compared with 100 percent of
Case's operating income of $81 million in the first quarter of 1994.
 
                                       15
<PAGE>
 
  Tenneco's other operations reported operating income of $2 million in the
first quarter of 1995, compared with an operating loss of $14 million for the
first quarter of 1994. Operating income improved in the first quarter of 1995
primarily due to interest income from higher levels of notes receivable and
temporary cash investments.
 
INTEREST EXPENSE (NET OF INTEREST CAPITALIZED)
 
  Interest expense decreased from $96 million in the 1994 first quarter to $84
million in the first quarter of 1995. The decline was primarily attributable to
lower debt levels that resulted from the deconsolidation of Case in November
1994, scheduled long-term debt retirements and lower interest expense for a
pipeline rate refund. Interest capitalized decreased from $2 million in the
1994 first quarter to $1 million in 1995.
 
INCOME TAXES
 
  Income tax expense for the first quarter of 1995 was $82 million versus $77
million reported for the 1994 first quarter. This increase was primarily due to
higher pre-tax income in 1995, partially offset by lower levels of unbenefitted
European losses.
 
CUMULATIVE EFFECT OF A CHANGE IN ACCOUNTING PRINCIPLE
 
  Effective January 1, 1994, Tenneco adopted Statement of Financial Accounting
Standards ("FAS") No. 112, "Employers' Accounting for Postemployment Benefits".
This new standard was adopted using the cumulative catch-up method and requires
employers to account for postemployment benefits for former or inactive
employees after employment but before retirement on the accrual basis rather
than the "pay-as-you-go" basis. As a result of the adoption of this statement,
the first quarter 1994 Statement of Income includes an after-tax charge of $39
million, or 22 cents per average common share, for the cumulative effect of the
accounting change.
 
DISCONTINUED OPERATIONS
 
  Income from discontinued operations in the first quarter of 1994 of $1
million (net of an income tax benefit of $1 million) was attributable to the
chemicals and brakes businesses, which have been sold.
 
  In March 1995, Tenneco completed an IPO of 100 percent of its Albright &
Wilson chemicals segment, resulting in net proceeds of approximately $700
million. The proceeds will be used to take advantage of growth opportunities in
its other businesses. The loss on the sale, which was recorded in December 1994
as "discontinued operations", was $170 million, net of income tax expense of
$115 million.
 
EARNINGS PER AVERAGE COMMON SHARE
 
  Net income for the first quarter of 1995 was $153 million, or 84 cents per
average common share after preferred stock dividends, compared with net income
of $83 million, or 45 cents per average common share after preferred stock
dividends, in the 1994 first quarter. Preferred stock dividends were $3 million
for the first quarter of 1995 and 1994.
 
  Included in the first quarter 1994 net income of $83 million was income from
continuing operations of $121 million, or 66 cents per average common share,
income from discontinued operations of $1 million, or 1 cent per average common
share, and a charge of $39 million, or 22 cents per average common share,
related to the cumulative effect of the change in accounting principle.
 
  Average shares outstanding used for the calculation of earnings per average
common share for the first quarter of 1995 were 177.8 million compared to 178.7
million in the 1994 first quarter. The decrease was primarily the result of the
common stock repurchase program partially offset by the issuance of shares from
the stock employee compensation trust ("SECT").
 
                                       16
<PAGE>
 
CASH FLOW
 
  Net cash used by operating activities was $13 million for the first quarter
of 1995 compared with cash provided by operating activities of $597 million for
the same period in 1994, a decrease of $610 million. This decrease in cash
provided by operating activities was due primarily to the sale of approximately
$740 million of Case retail receivables to limited purpose business trusts,
which issued asset-backed securities to the public in the 1994 first quarter,
and a pipeline rate refund in the 1995 first quarter. Partially offsetting
these declines were higher collections of receivables and lower working capital
requirements due to the Case deconsolidation. The 1994 cash provided by
operating activities included a decrease related to the buildup of inventories
of Case and its dealers.
 
  Net cash provided by investing activities was $616 million compared with net
cash used of $37 million in the first quarter of 1994. Proceeds from sale of
businesses and assets were higher primarily due to the sale of the Albright &
Wilson chemicals division.
 
  Cash used for financing activities for the first quarter of 1995 was $444
million compared with $503 million for the first quarter of 1994. In the first
quarter of 1995, Tenneco purchased approximately $300 million of its common
stock as a part of its $500 million common stock repurchase program. Since the
repurchase program began in December 1994, 7,299,900 shares have been acquired
at a cost of $320 million.
 
  Expenditures for plant, property and equipment from continuing operations for
the first quarter of 1995 were $118 million compared with $89 million for the
first quarter of 1994. Increased expenditures for natural gas pipelines ($25
million), automotive parts ($4 million), shipbuilding ($8 million) and
packaging ($3 million) were partially offset by the decline for farm and
construction equipment ($11 million).
 
LIQUIDITY AND CAPITAL RESOURCES
 
  Capitalization totaled $7.42 billion at March 31, 1995, a decrease of $65
million from December 31, 1994. The resulting ratio of total debt to
capitalization decreased from 55.0 percent to 54.5 percent. The total debt to
capitalization ratio was 52.4 percent including the market value of the SECT
shares compared to 52.9 percent at December 31, 1994. The major changes in
capitalization were: total debt down $72 million, shareowners' equity up $32
million, minority interest down $6 million and preferred stock down $19 million
due to mandatory redemption.
 
  Based upon Tenneco's estimates of anticipated needs and circumstances of
business operations, together with anticipated market conditions and including
any payments associated with the settlement of the GSR issues, Tenneco expects
adequate sources of funds to be available to finance its future operations
through internally generated funds, the sale of assets, the use of credit
facilities and the issuance of other long-term securities.
 
OTHER MATTERS
 
  In March 1995, the Financial Accounting Standards Board issued FAS No. 121
which establishes new accounting standards for the impairment of long-lived
assets and for long-lived assets to be disposed of. The statement is effective
for fiscal years beginning after December 15, 1995. The impact of the adoption
of the new standards has not been quantified.
 
                                       17
<PAGE>
 
                                    PART II
 
                               OTHER INFORMATION
 
ITEM 1. LEGAL PROCEEDINGS.
 
 (1) Environmental Proceedings.
 
  Tennessee is a party in proceedings involving federal and state authorities
regarding the past use by Tennessee of a lubricant containing polychlorinated
biphenyls ("PCBs") in its starting air systems.
 
  Tennessee has executed a consent order with the United States Environmental
Protection Agency ("EPA") governing the remediation of its compressor stations
in Regions IV, V and VI. With respect to the stations in Regions II and III,
EPA has advised Tennessee that it is deferring to the Pennsylvania and New York
environmental agencies to specify the remediation requirements applicable to
Tennessee. Tennessee anticipates that it will soon reach an agreement with the
Pennsylvania Department of Environmental Resources and will enter into a
consent order on remediation at the Pennsylvania stations (under which
Tennessee also agrees to pay a civil penalty and to make a contribution for
environmental projects); meanwhile, Tennessee will continue its negotiations
with the New York Department of Environmental Conservation on remediation at
the New York stations. Tenneco believes that the ultimate resolution of this
matter will not have a material adverse effect on the financial condition or
results of operations of Tenneco Inc. and its consolidated subsidiaries.
 
 (2) Other Proceedings.
 
  On October 14, 1993, Tennessee was sued in the State District Court of Ector
County, Texas, by ICA Energy, Inc. ("ICA") and TransTexas Gas Corporation
("TransTexas"). In that suit, ICA and TransTexas contended that Tennessee had
an obligation to purchase gas production which TransTexas thereafter attempted
to add unilaterally to the reserves originally dedicated to a 1979 gas
contract. On two subsequent occasions, TransTexas gave Tennessee notice that it
was adding new production and/or acreage "to the contract." An amendment to the
pleadings seeks $1.5 billion from Tennessee for alleged damages caused by
Tennessee's refusal to purchase gas produced from the TransTexas leases
covering the new production and lands. Neither ICA nor TransTexas were original
parties to that contract. However, they contend that any stranger acquiring a
fractional interest in the original committed reserves thereby obtains a right
to add to the contract unlimited volumes of gas production from locations in
South Texas. Tennessee filed a motion for summary judgment, asserting that the
Texas statutes of frauds precluded the plaintiffs from adding new production or
acreage to the contract. On May 4, 1995, the trial court granted Tennessee's
motion for summary judgment. The time for appeal of the trial court's ruling
had not commenced as of May 15, 1995.
 
 (3) Potential Superfund Liability.
 
  At March 31, 1995, Tenneco has been designated as a potentially responsible
party in 66 "Superfund" sites. With respect to its pro rata share of the
remediation costs of certain sites, Tenneco is fully indemnified by third
parties. With respect to certain other sites, Tenneco has sought to resolve its
liability through payments to the other potentially responsible parties. For
the remaining sites, Tenneco has estimated its share of the remediation costs
to between $12 million and $71 million or 0.4% to 2.2% of the total remediation
costs for those sites and has provided reserves that it believes are adequate
for such costs. Because the clean-up costs are estimates and are subject to
revision as more information becomes available about the extent of remediation
required, Tenneco's estimate of its share of remediation costs could change.
Moreover, liability under the Comprehensive Environmental Response,
Compensation and Liability Act is joint and several, meaning that Tenneco could
be required to pay in excess of its pro rata share of remediation costs.
Tenneco's understanding of the financial strength of other potentially
responsible parties has been considered, where appropriate, in Tenneco's
determination of its estimated liability. Tenneco does not believe that the
costs associated with its current status as a potentially responsible party in
the Superfund sites described above will be material to its consolidated
financial position or results of operations.
 
  For additional information concerning environmental matters, see Note 4 in
the "Notes to Financial Statements" of Tenneco Inc. and Consolidated
Subsidiaries.
 
                                       18
<PAGE>
 
ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K.
 
  (a) Exhibits.
 
     3--By-Laws of Tenneco Inc., as amended May 9, 1995.
 
    11--Computation of Earnings (Loss) Per Share of Common Stock
 
    12--Computation of Ratio of Earnings to Fixed Charges
 
    27--Financial Data Schedule
 
  (b) Reports on Form 8-K. Tenneco Inc. did not file any Current Reports on
Form 8-K during the quarter ended March 31, 1995.
 
                                       19
<PAGE>
 
                                   SIGNATURE
 
  Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.
 
                                          TENNECO INC.
 
                                                    Robert T. Blakely
                                          By __________________________________
                                                    Robert T. Blakely
                                                Senior Vice President and
                                                 Chief Financial Officer
 
Date: May 15, 1995
 
                                       20
<PAGE> 
                                                                     EXHIBIT 11
                  TENNECO INC. AND CONSOLIDATED SUBSIDIARIES
 
           COMPUTATION OF EARNINGS (LOSS) PER SHARE OF COMMON STOCK
                                  (UNAUDITED)
<TABLE>
<CAPTION>
                                                 (MILLIONS EXCEPT SHARE
                                                        AMOUNTS)
                                                 THREE MONTHS ENDED MARCH 31,
                                                ------------------------------
                                                    1995              1994
                                                ------------      ------------
<S>                                             <C>               <C>          
COMPUTATION FOR STATEMENTS OF INCOME                        
  Primary Earnings Per Share (average shares                
   outstanding):                                            
   Income from continuing operations..........  $        153      $        121
   Income from discontinued operations, net of              
    income tax................................            --                 1
                                                ------------      ------------
   Income before cumulative effect of change                
    in accounting principle...................           153               122
   Cumulative effect of change in accounting                
    principle, net of income tax..............            --               (39)
                                                ------------      ------------
   Net income.................................           153                83
   Preferred stock dividends..................             3                 3
                                                ------------      ------------
   Net income to common stock.................  $        150      $         80
                                                ============      ============
   Average shares of common stock                           
    outstanding(a),(b)........................   177,792,872       178,696,826
                                                ============      ============
   Earnings (loss) per average share of common              
    stock:                                                  
     Continuing operations....................  $        .84      $        .66
     Discontinued operations..................            --               .01
     Cumulative effect of change in accounting              
      principle...............................            --              (.22)
                                                ------------      ------------
                                                $        .84      $        .45
                                                ============      ============
ADDITIONAL COMPUTATIONS(C)                                  
  Net income to common stock, per above.......  $        150      $         80
                                                ============      ============
  Primary Earnings Per Share (including common              
   stock equivalents):                                      
   Average shares of common stock                           
    outstanding(a),(b)........................   177,792,872       178,696,826
   Incremental common shares applicable to                  
    common stock options based on the common                
    stock daily average market price during                 
    the period................................        49,907           119,080
   Incremental common shares applicable to                  
    performance units based upon the                        
    attainment of specified goals.............        27,625                --
                                                ------------      ------------
   Average common shares, as adjusted.........   177,870,404       178,815,906
                                                ============      ============
   Earnings (loss) per average share of common              
    stock (including common stock                           
    equivalents):                                           
     Continuing operations....................  $        .84      $        .66
     Discontinued operations..................            --               .01
     Cumulative effect of change in accounting              
      principle...............................            --              (.22)
                                                ------------      ------------
                                                $        .84      $        .45
                                                ============      ============
  Fully Diluted Earnings Per Share:                         
   Average shares of common stock                           
    outstanding(a),(b)........................   177,792,872       178,696,826
   Incremental common shares applicable to                  
    common stock options based on the more                  
    dilutive of the common stock ending or                  
    average market price during the period....        64,438           119,080
   Average common shares issuable assuming                  
    conversion of Tenneco Inc. 10% loan stock.        39,329            41,903
   Incremental common shares applicable to                  
    performance units based upon the                        
    attainment of specified goals.............        27,625                --
                                                ------------      ------------
   Average common shares assuming full                      
    dilution..................................   177,924,264       178,857,809
                                                ============      ============
   Fully diluted earnings (loss) per average                
    share, assuming conversion of all                       
    applicable securities:                                  
     Continuing operations....................  $        .84      $        .66
     Discontinued operations..................            --               .01
     Cumulative effect of change in accounting              
      principle...............................            --              (.22)
                                                ------------      ------------
                                                $        .84      $        .45
                                                ============      ============
</TABLE>
- --------
NOTES:(a) In 1992, 12,000,000 shares of common stock were issued to the Stock
          Employee Compensation Trust ("SECT"). Shares of common stock issued
          to a related trust are not considered to be outstanding in the
          computation of average shares of common stock until the shares are
          utilized to fund the obligations for which the trust was
          established. At March  31,  1995, the SECT had utilized 5,681,945 of
          these shares.
      (b) Prior to conversion in December 1994, Series A preferred stock was
          converted into common stock under the Contingent Share method. The
          above computation includes 8,935,175 shares of Series A preferred
          stock which were converted into 17,342,763 shares of common stock. In
          December 1994, all of the outstanding shares of Series A preferred
          stock were converted into Tenneco Inc. common stock. The inclusion of
          Series A preferred stock in the computation of earnings per share was
          antidilutive for the first quarter of 1994.
      (c) These calculations are submitted in accordance with Securities and
          Exchange Commission requirements although not required by Accounting
          Principles Board Opinion No. 15 because they result in dilution of
          less than 3%.
<PAGE>
 
                                                                      EXHIBIT 12
 
                   TENNECO INC. AND CONSOLIDATED SUBSIDIARIES
 
              COMBINED WITH 50% OWNED UNCONSOLIDATED SUBSIDIARIES
 
               COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
                             (DOLLARS IN MILLIONS)
                                  (UNAUDITED)
 
<TABLE>
<CAPTION>
                                                                      THREE
                                                                     MONTHS
                                                                      ENDED
                                                                    MARCH 31,
                                                                    ----------
                                                                    1995  1994
                                                                    ----  ----
<S>                                                                 <C>   <C>
Income from continuing operations.................................. $153  $121
Add:
  Interest.........................................................  117   155
  Portion of rentals representative of interest factor.............   14    16
  Preferred stock dividend requirements of majority-owned
   subsidiaries....................................................    6    --
  Income tax expense and other taxes on income.....................   82    77
  Amortization of interest capitalized applicable to nonutility
   companies.......................................................    1     2
  Undistributed earnings of affiliated companies in which less than
   a 50% voting interest is owned..................................  (26)   (2)
                                                                    ----  ----
    Earnings as defined............................................ $347  $369
                                                                    ====  ====
Interest........................................................... $117  $155
Interest capitalized...............................................    1     2
Portion of rentals representative of interest factor...............   14    16
Preferred stock dividend requirements of majority-owned
 subsidiaries......................................................   10    --
                                                                    ----  ----
    Fixed charges as defined....................................... $142  $173
                                                                    ====  ====
Ratio of earnings to fixed charges................................. 2.44  2.13
                                                                    ====  ====
</TABLE>
<PAGE>
 
 
 
 
 
 
                        [LOGO OF TENNECO APPEARS HERE]

<PAGE>
 
                                                                       EXHIBIT 3
 
 
                                    BY-LAWS
 
                                       OF
 
                                  TENNECO INC.
 
                                   AS AMENDED
                                  MAY 9, 1995
<PAGE>
 
                            BY-LAWS OF TENNECO INC.
 
                    ARTICLE I STOCKHOLDERS PLACE OF MEETING
 
  Section 1. All meetings of the stockholders of the Company shall be held at
such place or places, within or without the State of Delaware, as may from time
to time be fixed by the Board of Directors (the "Board"), or as shall be
specified or fixed in the respective notices or waivers of notice thereof.
 
                                 ANNUAL MEETING
 
  Section 2. The Annual Meeting of Stockholders shall be held on such date and
at such time as may be fixed by the Board and stated in the notice thereof, for
the purpose of electing directors and for the transaction of only such other
business as is properly brought before the meeting in accordance with these By-
Laws.
 
  To be properly brought before the meeting, business must be either (a)
specified in the notice of meeting (or any supplement thereto) given by or at
the direction of the Board, (b) otherwise properly brought before the meeting
by or at the direction of the Board, or (c) otherwise properly brought before
the meeting by a stockholder. In addition to any other applicable requirements,
for business to be properly brought before the Annual Meeting by a stockholder,
the stockholder must have been given timely notice thereof in writing to the
Secretary of the Company. To be timely, a stockholder's notice must be
delivered to or mailed and received at the principal executive offices of the
Company, not less than 50 days nor more than 75 days prior to the meeting;
provided, however, that in the event that less than 65 days' notice or prior
public disclosure of the date of the meeting is given or made to stockholders,
notice by the stockholder to be timely must be so received not later than the
close of business on the 15th day following the day on which such notice of the
date of the Annual Meeting was mailed or such public disclosure was made,
whichever first occurs. A stockholder's notice to the Secretary shall set forth
as to each matter the stockholder proposes to bring before the Annual Meeting
(i) a brief description of the business desired to be brought before the annual
meeting and the reasons for conducting such business at the annual meeting,
(ii) the name and record address of the stockholder proposing such business,
(iii) the class and number of shares of the Company which are beneficially
owned by the stockholder, and (iv) any material interest of the stockholder in
such business.
 
  Notwithstanding anything in these By-Laws to the contrary, no business shall
be transacted at the Annual Meeting except in accordance with the procedures
set forth in this Section, provided, however, that nothing in this Section
shall be deemed to preclude discussion by any stockholder of any business
properly brought before the Annual Meeting.
 
  The Chairman of the Annual Meeting shall, if the facts warrant, determine and
declare to the meeting that business was not properly brought before the
meeting in accordance with the provisions of this Section, and if he should so
determine, he shall so declare to the meeting and any such business not
properly brought before the meeting shall not be transacted.
<PAGE>
 
                                SPECIAL MEETING
 
  Section 3. Special meetings of the stockholders shall be called by the Board.
The business transacted at a special meeting shall be confined to the purposes
specified in the notice thereof. Special meetings shall be held at such date
and at such time as the Board may designate.
 
                               NOTICE OF MEETING
 
  Section 4. Written notice of each meeting of stockholders, stating the place,
date and hour of the meeting, and the purpose or purposes thereof, shall be
mailed not less than ten nor more than sixty days before the date of such
meeting to each stockholder entitled to vote thereat.
 
                                     QUORUM
 
  Section 5. Unless otherwise provided by statute, the holders of shares of
stock entitled to cast a majority of votes at a meeting, present either in
person or by proxy, shall constitute a quorum at such meeting. The Secretary of
the Company or in his absence an Assistant Secretary or an appointee of the
presiding officer of the meeting, shall act as the Secretary of the meeting.
 
                                     VOTING
 
  Section 6. Each stockholder entitled to vote at any meeting shall be entitled
to one vote, in person or by written proxy, for each share held of record on
the record date fixed as provided in Section 4 of Article V of these By-Laws
for determining the stockholders entitled to vote at such meeting. Except as
otherwise provided by statute or by the Certificate of Incorporation or these
By-Laws, the vote of a majority of any quorum shall be sufficient to elect
directors and to pass any resolution within the power of the holders of all the
outstanding shares.
 
  Election of directors need not be by ballot; provided, however, that by
resolution duly adopted, a vote by ballot may be required.
 
                                    PROXIES
 
  Section 7. Any stockholder entitled to vote upon any matter at any meeting of
stockholders may so vote by proxy. Every proxy shall be in writing (which shall
include telegraphing or cabling) subscribed by the stockholder or his duly
authorized attorney, and shall be dated, but need not be sealed, witnessed or
acknowledged. Proxies shall be delivered to the Secretary of the Company before
such meeting.
 
                                   INSPECTORS
 
  Section 8. At each meeting of the stockholders the polls shall be opened and
closed; the proxies and ballots shall be received and be taken in charge, and
all questions touching the qualification of voters and the validity of proxies
and the acceptance or rejection of votes shall be decided by three Inspectors,
two of whom
 
                                       2
<PAGE>
 
shall have power to make a decision. Such Inspectors shall be appointed by the
Board before the meeting, or in default thereof by the presiding officer at the
meeting, and shall be sworn to the faithful performance of their duties. If any
of the Inspectors previously appointed shall fail to attend or refuse or be
unable to serve, substitutes shall be appointed by the presiding officer.
 
                                   ARTICLE II
                               BOARD OF DIRECTORS
 
         NUMBER; METHOD OF ELECTION; TERMS OF OFFICE AND QUALIFICATION
 
  Section 1. The business and affairs of the Company shall be managed under the
direction of the Board. The number of directors which shall constitute the
whole Board shall be not less than eight nor more than sixteen and shall be
determined from time to time by resolution adopted by a majority of the whole
Board.
 
  The directors shall be divided into three classes, designated Class I, Class
II and Class III. Each class shall consist, as nearly as may be possible, of
one-third of the total number of directors constituting the whole Board. The
initial term for Class I directors shall expire at the annual meeting of
stockholders held in 1988; for Class II directors at the annual meeting of
stockholders held in 1989; for Class III directors at the annual meeting of
stockholders held in 1990. At each annual meeting of stockholders, successors
to the class of directors whose term expires at such annual meeting shall be
elected for a three year term. If the number of directors is changed, any
increase or decrease shall be apportioned among the classes so as to maintain
the number of directors in each class as nearly equal as possible, and any
additional director of any class elected to fill a vacancy resulting from an
increase in such class shall hold office for a term that shall coincide with
the remaining term of that class, but in no case shall a decrease in the number
of directors shorten the term of any incumbent director.
 
  A director shall hold office until the annual meeting for the year in which
his term expires and until his successor shall be elected and shall qualify,
subject, however, to prior death, resignation, retirement, disqualification or
removal from office. Any vacancy on the Board that results from an increase in
the number of directors may be filled by a majority of the directors then in
office, provided that a quorum is present, and any other vacancy occurring in
the Board may be filled by a majority of the directors then in office, even if
less than a quorum, or by a sole remaining director. Any director elected to
fill a vacancy not resulting from an increase in the number of directors shall
have the same remaining term as that of his predecessor.
 
  Nominations of persons for election to the Board of the Company at the Annual
Meeting of Stockholders may be made at a meeting of stockholders by or at the
direction of the Board of Directors by any nominating committee or person
appointed by the Board or by any stockholder of the Company entitled to vote
for the election of directors at the meeting who complies with the notice
procedures set forth in this Article II. Such nominations, other than those
made by or at the direction of the Board, shall be made pursuant to timely
notice in writing to the Secretary of the Company. To be timely, a
stockholder's notice shall be delivered to or mailed and received at the
principal executive offices of the Company not less than 50 days nor more than
75 days prior to the meeting; provided, however, that in the event that less
than 65 days' notice or prior public disclosure of the date of the meeting is
given or made to stockholders, notice by the stockholder to be timely must be
so received not later than the close of business on the 15th day following the
day on which such notice of the date of the meeting was mailed or such public
disclosure was made, whichever first occurs. Such stockholder's notice to the
Secretary shall set forth (a) as to each person whom the stockholder proposes
to
 
                                       3
<PAGE>
 
nominate for election or reelection as a director, (i) the name, age, business
address and residence of the person, (ii) the principal occupation or
employment of the person, (iii) the class and number of shares of capital stock
of the Company which are beneficially owned by the person and (iv) any other
information relating to the person that is required to be disclosed in
solicitations for proxies for election of directors pursuant to Rule 14A under
the Securities Exchange Act of 1934 as amended; and (b) as to the stockholder
giving the notice (i) the name and record address of the stockholder and (ii)
the class and number of shares of capital stock of the Company which are
beneficially owned by the stockholder. The Company may require any proposed
nominee to furnish such other information as may reasonably be required by the
Company to determine the eligibility of such proposed nominee to serve as
director of the Company. No person shall be eligible for election as a director
of the Company at the Annual Meeting of Stockholders unless nominated in
accordance with the procedures set forth herein. The Chairman of the meeting
shall, if the facts warrant, determine and declare to the meeting that a
nomination was not made in accordance with the foregoing procedure, and if he
should so determine, he shall so declare to the meeting and the defective
nomination shall be disregarded.
 
  Any director may resign his office at any time by delivering his resignation
in writing to the Company, and the acceptance of such resignation unless
required by the terms thereof shall not be necessary to make such resignation
effective.
 
  No director who shall have attained the age of 74 shall be eligible for
reelection as a director of the Company.
 
  As used in these By-Laws, the term "Director Emeritus" shall include only
those persons who were serving in such capacity on January 1, 1988. A Director
Emeritus shall not have the right to vote as a director, but shall be entitled
to attend directors' meetings in a consultant capacity and to receive such fees
therefor as the Board may from time to time determine.
 
  A Director Emeritus shall be eligible for appointment by the Chief Executive
Officer, subject to ratification by the Board, to act as a member of Committees
of the Board, with such authority as shall be provided for in his appointment
to any such Committee, provided that such appointment shall terminate on the
December 31 next following such appointment and shall be subject to termination
at any time by the Chief Executive Officer, subject also to approval by the
Board. A Director Emeritus so appointed to a Committee of the Board while so
acting shall be entitled to receive notices of all meetings of and to receive
such compensation therefor as the Board may determine.
 
                                    MEETINGS
 
  Section 2. The Board may hold its meetings and have an office in such place
or places within or without the State of Delaware as the Board by resolution
from time to time may determine.
 
  The Board may in its discretion provide for regular or stated meetings of the
Board. Notice of regular or stated meetings need not be given. Special meetings
of the Board shall be held whenever called by direction of the Chief Executive
Officer, the President or any two of the directors. The Secretary shall give
notice of any special meeting by mailing the same at least three days, or by
telegraphing or telephoning the same at least one day, before the meeting to
each director; but such notice may be waived by any director. Unless otherwise
indicated in the notice thereof, any and all business may be transacted at a
special meeting.
 
                                       4
<PAGE>
 
  At any meeting at which every director shall be present, even though without
notice, any business may be transacted. No notice of any adjourned meeting need
be given.
 
  The Board shall meet immediately after election, following the Annual Meeting
of Stockholders, for the purpose of organizing, for the election of corporate
officers as hereinafter specified, and for the transaction of any other
business which may come before it. No notice of such meeting shall be
necessary.
 
  Prior to the date of the Annual Meeting of Stockholders an annual report of
the operations of the Company during the preceding fiscal year shall be
submitted to the Board, which reports shall include consolidated statements of
income and expenditures, and a balance sheet showing the consolidated financial
condition of the Company and its consolidated subsidiaries at the close of such
fiscal year.
 
                                     QUORUM
 
  Section 3. Except as otherwise expressly required by these By-Laws or by
statute, a majority of the directors then in office shall be present at any
meeting of the Board in order to constitute a quorum for the transaction of
business at such meeting, and the vote of a majority of the directors present
at any such meeting at which a quorum is present shall be necessary for the
passage of any resolution or for an act to be the act of the Board. In the
absence of a quorum, a majority of the directors present may adjourn such
meeting from time to time until a quorum shall be present. Notice of any
adjourned meeting need not be given.
 
                       COMPENSATION OF BOARD OF DIRECTORS
 
  Section 4. Each director (other than a director who is a salaried officer of
the Company or of any subsidiary company), in consideration of his serving as
such, shall be entitled to receive from the Company such amount per annum and
such fees for attendance at meetings of the Board or of any Committee, or both,
as the Board shall from time to time determine. The Board may likewise provide
that the Company shall reimburse each director or member of a Committee for any
expenses incurred by him on account of his attendance at any such meeting.
Nothing contained in this Section shall be construed to preclude any director
from serving the Company in any other capacity and receiving compensation
therefor. As used in this Section 4, the term "Committee" shall include the
Board of Managers of Tenneco Foundation.
 
  Fees with respect to Directors Emeriti and ex officio members of any
Committee of the Board shall also be established by the Board.
 
                                  ARTICLE III
                            COMMITTEES OF THE BOARD
                                   COMMITTEES
 
  Section 1. The Board shall elect from the directors by the affirmative vote
of a majority of the whole Board an Executive Committee, an Audit Committee, a
Compensation Committee and any other Committee which the Board may by
resolution prescribe. Any such other Committee shall be comprised of such
persons and shall possess such authority as shall be set forth in such
resolution.
 
                                       5
<PAGE>
 
                                   PROCEDURE
 
  Section 2. (1) Each Committee shall fix its own rules of procedure and shall
meet where and as provided by such rules. Unless otherwise stated in these By-
Laws, a majority of a Committee shall constitute a quorum.
 
  (2) In the absence or disqualification of a member of any Committee, the
members of such Committee present at any meeting, and not disqualified from
voting, whether or not they constitute a quorum, may unanimously appoint
another member of the Board to act at the meeting in the place of any such
absent or disqualified member. Fees in connection with such appointments shall
be established by the Board.
 
                              REPORTS TO THE BOARD
 
  Section 3. All completed actions by the Executive, Audit and Compensation
Committees shall be reported to the Board at the next succeeding Board meeting
and shall be subject to revision or alteration by the Board, provided, that no
acts or rights of third parties shall be affected by any such revision or
alteration.
 
                              EXECUTIVE COMMITTEE
 
  Section 4. The Board shall elect an Executive Committee comprised of the
Chief Executive Officer and not less than four additional members of the Board.
During the interval between the meetings of the Board, the Executive Committee
shall possess and may exercise all the powers of the Board in the management
and direction of all the business and affairs of the Company (except the
matters hereinafter assigned to the Compensation Committee) including, without
limitation, the power and authority to declare dividends and to authorize the
issuance of stock, in such manner as the Executive Committee shall deem best
for the interests of the Company in all cases in which specific directions
shall not have been given by the Board.
 
                             COMPENSATION COMMITTEE
 
  Section 5. The Board shall elect a Compensation Committee consisting of at
least four members of the Board, none of whom shall be officers or employees of
the Company or of any subsidiary company. The Board shall appoint a Chairman of
such Committee who shall be one of its members. The Compensation Committee
shall have such authority and duties as the Board by resolution shall
prescribe.
 
                                AUDIT COMMITTEE
 
  Section 6. The Board of Directors shall elect from among its members an Audit
Committee of at least three members. The Board shall appoint a Chairman of said
Committee who may be one of its members or such other person as the Board may
appoint. The Audit Committee shall have such authority and duties as the Board
by resolution shall prescribe. In no event shall a director who is also an
officer or employee of the Company or any of its subsidiary companies serve as
a member of such Committee. The Chief Executive Officer shall be an ex officio
member of such Committee.
 
                                       6
<PAGE>
 
                                   ARTICLE IV
                                    OFFICERS
                               GENERAL PROVISIONS
 
  Section 1. The corporate officers of the Company shall consist of the
following: a Chairman and/or a President, one of whom shall be designated Chief
Executive Officer and each of whom shall be chosen from the Board; one or more
Vice Chairman, Executive Vice Presidents, Senior Vice Presidents, Vice
Presidents and Assistant Vice Presidents; a General Counsel, a Secretary, one
or more Assistant Secretaries, a Treasurer, one or more Assistant Treasurers, a
Controller, and such other officers as the Board of Directors may from time to
time designate. Insofar as permitted by statute, the same person may hold two
or more offices.
 
  The Chairman and/or President, each Vice Chairman, Executive Vice President,
Senior Vice President and Vice President, the Secretary and the Treasurer shall
be elected by the Board. Each such officer shall hold office until his
successor is elected or appointed and qualified or until his earlier death,
resignation or removal.
 
  Any officer may be removed, with or without cause, at any time by the Board.
 
  A vacancy in any office may be filled for the unexpired portion of the term
in the same manner as provided in these By-Laws for election or appointment to
such office.
 
                POWERS AND DUTIES OF THE CHIEF EXECUTIVE OFFICER
 
  Section 2. The Chief Executive Officer shall have general charge and
management of the affairs, property and business of the Company, subject to the
Board, the Executive Committee and the provisions of these By-Laws. The Chief
Executive Officer or in his absence such other individual as the Board may
select, shall preside at all meetings of the stockholders. He shall also
preside at meetings of the Board and the Executive Committee, and in his
absence the Board or the Executive Committee shall appoint one of their number
to preside.
 
  The Chief Executive Officer shall perform all duties assigned to him in these
By-Laws and such other duties as may from time to time be assigned to him by
the Board. He shall have the power to appoint and remove, with or without
cause, such officers, other than those whose election is provided for in these
By-Laws, as in his judgment may be necessary or proper for the transaction of
the business of the Company, and shall determine their duties, all subject to
ratification by the Board.
 
                      POWERS AND DUTIES OF OTHER OFFICERS
 
  Section 3. The Chairman shall perform such duties as may from time to time be
assigned to him by the Board, the Executive Committee or the Chief Executive
Officer.
 
  Section 4. Each Vice Chairman shall perform such duties as may from time to
time be assigned to him by the Board, the Executive Committee or the Chief
Executive Officer.
 
  Section 5. The President shall perform such duties as may from time to time
be assigned to him by the Board, the Executive Committee or the Chief Executive
Officer.
 
                                       7
<PAGE>
 
  Section 6. Each Executive Vice President shall perform such duties as may
from time to time be assigned to him by the Board, the Executive Committee or
the Chief Executive Officer.
 
  Section 7. Each Senior Vice President shall perform such duties as may from
time to time be assigned to him by the Board, the Executive Committee or the
Chief Executive Officer.
 
  Section 8. Each Vice President and Assistant Vice President shall perform
such duties as may from time to time be assigned to him by the Board, the
Executive Committee, the Chief Executive Officer or an Executive Vice
President.
 
  Section 9. The General Counsel shall have general supervision and control of
all of the Company's legal business. He shall perform such other duties as may
be assigned to him by the Board, the Executive Committee or the Chief Executive
Officer.
 
  Section 10. The Secretary or an Assistant Secretary shall record the
proceedings of all meetings of the Board and/or of the Executive Committee of
the Board, and of the stockholders, in books kept for that purpose. The
Secretary shall be the custodian of the corporate seal, and he or an Assistant
Secretary shall affix the same to and countersign papers requiring such acts;
and he and the Assistant Secretaries shall perform such other duties as may be
required by the Board, the Executive Committee or the Chief Executive Officer.
 
  Section 11. The Treasurer and Assistant Treasurers shall have care and
custody of all funds of the Company and disburse and administer the same under
the direction of the Board, the Executive Committee or the Chief Executive
Officer and shall perform such other duties as the Board, the Executive
Committee or the Chief Executive Officer shall assign to them.
 
  Section 12. The Controller shall maintain adequate records of all assets,
liabilities and transactions of the Company and see that audits thereof are
currently and regularly made; and he shall perform such other duties as may be
required by the Board, the Executive Committee or the Chief Executive Officer.
 
                           SALARIES AND APPOINTMENTS
 
  Section 13. The salaries of corporate officers shall be fixed by the
Compensation Committee provided for in Section 5 of Article III hereof, except
that the fixing of salaries below certain levels, determinable from time to
time by the Compensation Committee of the Board, may in the discretion of the
Committee be delegated to the Chief Executive Officer, subject to the approval
of the Board.
 
                   INDEMNIFICATION OF DIRECTORS AND OFFICERS
 
  Section 14. Each person who is or was a director or officer of the Company,
or who serves or may have served at the request of the Company as a director or
officer of another corporation, partnership, joint venture, trust or other
enterprise (including the heirs, executors, administrators or estate of such
person) and who was or is a party or is threatened to be made a party to any
threatened, pending or completed claim, action, suit or proceeding, whether
criminal, civil, administrative or investigative, including appeals, shall be
indemnified by the Company as matter of right to the full extent permitted or
authorized by the General Corporation Law of Delaware, as it may from time to
time be amended, against any expenses (including
 
                                       8
<PAGE>
 
attorneys' fees), judgments, fines and amounts paid in settlement, actually and
reasonably incurred by him in his capacity as a director or officer, or arising
out of his status as a director or officer. Each person who is or was an
employee or agent of the Company, or who serves or may have served at the
request of the Company as an employee or agent of another corporation,
partnership, joint venture, trust or other enterprise) (including the heirs,
executors, administrators or estate of such person) may, at the discretion of
the Board, be indemnified by the Company to the same extent as provided herein
with respect to directors and officers of the Company.
 
  The Company may, but shall not be obligated to, maintain insurance at its
expense, to protect itself and any person who is or was a director, officer,
employee or agent of the Company, or is or was serving as a director, officer,
employee or agent of another corporation, partnership, joint venture, trust or
other enterprise against any liability asserted against him and incurred by him
in any such capacity, or arising out of his status as such. The Company may,
but shall not be obligated to, pay expenses incurred in defending a civil or
criminal action, suit or proceeding in advance of the final disposition of such
action, suit or proceeding.
 
  The indemnification provided by this Section 14 shall not be exclusive of any
other rights to which those seeking indemnification may be entitled as a matter
of law or under any agreement, vote of stockholders or disinterested directors
or otherwise.
 
                                   ARTICLE V
                                 CAPITAL STOCK
                             CERTIFICATES OF STOCK
 
  Section 1. Certificates of stock certifying the number of shares owned shall
be issued to each stockholder in such form not inconsistent with the
Certificate of Incorporation as shall be approved by the Board. Such
certificates of stock shall be numbered and registered in the order in which
they are issued and shall be signed by the Chairman, the President or a Vice
President, and by the Secretary or an Assistant Secretary. Any and all the
signatures on the certificates may be a facsimile.
 
                               TRANSFER OF SHARES
 
  Section 2. Transfers of shares shall be made only upon the books of the
Company by the holder, in person, or by power of attorney duly executed and
filed with the Secretary of the Company, and on the surrender of the
certificate or certificates of such shares, properly assigned. The Company may,
if and whenever the Board shall so determine, maintain one or more offices or
agencies, each in charge of an agent designated by the Board, where the shares
of the capital stock of the Company shall be transferred and/or registered. The
Board may also make such additional rules and regulations as it may deem
expedient concerning the issue, transfer and registration of certificates for
shares of the capital stock of the Company.
 
                     LOST, STOLEN OR DESTROYED CERTIFICATES
 
  Section 3. The Company may issue a new certificate of capital stock of the
Company in place of any certificate theretofore issued by the Company, alleged
to have been lost, stolen or destroyed, and the Company may, but shall not be
obligated to, require the owner of the alleged lost, stolen or destroyed
certificate, or his legal representatives, to give the Company a bond
sufficient to indemnify it against any claim that may be
 
                                       9
<PAGE>
 
made against it on account of the alleged loss, theft or destruction of any
such certificate or the issuance of such new certificate, as the officers of
the Company may, in their discretion, require.
 
                             FIXING OF RECORD DATE
 
  Section 4. In order that the Company may determine the stockholders entitled
to notice of or to vote at any meeting of stockholders or any adjournment
thereof, or for the purpose of any other lawful action, the Board may fix, in
advance, a record date, which shall not be more than 60 nor less that 10 days
before the date of such meeting, nor more than 60 days prior to any other
action. A determination of stockholders entitled to notice of or to vote at a
meeting of the stockholders shall apply to any adjournment of the meeting;
provided, however, that the Board may fix a new record date for the adjourned
meeting.
 
                                   ARTICLE VI
                          CONSENTS TO CORPORATE ACTION
                                  RECORD DATE
 
  Section 1. The record date for determining stockholders entitled to express
consent to corporate action in writing without a meeting shall be as fixed by
the Board or as otherwise established under this Section. Any person seeking to
have the stockholders authorize or take corporate action by written consent
without a meeting shall by written notice addressed to the Secretary and
delivered to the Company, request that a record date be fixed for such purpose.
The Board may fix a record date for such purpose which shall be no more than 10
days after the date upon which the resolution fixing the record date is adopted
by the Board and shall not precede the date such resolution is adopted. If the
Board fails within 10 days after the Company receives such notice to fix a
record date for such purpose, the record date shall be the day on which the
first written consent is delivered to the Company in the manner described in
Section 2 below unless prior action by the Board is required under the General
Corporation Law of Delaware, in which event the record date shall be at the
close of business on the day on which the Board adopts the resolution taking
such prior action.
 
                                   PROCEDURES
 
  Section 2. Every written consent purporting to take or authorizing the taking
of corporate action and/or related revocations (each such written consent and
related revocation is referred to in this Article VI as a "Consent") shall bear
the date of signature of each stockholder who signs the Consent, and no Consent
shall be effective to take the corporate action referred to therein unless,
within 60 days of the earliest dated Consent delivered in the manner required
by this Section 2, Consents signed by a sufficient number of stockholders to
take such action are delivered to the Company.
 
  A Consent shall be delivered to the Company by delivery to its registered
office in the State of Delaware, its principal place of business, or an officer
or agent of the Company having custody of the book in which proceedings of
meetings of stockholders are recorded. Delivery to the Company's registered
office shall be made by hand or by certified or registered mail, return receipt
requested.
 
  In the event of the delivery to the Company of a Consent, the Secretary of
the Company shall provide for the safe-keeping of such Consent and shall
promptly conduct such ministerial review of the sufficiency of the Consents and
of the validity of the action to be taken by shareholder consent as he deems
necessary or
 
                                       10
<PAGE>
 
appropriate, including, without limitation, whether the holders of a number of
shares having the requisite voting power to authorize or take the action
specified in the Consent have given consent; provided, however, that if the
corporate action to which the Consent relates is the removal or replacement of
one or more members of the Board, the Secretary of the Company shall promptly
designate two persons, who shall not be members of the Board, to serve as
Inspectors with respect to such Consent and such Inspectors shall discharge the
functions of the Secretary of the Company under this Section 2. If after such
investigation the Secretary or the Inspectors (as the case may be) shall
determine that the Consent is valid and that the action therein specified has
been validly authorized, that fact shall forthwith be certified on the records
of the Company kept for the purpose of recording the proceedings of meetings of
stockholders, and the Consent shall be filed in such records, at which time the
Consent shall become effective as stockholder action. In conducting the
investigation required by this Section 2, the Secretary or the Inspectors (as
the case may be) may, at the expense of the Company, retain special legal
counsel and any other necessary or appropriate professional advisors, and such
other personnel as they may deem necessary or appropriate, to assist them, and
shall be fully protected in relying in good faith upon the opinion of such
counsel or advisors.
 
                                  ARTICLE VII
                                 MISCELLANEOUS
                             DIVIDENDS AND RESERVES
 
  Section 1. Dividends upon the capital stock of the Company may be declared as
permitted by law by the Board or the Executive Committee at any regular or
special meeting. Before payment of any dividend or making any distribution of
profits, there may be set aside out of the surplus or net profits of the
Company such sum or sums as the Board or the Executive Committee, from time to
time, in their absolute discretion, think proper as a reserve fund to meet
contingencies, or for such other purposes as the Board or Executive Committee
shall think conducive to the interests of the Company, and any reserve so
established may be abolished and restored to the surplus account by like action
of the Board or the Executive Committee.
 
                                      SEAL
 
  Section 2. The seal of the Company shall bear the corporate name of the
Company, the year of its incorporation and the words "Corporate Seal,
Delaware".
 
                                     WAIVER
 
  Section 3. Whenever any notice whatever is required to be given by statute or
under the provisions of the Certificate of Incorporation or these By-Laws, a
waiver thereof in writing signed by the person or persons entitled to such
notice, whether before or after the time stated therein, shall be deemed
equivalent thereto.
 
                                  FISCAL YEAR
 
  Section 4. The fiscal year of the Company shall begin with January first and
end with December thirty-first.
 
                                       11
<PAGE>
 
                                  RATIFICATION
 
  Section 5. Any transaction questioned in any stockholders derivative suit on
the ground of lack of authority, defective or irregular execution, adverse
interest of director, officer or stockholder, nondisclosure, miscomputation, or
the application of improper principles or practices of accounting may be
ratified before or after judgment, by the Board or by the stockholders; and, if
so ratified, shall have the same force and effect as if the questioned
transaction had been originally duly authorized, and said ratification shall be
binding upon the Company and its stockholders and shall continue as a bar to
any claim or execution of any judgment in respect of such questioned
transaction.
 
                                   AMENDMENTS
 
  Section 6. The Board from time to time shall have the power to make, alter,
amend or repeal any and all of these By-Laws, but any By-Laws so made, altered,
amended or repealed by the Board may be amended, altered or repealed by the
stockholders.
 
                                       12

<PAGE> 
                                                                     EXHIBIT 11
                  TENNECO INC. AND CONSOLIDATED SUBSIDIARIES
 
           COMPUTATION OF EARNINGS (LOSS) PER SHARE OF COMMON STOCK
                                  (UNAUDITED)
<TABLE>
<CAPTION>
                                                 (MILLIONS EXCEPT SHARE
                                                        AMOUNTS)
                                                 THREE MONTHS ENDED MARCH 31,
                                                ------------------------------
                                                    1995              1994
                                                ------------      ------------
<S>                                             <C>               <C>          
COMPUTATION FOR STATEMENTS OF INCOME                        
  Primary Earnings Per Share (average shares                
   outstanding):                                            
   Income from continuing operations..........  $        153      $        121
   Income from discontinued operations, net of              
    income tax................................            --                 1
                                                ------------      ------------
   Income before cumulative effect of change                
    in accounting principle...................           153               122
   Cumulative effect of change in accounting                
    principle, net of income tax..............            --               (39)
                                                ------------      ------------
   Net income.................................           153                83
   Preferred stock dividends..................             3                 3
                                                ------------      ------------
   Net income to common stock.................  $        150      $         80
                                                ============      ============
   Average shares of common stock                           
    outstanding(a),(b)........................   177,792,872       178,696,826
                                                ============      ============
   Earnings (loss) per average share of common              
    stock:                                                  
     Continuing operations....................  $        .84      $        .66
     Discontinued operations..................            --               .01
     Cumulative effect of change in accounting              
      principle...............................            --              (.22)
                                                ------------      ------------
                                                $        .84      $        .45
                                                ============      ============
ADDITIONAL COMPUTATIONS(C)                                  
  Net income to common stock, per above.......  $        150      $         80
                                                ============      ============
  Primary Earnings Per Share (including common              
   stock equivalents):                                      
   Average shares of common stock                           
    outstanding(a),(b)........................   177,792,872       178,696,826
   Incremental common shares applicable to                  
    common stock options based on the common                
    stock daily average market price during                 
    the period................................        49,907           119,080
   Incremental common shares applicable to                  
    performance units based upon the                        
    attainment of specified goals.............        27,625                --
                                                ------------      ------------
   Average common shares, as adjusted.........   177,870,404       178,815,906
                                                ============      ============
   Earnings (loss) per average share of common              
    stock (including common stock                           
    equivalents):                                           
     Continuing operations....................  $        .84      $        .66
     Discontinued operations..................            --               .01
     Cumulative effect of change in accounting              
      principle...............................            --              (.22)
                                                ------------      ------------
                                                $        .84      $        .45
                                                ============      ============
  Fully Diluted Earnings Per Share:                         
   Average shares of common stock                           
    outstanding(a),(b)........................   177,792,872       178,696,826
   Incremental common shares applicable to                  
    common stock options based on the more                  
    dilutive of the common stock ending or                  
    average market price during the period....        64,438           119,080
   Average common shares issuable assuming                  
    conversion of Tenneco Inc. 10% loan stock.        39,329            41,903
   Incremental common shares applicable to                  
    performance units based upon the                        
    attainment of specified goals.............        27,625                --
                                                ------------      ------------
   Average common shares assuming full                      
    dilution..................................   177,924,264       178,857,809
                                                ============      ============
   Fully diluted earnings (loss) per average                
    share, assuming conversion of all                       
    applicable securities:                                  
     Continuing operations....................  $        .84      $        .66
     Discontinued operations..................            --               .01
     Cumulative effect of change in accounting              
      principle...............................            --              (.22)
                                                ------------      ------------
                                                $        .84      $        .45
                                                ============      ============
</TABLE>
- --------
NOTES:(a) In 1992, 12,000,000 shares of common stock were issued to the Stock
          Employee Compensation Trust ("SECT"). Shares of common stock issued
          to a related trust are not considered to be outstanding in the
          computation of average shares of common stock until the shares are
          utilized to fund the obligations for which the trust was
          established. At March  31,  1995, the SECT had utilized 5,681,945 of
          these shares.
      (b) Prior to conversion in December 1994, Series A preferred stock was
          converted into common stock under the Contingent Share method. The
          above computation includes 8,935,175 shares of Series A preferred
          stock which were converted into 17,342,763 shares of common stock. In
          December 1994, all of the outstanding shares of Series A preferred
          stock were converted into Tenneco Inc. common stock. The inclusion of
          Series A preferred stock in the computation of earnings per share was
          antidilutive for the first quarter of 1994.
      (c) These calculations are submitted in accordance with Securities and
          Exchange Commission requirements although not required by Accounting
          Principles Board Opinion No. 15 because they result in dilution of
          less than 3%.

<PAGE>
 
                                                                      EXHIBIT 12
 
                   TENNECO INC. AND CONSOLIDATED SUBSIDIARIES
 
              COMBINED WITH 50% OWNED UNCONSOLIDATED SUBSIDIARIES
 
               COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
                             (DOLLARS IN MILLIONS)
                                  (UNAUDITED)
 
<TABLE>
<CAPTION>
                                                                      THREE
                                                                     MONTHS
                                                                      ENDED
                                                                    MARCH 31,
                                                                    ----------
                                                                    1995  1994
                                                                    ----  ----
<S>                                                                 <C>   <C>
Income from continuing operations.................................. $153  $121
Add:
  Interest.........................................................  117   155
  Portion of rentals representative of interest factor.............   14    16
  Preferred stock dividend requirements of majority-owned
   subsidiaries....................................................    6    --
  Income tax expense and other taxes on income.....................   82    77
  Amortization of interest capitalized applicable to nonutility
   companies.......................................................    1     2
  Undistributed earnings of affiliated companies in which less than
   a 50% voting interest is owned..................................  (26)   (2)
                                                                    ----  ----
    Earnings as defined............................................ $347  $369
                                                                    ====  ====
Interest........................................................... $117  $155
Interest capitalized...............................................    1     2
Portion of rentals representative of interest factor...............   14    16
Preferred stock dividend requirements of majority-owned
 subsidiaries......................................................   10    --
                                                                    ----  ----
    Fixed charges as defined....................................... $142  $173
                                                                    ====  ====
Ratio of earnings to fixed charges................................. 2.44  2.13
                                                                    ====  ====
</TABLE>

<TABLE> <S> <C>

<PAGE>
 
<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE TENNECO
INC. AND CONSOLIDATED SUBSIDIARIES FINANCIAL STATEMENTS AND IS QUALIFIED IN ITS
ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER> 1,000,000
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          DEC-31-1995
<PERIOD-END>                               MAR-31-1995
<CASH>                                             569
<SECURITIES>                                         0
<RECEIVABLES>                                    1,293
<ALLOWANCES>                                         0
<INVENTORY>                                        933
<CURRENT-ASSETS>                                 3,731
<PP&E>                                          10,309
<DEPRECIATION>                                   5,458
<TOTAL-ASSETS>                                  12,220
<CURRENT-LIABILITIES>                            2,768
<BONDS>                                          3,559
<COMMON>                                           957
                              128
                                          0
<OTHER-SE>                                       1,975
<TOTAL-LIABILITY-AND-EQUITY>                    12,220
<SALES>                                          2,163
<TOTAL-REVENUES>                                 2,163
<CGS>                                            1,624
<TOTAL-COSTS>                                    1,624
<OTHER-EXPENSES>                                   313
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                  84
<INCOME-PRETAX>                                    240
<INCOME-TAX>                                        82
<INCOME-CONTINUING>                                153
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                       153
<EPS-PRIMARY>                                      .84
<EPS-DILUTED>                                      .84
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission