TENNECO INC.
CONSOLIDATED STATEMENTS OF INCOME (LOSS)

Year Ended December 31,   2008     2007     2006  
(Millions Except Share and Per Share Amounts)      
Revenues                        
Net sales and operating revenues   $ 5,916     $ 6,184     $ 4,682  
Costs and expenses                        
Cost of sales (exclusive of depreciation and amortization shown below)     5,063       5,210       3,836  
Goodwill impairment charge     114              
Engineering, research, and development     127       114       88  
Selling, general, and administrative     392       399       373  
Depreciation and amortization of intangibles     222       205       184  
      5,918       5,928       4,481  
Other income (expense)                        
Loss on sale of receivables     (10 )     (10 )     (9 )
Other income     9       6       4  
      (1 )     (4 )     (5 )
Income (loss) before interest expense, income taxes, and minority interest     (3 )     252       196  
Interest expense (net of interest capitalized of $6 million, $6 million and $6 million, respectively)     113       164       136  
Income tax expense     289       83       5  
Minority interest     10       10       6  
Net income (loss)   $ (415 )   $ (5 )   $ 49  
Earnings (loss) per share                        
Weighted average shares of common stock outstanding —                        
Basic     46,406,095       45,809,730       44,625,220  
Diluted     46,406,095       45,809,730       46,755,573  
Basic earnings (loss) per share of common stock   $ (8.95 )   $ (0.11 )   $ 1.11  
Diluted earnings (loss) per share of common stock   $ (8.95 )   $ (0.11 )   $ 1.05  

The accompanying notes to consolidated financial statements are an integral
part of these statements of income (loss).