株探米国株
日本語 英語
エドガーで原本を確認する
0000915389false00009153892023-10-262023-10-260000915389us-gaap:CommonStockMember2023-10-262023-10-260000915389emn:A1.875notesdueNovember2026Member2023-10-262023-10-26

Eastman_Black_300dpi.jpg

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549

FORM 8-K
CURRENT REPORT

Pursuant to Section 13 or 15 (d) of The Securities Exchange Act of 1934

Date of report (Date of earliest event reported):
October 26, 2023

EASTMAN CHEMICAL COMPANY
(Exact Name of Registrant as Specified in Its Charter)
Delaware   1-12626   62-1539359
(State or Other Jurisdiction
of Incorporation)
  (Commission File Number)   (IRS Employer
Identification No.)
200 South Wilcox Drive  
Kingsport Tennessee 37662
(Address of Principal Executive Offices) (Zip Code)
(423) 229-2000
(Registrant’s Telephone Number, Including Area Code)
  
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
    Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
       
    Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
       
    Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
       
    Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:
Title of each class   Trading Symbol(s) Name of each exchange on which registered
Common Stock, par value $0.01 per share   EMN New York Stock Exchange
1.875% Notes Due 2026 EMN26 New York Stock Exchange

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐



EASTMAN CHEMICAL COMPANY - EMN     

Item 2.02 Results of Operations and Financial Condition
 
On October 26, 2023, the registrant publicly released its financial results for third quarter 2023. The full text of the release is furnished as Exhibit 99.01 to this Current Report on Form 8-K, and is incorporated herein by reference. This information shall not be deemed "filed" for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the "Exchange Act"), or incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.

Item 9.01 Financial Statements and Exhibits:
 
(d) Exhibits
 
The following exhibits are furnished pursuant to Item 9.01:
 
99.01    Public release by Eastman on October 26, 2023 of third quarter 2023 financial results

104    Cover Page Interactive Data File



EASTMAN CHEMICAL COMPANY - EMN     
 
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, hereunto duly authorized.
 
   
Eastman Chemical Company 
 
  By: /s/ Michelle R. Stewart
Michelle R. Stewart
Vice President, Chief Accounting Officer and Corporate Controller
   
Date: October 26, 2023


EX-99.01 2 ex99_0120230930cctables.htm EX-99.01 Q3 2023 EARNINGS RELEASE Document
eastman_blackx300dpia.jpg
Exhibit 99.01
Eastman Announces Third Quarter 2023 Financial Results

KINGSPORT, Tenn., October 26, 2023 – Eastman Chemical Company (NYSE:EMN) announced its third quarter 2023 financial results.

•Generated greater than $500 million cash from operating activities in the third quarter, underpinned by decisive actions to reduce inventories
•Modest sequential improvement in volume/mix in several key end markets, including consumer durables and personal care, despite a persistently weak demand environment
•On track to achieve full-year cost reductions of more than $200 million, net of inflation
•Remain on track to produce material and realize revenue from the Kingsport methanolysis facility around end of year

(In millions, except per share amounts; unaudited) 3Q2023 3Q2022
Sales revenue $2,267 $2,709
Earnings before interest and taxes ("EBIT") 256 324
Adjusted EBIT* 256 333
Earnings per diluted share 1.49 2.46
Adjusted earnings per diluted share* 1.47 2.05
Net cash provided by operating activities 514 256
*For non-core and unusual items excluded from adjusted earnings and for adjusted provision for income taxes, segment adjusted EBIT margins, and net debt, reconciliations to reported company and segment earnings and total borrowings for all periods presented in this release, see Tables 3A, 3B, 4A, 4B, and 6.

“Our third-quarter results reflect decisive steps we took to aggressively reduce inventories and prioritize strong cash generation,” said Mark Costa, Board Chair and CEO. “We delivered this strong cash flow against a backdrop of persistently weak demand and continued inventory destocking across several of our key end markets. We are encouraged to see modest improvements in demand across some markets, including consumer durables and personal care, but the pace of recovery has been slower than expected. We continue to focus on controllable actions, including maintaining cost discipline, defending the value of our products with resilient pricing, and managing working capital. These actions contribute to my confidence in the resiliency of our portfolio and sustainability of our strong cash flow going forward. We are also incredibly excited to be on track for producing material and realizing revenue from our Kingsport, Tennessee, methanolysis facility around the end of the year, further positioning Eastman as a leader in the circular economy.”

Corporate Results 3Q 2023 versus 3Q 2022

Sales revenue decreased 16 percent due to 11 percent lower sales volume/mix and 5 percent lower selling prices.

Sales volume/mix was lower across most product lines due to the continuation of weak primary demand and continued customer inventory destocking across several end markets, including consumer durables, building and construction, agriculture, and medical. Lower selling prices in Chemical Intermediates and Additives & Functional Products more than offset higher selling prices in Fibers.



eastman_blackx300dpia.jpg
EBIT decreased due to lower sales volume/mix, lower capacity utilization to drive cash generation, increased pension expense, as well as an unfavorable impact from foreign currency. These factors were partially offset by lower variable costs more than offsetting lower selling prices and benefits from cost reduction actions.

Segment Results 3Q 2023 versus 3Q 2022

Advanced Materials – Sales revenue was down 16 percent due to 17 percent lower sales volume/mix.

While specialty plastics end-market demand improved compared to second quarter 2023, sales volume/mix was 26 percent lower compared to third quarter 2022 as the business recovers from weak demand and aggressive customer inventory destocking, particularly in the consumer durables, medical, and consumables end markets.

EBIT decreased due to lower sales volume/mix, significantly lower capacity utilization to drive cash generation, and an unfavorable impact from foreign currency. These factors were partially offset by the continued flow through of lower variable costs.

Additives & Functional Products – Sales revenue decreased 26 percent primarily due to 18 percent lower sales volume/mix and 9 percent lower selling prices.

Sales volume/mix was lower across the segment due to weak demand, especially in the building and construction end market, as well as aggressive customer inventory destocking in the agriculture end market. Lower selling prices were primarily due to cost-pass-through contracts.

EBIT decreased due to lower sales volume/mix and lower capacity utilization to drive cash generation, partially offset by lower variable costs more than offsetting lower selling prices.

Fibers – Sales revenue increased 29 percent primarily due to 28 percent higher selling prices.

Substantially higher selling prices for acetate tow were due to an increase in industry capacity utilization and higher raw material, energy, and distribution prices throughout 2022.

EBIT increased due to recovery of margins as higher selling prices returned EBIT margins to acceptable performance levels.

Chemical Intermediates – Sales revenue decreased 21 percent due to 19 percent lower selling prices and 2 percent lower sales volume/mix.

Lower selling prices and sales volume/mix, particularly for olefins, were primarily due to weak end-market demand.

EBIT decreased due to lower sales volume/mix, lower capacity utilization, and lower spreads.

Cash Flow

In third quarter 2023, cash provided by operating activities was $514 million compared to $256 million in third quarter 2022. The strong increase compared to the prior year period was primarily driven by a substantial reduction of inventories. In third quarter 2023, the company returned $94 million to stockholders through dividends. See Table 5. Priorities for uses of available cash for 2023 include organic growth investments, payment of the quarterly dividend, bolt-on acquisitions, share repurchases to offset dilution, and net debt reduction.




eastman_blackx300dpia.jpg


2023 Outlook

Commenting on the outlook for full-year 2023, Costa said: “Despite the continued challenging global economic environment, we were able to deliver on our earnings and cash flow expectations for the third quarter. This performance was the result of disciplined pricing across the portfolio, strong results in the Fibers segment, and decisive actions to generate strong cash flow. We also remain on track to reduce our cost structure by a total of $200 million for the year, net of inflation. As we enter the fourth quarter, demand remains muted as customers are cautious in the current challenging environment. We are also expecting normal seasonality in key end markets, including building and construction, consumer durables, and performance films automotive applications. And we will continue our decisive actions to generate cash. Taking this together, we expect 2023 EPS to be between $6.30 and $6.50, and for 2023 operating cash flow to approach $1.4 billion.”

The full-year 2023 projected adjusted diluted EPS excludes any non-core, unusual, or nonrecurring items. Our financial results forecasts do not include non-core items (such as mark-to-market pension and other postretirement benefit gain or loss, and asset impairments and restructuring charges) or any unusual or non-recurring items because we are unable to predict with reasonable certainty the financial impact of such items. These items are uncertain and depend on various factors, and we are unable to reconcile projected adjusted diluted EPS excluding non-core and any unusual or non-recurring items to reported GAAP diluted EPS without unreasonable efforts.

Forward-Looking Statements

This information and other statements by the company may contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act with respect to, among other items: projections and estimates of earnings, revenues, volumes, pricing, margins, cost reductions, expenses, taxes, liquidity, capital expenditures, cash flow, dividends, share repurchases or other financial items, statements of management’s plans, strategies and objectives for future operations, and statements regarding future economic, industry or market conditions or performance. Such projections and estimates are based upon certain preliminary information, internal estimates, and management assumptions, expectations, and plans. Forward-looking statements are subject to a number of risks and uncertainties, and actual performance or results could differ materially from that anticipated by any forward-looking statements. Forward-looking statements speak only as of the date they are made, and the company undertakes no obligation to update or revise any forward-looking statement. Other important assumptions and factors that could cause actual results to differ materially from those in the forward-looking statements are detailed in the company’s filings with the Securities and Exchange Commission (the “SEC”), which are accessible on the SEC’s website at www.sec.gov and the company’s website at www.eastman.com.

Conference Call and Webcast Information

Eastman will host a conference call with industry analysts on Oct. 27, 2023, at 8:00 a.m. ET. To listen to the live webcast of the conference call and view the accompanying slides and prepared remarks, go to investors.eastman.com, Events & Presentations. The slides and prepared remarks to be discussed during the call and webcast will be available at investors.eastman.com at approximately 4:30 p.m. ET on Oct. 26, 2023. To listen via telephone, the dial-in number is +1 (833) 470-1428, passcode: 945195. A web replay, a replay in downloadable MP3 format, and the accompanying slides and prepared remarks will be available at investors.eastman.com, Events & Presentations. A telephone replay will be available continuously beginning at approximately 1:00 p.m. Eastern Time, Oct. 27, 2023, through 11:59 p.m. Eastern Time, Nov. 6, 2023, Toll Free at +1 (866) 813-9403, passcode 971032.



eastman_blackx300dpia.jpg
Founded in 1920, Eastman is a global specialty materials company that produces a broad range of products found in items people use every day. With the purpose of enhancing the quality of life in a material way, Eastman works with customers to deliver innovative products and solutions while maintaining a commitment to safety and sustainability. The company’s innovation-driven growth model takes advantage of world-class technology platforms, deep customer engagement, and differentiated application development to grow its leading positions in attractive end markets such as transportation, building and construction, and consumables. As a globally inclusive and diverse company, Eastman employs approximately 14,500 people around the world and serves customers in more than 100 countries. The company had 2022 revenue of approximately $10.6 billion and is headquartered in Kingsport, Tennessee, USA. For more information, visit www.eastman.com.

# # #

Contacts:

Media: Tracy Kilgore Addington
423-224-0498 / tracy@eastman.com

Investors: Greg Riddle
212-835-1620 / griddle@eastman.com


eastman_blackx300dpia.jpg
FINANCIAL INFORMATION
October 26, 2023

For Eastman Chemical Company Third Quarter 2023 Financial Results Release





eastman_blackx300dpia.jpg
Table 1 – Statements of Earnings
Third Quarter First Nine Months
(Dollars in millions, except per share amounts; unaudited) 2023 2022 2023 2022
Sales $ 2,267  $ 2,709  $ 7,003  $ 8,207 
Cost of sales (1)(2)
1,783  2,168  5,406  6,446 
Gross profit 484  541  1,597  1,761 
Selling, general and administrative expenses 160  173  536  554 
Research and development expenses 60  68  182  200 
Asset impairments and restructuring charges, net —  22  23 
Other components of post-employment (benefit) cost, net (2) (30) (8) (95)
Other (income) charges, net 10  40 
Net (gain) loss on divested business (3)
—  —  (7)
Earnings before interest and taxes 256  324  825  1,083 
Net interest expense 57  43  163  134 
Earnings before income taxes 199  281  662  949 
Provision for (benefit from) income taxes 20  (20) 77  155 
Net earnings 179  301  585  794 
Less: Net earnings attributable to noncontrolling interest — 
Net earnings attributable to Eastman $ 178  $ 301  $ 584  $ 792 
Basic earnings per share attributable to Eastman $ 1.50  $ 2.48  $ 4.92  $ 6.34 
Diluted earnings per share attributable to Eastman $ 1.49  $ 2.46  $ 4.89  $ 6.26 
Shares (in millions) outstanding at end of period 118.6  120.0  118.6  120.0 
Shares (in millions) used for earnings per share calculation        
Basic 118.5  121.0  118.7  124.9 
Diluted 119.0  122.3  119.5  126.4 
(1)First nine months 2023 includes $8 million insurance proceeds, net of costs, and first nine months 2022 included $42 million costs, net of insurance proceeds, from the previously reported operational incident at the Kingsport site as a result of a steam line failure (the "steam line incident").
(2)First nine months 2023 includes $23 million accelerated depreciation related to the closure of an acetate yarn manufacturing facility in Europe.
(3)Third quarter and first nine months 2022 related to the sale of adhesives resins (including hydrocarbon resins, pure monomer resins, polyolefin polymers, rosins and dispersions, and oleochemical and fatty-acid based resins product lines).

1

eastman_blackx300dpia.jpg
Table 2A – Segment Sales Information
  Third Quarter First Nine Months
(Dollars in millions, unaudited) 2023 2022 2023 2022
Sales by Segment        
Advanced Materials $ 746  $ 888  $ 2,227  $ 2,471 
Additives & Functional Products (1)
670  906  2,194  2,719 
Chemical Intermediates (1)
527  665  1,630  2,152 
Fibers 323  250  949  705 
Total Sales by Segment 2,266  2,709  7,000  8,047 
Other (2)
—  160 
Total Eastman Chemical Company $ 2,267  $ 2,709  $ 7,003  $ 8,207 
(1)Third quarter and first nine months 2022 sales revenue and earnings before interest and taxes ("EBIT") have been recast as a result of the Company's product moves during first quarter 2023.
(2)"Other" in first nine months 2022 includes sales revenue and EBIT from a previously divested business.

  Second Quarter
(Dollars in millions, unaudited) 2023
Sales by Segment  
Advanced Materials $ 739 
Additives & Functional Products 747 
Chemical Intermediates 514 
Fibers 323 
Total Sales by Segment 2,323 
Other
Total Eastman Chemical Company $ 2,324 


2

eastman_blackx300dpia.jpg
Table 2B – Sales Revenue Change
  Third Quarter 2023 Compared to Third Quarter 2022
  Change in Sales Revenue Due To
(Unaudited) Revenue
% Change
Volume / Product Mix Effect Price Effect Exchange
Rate
Effect
Advanced Materials (16) % (17)  %  % —   %
Additives & Functional Products (26)  % (18)  % (9)  %  %
Chemical Intermediates (21) % (2)  % (19)  % —   %
Fibers 29   %  % 28   % (1)  %
Total Eastman Chemical Company (1)
(16)  % (11)  % (5)  % —   %
  First Nine Months 2023 Compared to First Nine Months 2022
  Change in Sales Revenue Due To
(Unaudited) Revenue
% Change
Volume / Product Mix Effect Price Effect Exchange
Rate
Effect
Divested Business Effect
Advanced Materials (10) % (13)  %  % (1)  % —   %
Additives & Functional Products (19)  % (15)  % (4)  % —   % —   %
Chemical Intermediates (24) % (13)  % (11)  % —   % —   %
Fibers 35  %  % 33   % —   % —   %
Total Eastman Chemical Company (1)
(15)  % (12)  % —   % (1)  % (2)  %
(1)Sales revenue in Other is included in Total Eastman Chemical Company.

  Third Quarter 2023 Compared to Second Quarter 2023
  Change in Sales Revenue Due To
(Unaudited) Revenue
% Change
Volume / Product Mix Effect Price Effect Exchange
Rate
Effect
Advanced Materials %  % (1)  % —   %
Additives & Functional Products (10)  % (6)  % (4)  % —   %
Chemical Intermediates % 10   % (7)  % —   %
Fibers —   %  % (1)  % —   %
Total Eastman Chemical Company (2)  %  % (3)  % —   %

Table 2C – Sales by Customer Location
  Third Quarter First Nine Months
(Dollars in millions, unaudited) 2023 2022 2023 2022
Sales by Customer Location        
United States and Canada $ 966  $ 1,202  $ 3,031  $ 3,704 
Europe, Middle East, and Africa 602  680  1,946  2,106 
Asia Pacific 576  662  1,654  1,912 
Latin America 123  165  372  485 
Total Eastman Chemical Company $ 2,267  $ 2,709  $ 7,003  $ 8,207 
3

eastman_blackx300dpia.jpg
Table 3A - Segment, Other, and Company
Non-GAAP Earnings (Loss) Before Interest and Taxes Reconciliations (1)(2)
Third Quarter First Nine Months
(Dollars in millions, unaudited) 2023 2022 2023 2022
Advanced Materials        
Earnings before interest and taxes $ 93  $ 131  $ 278  $ 333 
Asset impairments and restructuring charges, net —  —  19 
Excluding non-core item 93  132  278  352 
Additives & Functional Products
Earnings before interest and taxes 105  143  369  470 
Chemical Intermediates        
Earnings before interest and taxes 68  87  322 
Asset impairments and restructuring charges, net —  — 
Excluding non-core item 69  87  325 
Fibers        
Earnings before interest and taxes 109  21  280  82 
Asset impairments and restructuring charges, net (3)
—  —  — 
Accelerated depreciation (3)
—  —  23  — 
Excluding non-core items 109  21  309  82 
Other
Loss before interest and taxes (57) (39) (189) (124)
Mark-to-market pension and other postretirement benefit plans (gain), net —  —  —  (3)
Asset impairments and restructuring charges, net (4)
—  —  16 
Net steam line incident costs (insurance proceeds) (5)
—  —  (8) 42 
Net (gain) loss on divested business and transaction costs —  — 
Environmental and other costs (6)
—  —  13  15 
Excluding non-core and unusual items (57) (32) (168) (61)
Total Eastman Chemical Company      
Earnings before interest and taxes 256  324  825  1,083 
Mark-to-market pension and other postretirement benefit plans (gain), net —  —  —  (3)
Asset impairments and restructuring charges, net —  22  23 
Net steam line incident costs (insurance proceeds) —  —  (8) 42 
Net (gain) loss on divested business and transaction costs —  — 
Accelerated depreciation —  —  23  — 
Environmental and other costs —  —  13  15 
Total earnings before interest and taxes excluding non-core and unusual items $ 256  $ 333  $ 875  $ 1,168 
(1)See "Management's Discussion and Analysis of Financial Condition and Results of Operations" of the Quarterly Report on Form 10-Q for third quarter 2022 for description of third quarter and first nine months 2022 non-core and unusual items.
(2)See Table 2A Note 1.
(3)Site closure costs and accelerated depreciation related to the closure of an acetate yarn manufacturing facility in Europe.
(4)Severance charges as part of fourth quarter 2022 cost reduction initiatives.
(5)See Table 1 Note 1.
(6)Environmental and other costs from previously divested or non-operational sites and product lines.


4

eastman_blackx300dpia.jpg
Table 3A - Segment, Other, and Company
Non-GAAP Earnings (Loss) Before Interest and Taxes Reconciliations (continued)
Third Quarter First Nine Months
(Dollars in millions, unaudited) 2023 2022 2023 2022
Company Non-GAAP Earnings Before Interest and Taxes Reconciliations by Line Items
Earnings before interest and taxes $ 256  $ 324  $ 825  $ 1,083 
Costs of sales —  —  15  42 
Selling, general and administrative expenses —  —  15 
Asset impairments and restructuring charges, net —  22  23 
Other components of post-employment (benefit) cost, net —  —  —  (3)
Other (income) charges, net —  —  13  15 
Net (gain) loss on divested business —  —  (7)
Total earnings before interest and taxes excluding non-core and unusual items $ 256  $ 333  $ 875  $ 1,168 


5

eastman_blackx300dpia.jpg
Table 3A - Segment, Other, and Company
Non-GAAP Earnings (Loss) Before Interest and Taxes Reconciliations (continued) (1)
Second Quarter
(Dollars in millions, unaudited) 2023
Advanced Materials  
Earnings before interest and taxes $ 99 
Additives & Functional Products
Earnings before interest and taxes 140 
Chemical Intermediates  
Earnings before interest and taxes 39 
Fibers  
Earnings before interest and taxes 106 
Other
Loss before interest and taxes (61)
Environmental and other costs 13 
Excluding non-core and unusual items (48)
Total Eastman Chemical Company  
Earnings before interest and taxes 323 
Environmental and other costs 13 
Total earnings before interest and taxes excluding non-core and unusual items $ 336 
Company Non-GAAP Earnings Before Interest and Taxes Reconciliations by Line Items
Earnings before interest and taxes $ 323 
Other (income) charges, net 13 
Total earnings before interest and taxes excluding non-core and unusual items $ 336 
 
(1)See "Management's Discussion and Analysis of Financial Condition and Results of Operations" of the Quarterly Report on Form 10-Q for second quarter 2023 for description of second quarter 2023 non-core and unusual items.



6

eastman_blackx300dpia.jpg
Table 3B - Segment Non-GAAP Earnings (Loss) Before Interest and Taxes Margins(1)(2)
  Third Quarter First Nine Months
(Dollars in millions, unaudited) 2023 2022 2023 2022
Adjusted EBIT Adjusted EBIT Margin Adjusted EBIT Adjusted EBIT Margin Adjusted EBIT Adjusted EBIT Margin Adjusted EBIT Adjusted EBIT Margin
Advanced Materials $ 93  12.5  % $ 132  14.9  % $ 278  12.5  % $ 352  14.2  %
Additives & Functional Products (3)
105  15.7  % 143  15.8  % 369  16.8  % 470  17.3  %
Chemical Intermediates (3)
1.1  % 69  10.4  % 87  5.3  % 325  15.1  %
Fibers 109  33.7  % 21  8.4  % 309  32.6  % 82  11.6  %
Total segment EBIT excluding non-core and unusual items 313  13.8  % 365  13.5  % 1,043  14.9  % 1,229  15.3  %
Other
(57) (32) (168) (61)
Total EBIT excluding non-core and unusual items $ 256  11.3  % $ 333  12.3  % $ 875  12.5  % $ 1,168  14.2  %
 


  Second Quarter
(Dollars in millions, unaudited) 2023
Adjusted EBIT Adjusted EBIT Margin
Advanced Materials $ 99  13.4  %
Additives & Functional Products
140  18.7  %
Chemical Intermediates
39  7.6  %
Fibers 106  32.8  %
Total segment EBIT excluding non-core and unusual items 384  16.5  %
Other
(48)
Total EBIT excluding non-core and unusual items $ 336  14.5  %
(1)For identification of excluded non-core and unusual items and reconciliations to GAAP EBIT, see Table 3A.
(2)Adjusted EBIT margin is non-GAAP EBIT divided by GAAP sales. See Table 2A for sales.
(3)See Table 2A Note 1.



7

eastman_blackx300dpia.jpg
Table 4A – Non-GAAP Earnings Before Interest and Taxes, Net Earnings,
and Earnings Per Share Reconciliations
  Third Quarter 2023
Earnings Before Interest and Taxes Earnings Before Income Taxes Provision for Income Taxes Effective Income Tax Rate Net Earnings
 Attributable to Eastman
(Dollars in millions, except per share amounts, unaudited) After Tax Per Diluted Share
As reported (GAAP) $ 256  $ 199  $ 20  10  % $ 178  $ 1.49 
Non-Core and Unusual Items: (1)
Interim adjustment to tax provision (2)
—  —  (3) (0.02)
Non-GAAP (Excluding non-core and unusual items and with adjusted provision for income taxes) $ 256  $ 199  $ 23  12  % $ 175  $ 1.47 

  Third Quarter 2022
  Earnings Before Interest and Taxes Earnings Before Income Taxes (Benefit from) Provision for Income Taxes Effective Income Tax Rate Net Earnings
 Attributable to Eastman
(Dollars in millions, except per share amounts, unaudited) After Tax Per Diluted Share
As reported (GAAP) $ 324  $ 281  $ (20) (7) % $ 301  $ 2.46 
Non-Core and Unusual Items: (1)
Asset impairments and restructuring charges, net —  0.01 
Net (gain) loss on divested business and transaction costs 28  (21) (0.16)
Interim adjustment to tax provision (2)
—  —  32  (32) (0.26)
Non-GAAP (Excluding non-core and unusual items and with adjusted provision for income taxes) $ 333  $ 290  $ 40  14  % $ 250  $ 2.05 

(1)See Table 3A for description of third quarter 2023 and 2022 non-core and unusual items excluded from non-GAAP EBIT. Provision for income taxes for non-core and unusual items is calculated using the tax rate for the jurisdiction where the gains are taxable and the expenses are deductible.
(2)The adjusted provision for income taxes for third quarter 2023 and 2022 is calculated applying the forecasted full year effective tax rate as shown in Table 4B.
8

eastman_blackx300dpia.jpg
Table 4A – Non-GAAP Earnings Before Interest and Taxes, Net Earnings,
and Earnings Per Share Reconciliations (continued)
  First Nine Months 2023
  Earnings Before Interest and Taxes Earnings Before Income Taxes Provision for Income Taxes Effective Income Tax Rate Net Earnings
 Attributable to Eastman
(Dollars in millions, except per share amounts, unaudited) After Tax Per Diluted Share
As reported (GAAP) $ 825  $ 662  $ 77  12  % $ 584  $ 4.89 
Non-Core or Unusual Items: (1)
Asset impairments and restructuring charges, net 22  22  18  0.14 
Accelerated depreciation 23  23  20  0.17 
Steam line incident costs (insurance proceeds), net (8) (8) (2) (6) (0.05)
Environmental and other costs 13  13  0.08 
Interim adjustment to tax provision (2)
—  —  17  (17) (0.14)
Non-GAAP (Excluding non-core and unusual items and with adjusted provision for income taxes) $ 875  $ 712  $ 103  15  % $ 608  $ 5.09 
  First Nine Months 2022
  Earnings Before Interest and Taxes Earnings Before Income Taxes Provision for Income Taxes Effective Income Tax Rate Net Earnings
 Attributable to Eastman
(Dollars in millions, except per share amounts, unaudited) After Tax Per Diluted Share
As reported (GAAP) $ 1,083  $ 949  $ 155  16  % $ 792  $ 6.26 
Non-Core or Unusual Items: (1)
 
Asset impairments and restructuring charges, net 23  23  18  0.14 
Net (gain) loss on divested business and transaction costs (35) 43  0.35 
Mark-to-market pension and other postretirement benefit plans (gain), net (3) (3) —  (3) (0.02)
Steam line incident costs (insurance proceeds), net 42  42  10  32  0.25 
Environmental and other costs 15  15  11  0.09 
Interim adjustment to tax provision (2)
—  —  16  (16) (0.13)
Non-GAAP (Excluding non-core and unusual items and with adjusted provision for income taxes) $ 1,168  $ 1,034  $ 155  15  % $ 877  $ 6.94 

(1)See Table 3A for description of first nine months 2023 and 2022 non-core and unusual items excluded from non-GAAP EBIT. Provision for income taxes for non-core and unusual items is calculated using the tax rate for the jurisdiction where the gains are taxable and the expenses are deductible.
(2)The adjusted provision for income taxes for first nine months 2023 and 2022 is calculated applying the forecasted full year effective tax rate as shown in Table 4B.
9

eastman_blackx300dpia.jpg
Table 4A – Non-GAAP Earnings Before Interest and Taxes, Net Earnings,
and Earnings Per Share Reconciliations (continued)
  Second Quarter 2023
Earnings Before Interest and Taxes Earnings Before Income Taxes (Benefit from) Provision for Income Taxes Effective Income Tax Rate Net Earnings
 Attributable to Eastman
(Dollars in millions, except per share amounts, unaudited) After Tax Per Diluted Share
As reported (GAAP) $ 323  $ 269  $ (3) (1) % $ 272  $ 2.27 
Non-Core and Unusual Items: (1)
Environmental and other costs 13  13  0.08 
Adjustment from tax law changes (2)
—  —  23  (23) (0.19)
Interim adjustment to tax provision (3)
—  —  20  (20) (0.17)
Non-GAAP (Excluding non-core and unusual items and with adjusted provision for income taxes) $ 336  $ 282  $ 44  16  % $ 238  $ 1.99 

(1)See Table 3A for description of second quarter 2023 non-core and unusual items excluded from non-GAAP EBIT. Provision for income taxes for non-core and unusual items is calculated using the tax rate for the jurisdiction where the gains are taxable and the expenses are deductible.
(2)Adjustment from tax law changes included a decrease to the provision due to state tax law changes that were enacted in second quarter 2023 that extend the carryforward period to utilize existing state credits.
(3)The adjusted provision for income taxes for second quarter 2023 was calculated applying the then forecasted full year effective tax rate.

Table 4B - Adjusted Effective Tax Rate Calculation
First Nine Months (1)
2023 2022
Effective tax rate 12  % 16  %
Tax impact of current year non-core and unusual items (2)
% (1) %
Changes in tax contingencies and valuation allowances % %
Forecasted full year impact of expected tax events % (1) %
Forecasted full year adjusted effective tax rate 15  % 15  %
(1)Effective tax rate percentages are rounded to the nearest whole percent. The forecasted full year effective tax rates are 14.5 percent and 15.0 percent for first nine months 2023 and 2022, respectively.
(2)Provision for income taxes for non-core and unusual items is calculated using the tax rate for the jurisdiction where the gains are taxable and the expenses are deductible.
10

eastman_blackx300dpia.jpg
Table 5 – Statements of Cash Flows
Third Quarter First Nine Months
(Dollars in millions, unaudited) 2023 2022 2023 2022
Operating activities      
Net earnings $ 179  $ 301  $ 585  $ 794 
Adjustments to reconcile net earnings to net cash provided by operating activities:
Depreciation and amortization 120  117  380  360 
Mark-to-market pension and other postretirement benefit plans (gain), net —  —  —  (3)
Loss on sale of assets —  —  —  15 
Loss (gain) on divested business
—  —  (7)
(Benefit from) provision for deferred income taxes (63) 27  (156) (54)
Changes in operating assets and liabilities, net of effect of acquisitions and divestitures:
(Increase) decrease in trade receivables 35  52  68  (111)
(Increase) decrease in inventories 220  (177) 147  (549)
Increase (decrease) in trade payables (73) (363) 187 
Pension and other postretirement contributions (in excess of) less than expenses (10) (34) (39) (115)
Variable compensation payments (in excess of) less than expenses 24  15  73  (117)
Other items, net 82  (56) 227  118 
Net cash provided by operating activities 514  256  922  518 
Investing activities        
Additions to properties and equipment (236) (161) (649) (408)
Proceeds from sale of businesses 22  —  38  998 
Acquisition, net of cash acquired —  (74) (1)
Additions to capitalized software —  (3) (4) (10)
Other items, net 30  19 
Net cash (used in) provided by investing activities (182) (158) (680) 598 
Financing activities        
Net increase (decrease) in commercial paper and other borrowings (204) 355  73  355 
Proceeds from borrowings —  —  796  500 
Repayment of borrowings —  (200) (808) (750)
Dividends paid to stockholders (94) (94) (282) (290)
Treasury stock purchases —  (150) (50) (902)
Other items, net (1) (24) (11)
Net cash used in financing activities
(299) (88) (295) (1,098)
Effect of exchange rate changes on cash and cash equivalents (4) (5) (1) (16)
Net change in cash and cash equivalents 29  (54)
Cash and cash equivalents at beginning of period 410  456  493  459 
Cash and cash equivalents at end of period $ 439  $ 461  $ 439  $ 461 

11

eastman_blackx300dpia.jpg
Table 6 – Total Borrowings to Net Debt Reconciliations
  September 30, December 31,
(Dollars in millions, unaudited) 2023 2022
Total borrowings $ 5,220  $ 5,151 
Less: Cash and cash equivalents 439  493 
Net debt (1)
$ 4,781  $ 4,658 

(1)Includes non-cash decrease of $2 million and $85 million in 2023 and 2022, respectively, resulting from foreign currency exchange rates.

12