Eastman Chemical Company Financial Ratios — EMN Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	22.9	15.06	33.03	17.54	17.49	15.71	22.1	15.02	9.77	5.96	10.3	9.05	9.68	9.28	4.71
Return on Assets (%)	10.62	4.88	9.89	5.38	5.36	5.5	8.8	6.75	4.74	2.98	5.42	5.25	6.1	6.06	3.15
Return on Capital (%)	15.82	8.64	15.85	8.77	8.55	8.61	- -	9.35	6.82	4.79	7.29	6.73	7.47	7.34	4.36
Return on Invested Capital (%)	18.91	10.99	16.81	9.77	10.66	10.43	- -	10.38	9.2	8.49	13	9.42	8.24	10.68	7.21
Gross Margin (%)	21.86	21.75	29.69	23.31	26.74	26.17	24.75	24.42	24.09	23.31	23.86	20.2	22.38	24.41	21.07
EBITDA Margin (%)	16.75	15.8	25.36	17.73	22.16	22.28	20.88	20.95	20.71	19.7	22.92	16.3	16.85	20.09	16.78
Operating Margin (%)	12.94	11.36	20.73	13.01	16.24	15.84	14.73	15	14.12	12.92	17.78	11.8	11.44	14.67	10.92
Incremental Operating Margin (%)	4.19	-0.97	81.57	-394.92	271.07	21.88	-3.7	19.27	24.37	26.75	38.34	-591.35	14.16	187.21	66.67
Pretax Margin (%)	12.27	8.01	17.96	10.39	11.7	11.65	13.5	12.91	9.73	6.26	10.33	9.23	11.8	11.49	6.49
Profit Margin (%)	9	5.39	12.46	7.88	8.79	9.48	14.49	10.64	8.19	5.64	8.18	7.5	9.71	9.65	5.42
Net Income to Common Margin (%)	9	5.39	12.46	7.88	8.79	9.48	14.49	10.64	8.19	5.64	8.18	7.5	9.71	9.65	5.42
Effective Tax Rate (%)	31.1	31.74	30.2	23.74	24.36	18.11	- -	17.25	15.52	7.74	19.87	18.53	17.57	15.77	16.37
Dvd Payout Ratio (%)	22.37	42.67	11.87	27.6	27.67	31.48	21.26	29.23	44.84	71.6	42.76	47.68	41.87	41.6	80.04
Sustainable Growth Rate (%)	17.77	8.64	29.11	12.7	12.65	10.77	17.4	10.63	5.39	1.69	5.9	4.73	5.63	5.42	0.94

Credit (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	1,598	4,783	4,254	7,549	7,008	6,594	6,540	6,168	5,782	5,618	5,159	5,151	4,846	5,017	4,787
ST Debt	153	4	- -	301	431	283	393	243	171	349	747	1,126	541	450	586
LT Debt	1,445	4,779	4,254	7,248	6,577	6,311	6,147	5,925	5,611	5,269	4,412	4,025	4,305	4,567	4,201
Total Debt/EBITDA	1.33	3.74	1.79	4.47	3.28	3.29	3.28	2.9	3.01	3.37	2.15	2.99	3.12	2.66	3.26
Net Debt/EBITDA	0.85	3.54	1.69	4.34	3.14	3.2	3.18	2.79	2.91	3.03	1.96	2.7	2.77	2.22	2.87
Total Debt/EBIT	1.72	5.2	2.2	6.09	4.47	4.62	4.65	4.05	4.42	5.13	2.77	4.13	4.6	3.65	5.01
Net Debt/EBIT	1.1	4.93	2.07	5.92	4.29	4.49	4.51	3.9	4.26	4.62	2.52	3.73	4.08	3.04	4.42
EBITDA to Interest Expense	14.48	8.65	12.75	8.32	8.04	7.78	8.17	8.94	8.69	7.95	12.13	9.18	7.22	8.73	6.71
EBITDA-CapEx/Interest Expense	8.87	5.47	10.12	5.38	5.59	5.35	5.51	6.72	6.74	6.06	9.21	5.86	3.37	5.95	4.21
EBIT to Interest Expense	11.19	6.22	10.42	6.1	5.89	5.53	5.77	6.4	5.92	5.21	9.41	6.64	4.9	6.37	4.37
Interest Expense	83	148	186	203	266	258	244	238	221	210	198	188	215	216	219
Common Equity/Total Assets	44.66	25.96	33.89	28.29	33.04	37.03	42.53	47.36	49.77	50.25	55.15	61.19	64.87	65.83	68.02
Long-Term Debt/Equity (%)	76.01	157.83	109.78	201.89	163.57	136.96	112.17	100.8	93.02	86.26	76.23	76.87	77.85	78.04	69.59
Long-Term Debt/Capital (%)	32.91	60.43	50.96	59.53	53.75	50.92	45.8	42.88	40.59	38.22	31.97	28.33	29.88	30.24	28.06
Long-Term Debt/Total Assets (%)	23.37	40.81	35.91	45.1	42.21	40.83	38.42	37.04	35.05	32.76	28.43	27.44	29.42	30.02	28.27
Total Debt/Equity (%)	84.06	157.96	109.78	210.28	174.29	143.1	119.34	104.93	95.86	91.98	89.13	98.38	87.63	85.73	79.29
Total Debt/Capital (%)	36.39	60.48	50.96	62	57.27	53.21	48.73	44.64	41.83	40.75	37.38	36.25	33.63	33.21	31.98
Total Debt/Total Assets (%)	25.84	40.85	35.91	46.97	44.98	42.66	40.88	38.56	36.12	34.93	33.24	35.12	33.12	32.98	32.22
Net Debt to Equity	53.71	149.74	103.66	204.32	167	139.17	115.86	101.09	92.47	82.74	81.2	88.96	77.72	71.43	69.92
Net Debt/Capital (%)	26.77	59.2	49.53	61.32	56.23	52.51	47.99	43.72	40.96	38.23	35.22	33.96	31.01	29.3	29.3
EBITDA	1,202	1,280	2,371	1,689	2,138	2,007	1,994	2,127	1,920	1,669	2,401	1,725	1,552	1,885	1,469
EBITDA-CapEx	736	810	1,883	1,093	1,486	1,381	1,345	1,599	1,489	1,273	1,823	1,101	724	1,286	923
Operating Income (Loss)	929	920	1,938	1,239	1,567	1,427	1,407	1,523	1,309	1,095	1,863	1,248	1,054	1,376	956

Liquidity (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.7	0.18	0.16	0.11	0.14	0.1	0.1	0.12	0.11	0.28	0.15	0.15	0.21	0.31	0.21
Current Ratio	2.07	1.98	1.93	1.57	1.4	1.6	1.59	1.82	1.86	1.74	1.56	1.16	1.35	1.51	1.37
Quick Ratio	1.33	0.91	0.9	0.7	0.65	0.78	0.8	0.92	0.88	1.02	0.69	0.54	0.66	0.74	0.59
CFO/Avg Current Liab	0.57	0.91	0.92	0.82	0.8	0.72	0.88	0.81	0.83	0.76	0.65	0.31	0.47	0.49	0.36
Common Equity/Total Assets	44.66	25.96	33.89	28.29	33.04	37.03	42.53	47.36	49.77	50.25	55.15	61.19	64.87	65.83	68.02
Long-Term Debt/Equity (%)	76.01	157.83	109.78	201.89	163.57	136.96	112.17	100.8	93.02	86.26	76.23	76.87	77.85	78.04	69.59
Long-Term Debt/Capital (%)	32.91	60.43	50.96	59.53	53.75	50.92	45.8	42.88	40.59	38.22	31.97	28.33	29.88	30.24	28.06
Long-Term Debt/Total Assets (%)	23.37	40.81	35.91	45.1	42.21	40.83	38.42	37.04	35.05	32.76	28.43	27.44	29.42	30.02	28.27
Total Debt/Equity (%)	84.06	157.96	109.78	210.28	174.29	143.1	119.34	104.93	95.86	91.98	89.13	98.38	87.63	85.73	79.29
Total Debt/Capital (%)	36.39	60.48	50.96	62	57.27	53.21	48.73	44.64	41.83	40.75	37.38	36.25	33.63	33.21	31.98
Total Debt/Total Assets (%)	25.84	40.85	35.91	46.97	44.98	42.66	40.88	38.56	36.12	34.93	33.24	35.12	33.12	32.98	32.22
CFO/Total Liabilities	14.59	12.99	16.27	11.48	14.05	12.77	15.75	15.25	15.08	14.59	16.64	10.34	15.09	13.75	11
CFO/CapEx	1.34	2.4	2.66	2.4	2.49	2.21	2.55	2.92	3.49	3.67	2.8	1.56	1.66	2.15	1.78
Altman's Z-Score	3.5	3.04	4.03	3.01	3.26	3.31	3.52	3.57	3.43	3.38	3.92	3.49	3.45	3.49	3.16

Working Capital (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	12.2	10.96	10.83	10.49	11.17	11.23	10.39	9.31	8.69	8.42	9.86	10.33	10.33	11.6	11.46
Days Sales Outstanding	29.93	33.29	33.69	34.79	32.69	32.5	35.13	39.19	42	43.36	37	35.33	35.33	31.45	31.86
Inventory Turnover	8.02	6.22	5.21	5.27	4.73	4.61	4.93	4.96	4.34	4.27	5.53	4.97	4	3.86	3.48
Days Inventory Outstanding	45.49	58.69	70.07	69.27	77.15	79.11	73.98	73.55	84.13	85.41	65.97	73.45	91.31	94.47	104.83
Accounts Payable Turnover	21.81	10.9	8.86	9.5	9.22	9.37	9.43	8.82	7.89	7.36	7.99	6.94	5.57	5.97	5.48
Accounts Payable Turnover Days	16.73	33.5	41.2	38.4	39.57	38.94	38.7	41.37	46.25	49.6	45.66	52.62	65.47	61.16	66.65
Cash Conversion Cycle	58.68	58.49	62.56	65.65	70.27	72.67	70.41	71.37	79.88	79.17	57.3	56.15	61.17	64.76	70.04
Inventory to Cash Days	-15.56	-25.4	-36.38	-34.48	-44.47	-46.61	-38.85	-34.36	-42.13	-42.05	-28.96	-38.12	-55.98	-63.01	-72.97
Inventories	779	1,260	1,264	1,509	1,479	1,404	1,509	1,583	1,662	1,379	1,504	1,894	1,683	1,988	1,980
Raw Materials	353	536	494	553	500	473	470	515	576	511	589	743	618	737	657
Work In Process	239	288	300	288	212	198	213	262	220	203	273	297	293	305	300
Finished Goods	777	941	976	1,130	1,063	997	1,114	1,143	1,114	891	1,007	1,347	1,193	1,321	1,361
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	5,457	9,901	12,428	11,341	10,032	11,078	13,414	10,323	10,890	13,588	16,311	10,058	10,653	10,657	7,321
- Cash & Cash Equivalents	577	249	237	214	293	181	191	226	204	564	459	493	548	837	566
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	31	85	79	80	80	76	77	75	74	85	84	83	72	73	76
+ Total Debt	1,598	4,783	4,254	7,549	7,008	6,594	6,540	6,168	5,782	5,618	5,159	5,151	4,846	5,017	4,787
Enterprise Value	6,309	14,520	16,524	18,756	16,827	17,567	19,840	16,340	16,542	18,727	21,095	14,799	15,023	14,910	11,618
Total Capital	4,391	7,908	8,347	12,176	12,236	12,393	13,421	13,818	13,823	13,785	13,802	14,209	14,410	15,105	14,970
Total Debt/Capital (%)	36.39	60.48	50.96	62	57.27	53.21	48.73	44.64	41.83	40.75	37.38	36.25	33.63	33.21	31.98
Total Debt / EV	0.25	0.33	0.26	0.4	0.42	0.38	0.33	0.38	0.35	0.3	0.24	0.35	0.32	0.34	0.41
EV/Sales	0.88	1.79	1.77	1.97	1.74	1.95	2.08	1.61	1.78	2.21	2.01	1.4	1.63	1.59	1.33
EV/EBITDA	5.25	11.34	6.97	11.1	7.87	8.75	9.95	7.68	8.62	11.22	8.79	8.58	9.68	7.91	7.91
EV/EBIT	6.79	15.78	8.53	15.14	10.74	12.31	14.1	10.73	12.64	17.1	11.32	11.86	14.25	10.84	12.15
EV/Cash Flow to Firm	9.25	11.81	11.58	11.81	9.22	11.01	10.33	9.39	9.78	11.36	11.87	13.12	9.68	10.15	10.08
EV/Free Cash Flow to Firm	5.49	8.55	8.63	8.59	6.79	7.91	7.72	7.2	7.8	9.16	8.95	8.45	6.31	7.21	6.84
Diluted Market Cap	5,589	10,146	12,630	11,462	10,113	11,161	13,535	10,447	10,978	13,688	16,577	10,172	10,725	10,767	7,379
Diluted Enterprise Value	6,641	14,765	16,726	18,877	16,908	17,650	19,961	16,464	16,630	18,827	21,361	14,913	15,095	15,020	11,676
EV per Share	45.16	99.8	107.3	125.46	113.24	119.26	137.02	115.72	120.4	138.21	156.37	119.83	126.67	127.76	101.29
TTM Sales	7,178	8,102	9,350	9,527	9,648	9,008	9,549	10,151	9,273	8,473	10,476	10,580	9,210	9,382	8,752
TTM EBITDA	1,202	1,280	2,371	1,689	2,138	2,007	1,994	2,127	1,920	1,669	2,401	1,725	1,552	1,885	1,469
TTM Operating Income	929	920	1,938	1,239	1,567	1,427	1,407	1,523	1,309	1,095	1,863	1,248	1,054	1,376	956
TTM Cash Flow to Firm	682	1,229	1,427	1,588	1,825	1,596	1,920	1,740	1,691	1,649	1,778	1,128	1,551	1,469	1,153
TTM Free Cash Flow to Firm	1,148	1,699	1,915	2,184	2,477	2,222	2,569	2,268	2,122	2,045	2,356	1,752	2,379	2,068	1,699

Multiples (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	5.12	6.35	7.08	5.65	4.44	5.55	5.87	5.04	5.67	7.4	7.55	6.36	4.87	5.71	4.87
EV/EBIT	6.79	15.78	8.53	15.14	10.74	12.31	14.1	10.73	12.64	17.1	11.32	11.86	14.25	10.84	12.15
Enterprise Value	6,309	14,520	16,524	18,756	16,827	17,567	19,840	16,340	16,542	18,727	21,095	14,799	15,023	14,910	11,618
Low Price	32.45	39.16	63.48	70.38	62.84	56.03	74.78	67.4	61.22	34.44	96.27	69.91	68.89	80.71	56.11
EV/Sales	0.88	1.79	1.77	1.97	1.74	1.95	2.08	1.61	1.78	2.21	2.01	1.4	1.63	1.59	1.33
EV/EBITDA	5.25	11.34	6.97	11.1	7.87	8.75	9.95	7.68	8.62	11.22	8.79	8.58	9.68	7.91	7.91
Price/Earnings	8.45	22.66	10.67	15.1	11.83	12.97	9.69	9.56	14.35	28.43	19.03	12.68	11.92	11.78	15.45
Price/Earnings Average	9.62	17.73	9.78	16.49	12.84	12.01	8.77	12.6	13.76	20.96	17.72	15.21	10.94	12.58	18.34
Price/Earnings High	11.97	22.71	10.97	18.03	14.7	13.59	9.94	14.7	15.6	29.72	20.54	20.16	12.23	14.76	25.12
Price/Earnings Low	7.02	13.04	8.39	14.01	11.01	9.66	7.82	8.81	11.08	9.76	15.15	10.89	9.14	10.41	13.58
Price/Book Value	1.98	3.26	3.1	2.49	1.95	1.94	1.97	1.36	1.37	1.68	1.91	1.12	1.12	1.06	0.72
Price/Book Value Average	2.25	2.55	2.84	2.72	2.12	1.79	1.78	1.8	1.31	1.24	1.77	1.34	1.03	1.14	0.86
Price/Book Value High	2.8	3.27	3.18	2.98	2.42	2.03	2.02	2.1	1.49	1.76	2.06	1.78	1.15	1.33	1.18
Price/Book Value Low	1.64	1.87	2.44	2.31	1.81	1.44	1.59	1.26	1.06	0.58	1.52	0.96	0.86	0.94	0.64
Price/Tangible Book Value	3.91	-6.76	-22.89	-2.98	-3.19	-4.75	-9.45	-13.34	-26.56	-91.19	20.78	27.78	14.28	8.97	5.22
Price/Tangible Book Value Average	4.46	-5.29	-20.98	-3.26	-3.46	-4.4	-8.55	-17.58	-25.46	-67.25	19.34	33.32	13.11	9.58	6.2
Price/Tangible Book Value High	5.55	-6.78	-23.53	-3.56	-3.96	-4.98	-9.68	-20.51	-28.88	-95.33	22.42	44.17	14.66	11.25	8.49
Price/Tangible Book Value Low	3.25	-3.89	-18	-2.77	-2.97	-3.54	-7.63	-12.3	-20.52	-31.32	16.54	23.85	10.95	7.93	4.59
Price/Sales	0.76	1.22	1.33	1.19	1.04	1.23	1.4	1.02	1.17	1.6	1.56	0.95	1.16	1.14	0.84
Price/Sales Average	0.87	0.96	1.22	1.3	1.13	1.14	1.27	1.34	1.13	1.18	1.45	1.14	1.06	1.21	0.99
Price/Sales High	1.08	1.23	1.37	1.42	1.29	1.29	1.44	1.56	1.28	1.68	1.68	1.51	1.19	1.42	1.36
Price/Sales Low	0.63	0.7	1.05	1.1	0.97	0.92	1.13	0.94	0.91	0.55	1.24	0.82	0.89	1	0.74
Price/Cash Flow	8.73	8.78	9.58	7.91	6.18	8	8.1	6.69	7.24	9.34	10.07	10.32	7.75	8.28	7.55
Price/Cash Flow Average	9.94	6.87	8.78	8.64	6.7	7.4	7.33	8.82	6.94	6.89	9.38	12.37	7.12	8.84	8.96
Price/Cash Flow High	12.37	8.8	9.85	9.45	7.68	8.38	8.3	10.29	7.87	9.76	10.87	16.4	7.96	10.38	12.28
Price/Cash Flow Low	7.25	5.05	7.54	7.34	5.75	5.96	6.53	6.17	5.59	3.21	8.02	8.86	5.95	7.32	6.63
Price/Free Cash Flow Average	5.84	4.97	6.49	6.17	4.82	5.14	5.31	6.65	5.44	5.45	7.02	7.63	4.47	6.1	5.78
Price/Free Cash Flow High	7.26	6.37	7.27	6.74	5.52	5.81	6.02	7.76	6.17	7.73	8.14	10.11	5	7.16	7.92
Price/Free Cash Flow Low	4.26	3.65	5.57	5.24	4.14	4.13	4.74	4.65	4.38	2.54	6.01	5.46	3.74	5.05	4.28
EV/Sales Average	1.01	1.53	1.66	2.08	1.83	1.86	1.94	1.93	1.74	1.79	1.91	1.59	1.54	1.67	1.48
EV/Sales High	1.22	1.8	1.8	2.2	2	2.01	2.11	2.16	1.89	2.28	2.14	1.96	1.66	1.88	1.85
EV/Sales Low	0.78	1.27	1.48	1.88	1.67	1.64	1.81	1.53	1.52	1.16	1.7	1.26	1.36	1.46	1.23
EV/EBITDA Average	6.05	9.66	6.53	11.72	8.27	8.34	9.31	9.23	8.38	9.08	8.32	9.74	9.12	8.3	8.84
EV/EBITDA High	7.31	11.36	7.12	12.41	9.01	9.02	10.12	10.29	9.11	11.59	9.32	12.02	9.86	9.34	11.03
EV/EBITDA Low	4.65	8.06	5.85	10.62	7.55	7.35	8.65	7.3	7.32	5.88	7.4	7.75	8.08	7.25	7.31
EV/EBIT Average	7.82	13.44	7.99	15.98	11.28	11.73	13.19	12.89	12.29	13.84	10.72	13.46	13.42	11.36	13.59
EV/EBIT High	9.46	15.81	8.71	16.91	12.29	12.68	14.34	14.38	13.36	17.67	12.02	16.61	14.52	12.8	16.95
EV/EBIT Low	6.01	11.21	7.16	14.48	10.3	10.33	12.26	10.2	10.74	8.95	9.54	10.72	11.9	9.94	11.23
Last Price	39.06	68.05	80.7	75.86	67.51	75.21	92.64	73.11	79.26	100.28	120.91	81.44	89.82	91.32	63.83
High Price	55.36	68.22	82.96	90.55	83.9	78.79	94.96	112.45	86.18	104.83	130.47	129.48	92.21	114.5	103.82
Enterprise Value Average	7,267	12,367	15,488	19,800	17,684	16,744	18,564	19,627	16,092	15,159	19,969	16,801	14,150	15,636	12,991
Enterprise Value High	8,786	14,545	16,872	20,952	19,263	18,095	20,176	21,895	17,493	19,343	22,384	20,732	15,306	17,615	16,205
Enterprise Value Low	5,585	10,317	13,872	17,937	16,133	14,742	17,254	15,534	14,064	9,806	17,771	13,375	12,540	13,672	10,733

Shares Outstanding	137	154	152	149	148	146	143	140	136	136	129	119	117	115	114
Diluted Weighted Avg Shares	143	149	156	151	150	148	146	143	138	136	137	125	119	118	116
Basic Weighted Avg Shares	140	146	154	150	149	147	145	141	137	136	135	124	119	117	115
Revenue per Share	51.38	55.68	60.71	63.73	64.93	61.15	65.95	71.89	67.49	62.53	77.66	85.67	77.66	80.39	76.3
EBITDA per Share	8.6	8.8	15.4	11.3	14.39	13.63	13.77	15.06	13.97	12.32	17.8	13.97	13.09	16.15	12.81
Operating Income per Share	6.65	6.32	12.58	8.29	10.55	9.69	9.72	10.79	9.53	8.08	13.81	10.11	8.89	11.79	8.33
Basic EPS, GAAP	4.62	3	7.56	5.02	5.71	5.8	9.56	7.65	5.52	3.53	6.35	6.42	7.54	7.75	4.13
Basic EPS from Cont Ops	4.35	3.04	7.61	5.05	5.75	5.83	9.59	7.68	5.55	3.61	6.43	6.45	7.55	7.78	4.14
Diluted EPS, GAAP	4.51	2.93	7.44	4.97	5.66	5.75	9.47	7.56	5.48	3.5	6.25	6.35	7.49	7.68	4.1
Diluted EPS from Cont Ops	4.24	2.97	7.49	5	5.7	5.79	9.5	7.59	5.5	3.58	6.32	6.37	7.5	7.7	4.11
Dividend per Share	0.97	1.32	0.91	1.4	1.6	1.85	2.04	2.25	2.5	2.64	2.78	3.09	3.17	3.25	3.32
Cash Flow per Share	4.47	7.75	8.42	9.59	10.93	9.4	11.44	10.93	10.95	10.74	12	7.89	11.59	11.03	8.46
Free Cash Flow per Basic Share	1.14	4.52	5.25	5.6	6.54	5.15	6.96	7.19	7.81	7.82	7.72	2.84	4.6	5.9	3.7
Cash & Equivalents per Share	5.56	1.71	1.54	1.43	1.97	1.23	1.32	1.6	1.48	4.16	3.4	3.99	4.62	7.17	4.93
Book Value per Share	19.77	20.89	26.06	30.41	34.64	38.85	46.99	53.65	57.98	59.65	63.45	72.67	80.03	85.82	88.12
Tangible Book Value per Share	9.98	-10.07	-3.53	-25.42	-21.18	-15.83	-9.81	-5.48	-2.98	-1.1	5.82	2.93	6.29	10.18	12.22

Eastman Chemical Company

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)