Free Trial

Eastman Chemical (EMN) Financials

Eastman Chemical logo
$76.39 -0.28 (-0.37%)
As of 12:10 PM Eastern
Annual Income Statements for Eastman Chemical

Annual Income Statements for Eastman Chemical

This table shows Eastman Chemical's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 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
Net Income / (Loss) Attributable to Common Shareholders
848 854 1,384 1,080 759 478 857 793 894 905 474
Consolidated Net Income / (Loss)
854 859 1,388 1,084 762 489 867 796 896 908 475
Net Income / (Loss) Continuing Operations
854 859 1,388 1,084 762 489 867 796 896 908 475
Total Pre-Tax Income
1,129 1,049 1,289 1,310 902 530 1,082 977 1,087 1,078 568
Total Operating Income
1,384 1,382 1,399 1,478 1,120 868 1,281 1,159 1,302 1,278 776
Total Gross Profit
2,580 2,357 2,363 2,479 2,234 1,975 2,500 2,137 2,061 2,290 1,844
Total Revenue
9,648 9,008 9,549 10,151 9,273 8,473 10,476 10,580 9,210 9,382 8,752
Operating Revenue
9,648 9,008 9,549 10,151 9,273 8,473 10,476 10,580 9,210 9,382 8,752
Total Cost of Revenue
7,068 6,651 7,186 7,672 7,039 6,498 7,976 8,443 7,149 7,092 6,908
Operating Cost of Revenue
7,068 6,651 7,186 7,672 7,039 6,498 7,976 8,443 7,149 7,092 6,908
Total Operating Expenses
1,196 975 964 1,001 1,111 1,107 1,096 935 1,082 1,012 1,068
Selling, General & Admin Expense
771 707 729 721 691 654 795 726 727 736 658
Research & Development Expense
242 223 227 235 234 226 254 264 239 250 255
Other Operating Expenses / (Income)
- - - - 63 - - -6.00 38 47 84
Restructuring Charge
183 45 8.00 45 126 227 47 -49 78 -21 71
Total Other Income / (Expense), net
-255 -333 -110 -168 -218 -338 -322 -225 108 -200 -208
Interest Expense
263 340 241 242 218 211 199 182 215 200 208
Other Income / (Expense), net
8.00 7.00 131 74 0.00 -127 -123 -43 323 0.00 0.00
Income Tax Expense
275 190 -99 226 140 41 215 181 191 170 93
Net Income / (Loss) Attributable to Noncontrolling Interest
6.00 5.00 4.00 4.00 3.00 11 10 3.00 2.00 3.00 1.00
Basic Earnings per Share
$5.71 $5.80 $9.56 $7.65 $5.52 $3.53 $6.35 $6.42 $7.54 $7.75 $4.14
Weighted Average Basic Shares Outstanding
148.60M 147.30M 144.80M 15.43B 135.99M 271.72M 257.94M 237.59M 234.69M 115.17M 114.10M
Diluted Earnings per Share
$5.66 $5.75 $9.47 $7.56 $5.48 $3.50 $6.25 $6.35 $7.49 $7.67 $4.10
Weighted Average Diluted Shares Outstanding
148.60M 147.30M 144.80M 15.43B 135.99M 271.72M 257.94M 237.59M 234.69M 115.17M 114.10M
Weighted Average Basic & Diluted Shares Outstanding
148.60M 147.30M 144.80M 15.43B 135.99M 271.72M 257.94M 237.59M 234.69M 115.17M 114.10M
Cash Dividends to Common per Share
$1.66 $1.89 $2.09 $2.30 $2.52 $2.67 $2.83 $3.07 $3.18 $3.26 $3.33

Quarterly Income Statements for Eastman Chemical

This table shows Eastman Chemical's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Income / (Loss) Attributable to Common Shareholders
178 310 165 230 180 330 182 140 47 105 107
Consolidated Net Income / (Loss)
179 311 165 231 181 331 183 140 47 105 107
Net Income / (Loss) Continuing Operations
179 311 165 231 181 331 183 140 47 105 107
Total Pre-Tax Income
199 425 214 287 280 297 253 169 134 12 136
Total Operating Income
256 477 263 337 329 349 302 222 188 64 188
Total Gross Profit
484 464 532 599 605 554 567 506 433 338 431
Total Revenue
2,267 2,207 2,310 2,363 2,464 2,245 2,290 2,287 2,202 1,973 2,177
Operating Revenue
2,267 2,207 2,310 2,363 2,464 2,245 2,290 2,287 2,202 1,973 2,177
Total Cost of Revenue
1,783 1,743 1,778 1,764 1,859 1,691 1,723 1,781 1,769 1,635 1,746
Operating Cost of Revenue
1,783 1,743 1,778 1,764 1,859 1,691 1,723 1,781 1,769 1,635 1,746
Total Operating Expenses
228 310 269 262 276 205 265 284 245 274 243
Selling, General & Admin Expense
160 191 191 180 183 182 182 157 160 159 178
Research & Development Expense
60 57 59 60 65 66 67 67 63 58 60
Other Operating Expenses / (Income)
10 -2.00 13 26 3.00 5.00 8.00 49 3.00 24 13
Restructuring Charge
-2.00 64 6.00 -4.00 25 -48 8.00 11 19 33 -8.00
Total Other Income / (Expense), net
-57 271 -49 -50 -49 -52 -49 -53 -54 -52 -52
Interest Expense
57 52 49 50 49 52 49 53 54 52 52
Income Tax Expense
20 114 49 56 99 -34 70 29 87 -93 29
Net Income / (Loss) Attributable to Noncontrolling Interest
1.00 1.00 0.00 1.00 1.00 1.00 1.00 0.00 0.00 - 0.00
Basic Earnings per Share
$1.50 $2.63 $1.40 $1.96 $1.55 $2.84 $1.58 $1.22 $0.41 $0.93 $0.93
Weighted Average Basic Shares Outstanding
118.56M 234.69M 117.65M 116.86M 115.91M 115.17M 115.46M 114.83M 114.07M 114.10M 114.35M
Diluted Earnings per Share
$1.49 $2.61 $1.39 $1.94 $1.53 $2.81 $1.57 $1.20 $0.40 $0.93 $0.93
Weighted Average Diluted Shares Outstanding
118.56M 234.69M 117.65M 116.86M 115.91M 115.17M 115.46M 114.83M 114.07M 114.10M 114.35M
Weighted Average Basic & Diluted Shares Outstanding
118.56M 234.69M 117.65M 116.86M 115.91M 115.17M 115.46M 114.83M 114.07M 114.10M 114.35M
Cash Dividends to Common per Share
$0.79 - $0.81 $0.81 $0.81 - $0.83 $0.83 $0.83 - $0.84

Annual Cash Flow Statements for Eastman Chemical

This table details how cash moves in and out of Eastman Chemical's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 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
Net Change in Cash & Equivalents
79 -112 10 35 -22 360 -105 34 55 289 -271
Net Cash From Operating Activities
1,624 1,385 1,657 1,543 1,504 1,455 1,619 975 1,374 1,287 970
Net Cash From Continuing Operating Activities
1,624 1,385 1,657 1,543 1,504 1,455 1,619 975 1,374 1,287 970
Net Income / (Loss) Continuing Operations
854 859 1,388 1,084 762 489 867 796 896 908 475
Consolidated Net Income / (Loss)
854 859 1,388 1,084 762 489 867 796 896 908 475
Depreciation Expense
571 580 587 604 611 574 538 477 498 509 513
Non-Cash Adjustments To Reconcile Net Income
76 -138 -67 -21 134 338 279 -175 -209 -1.00 -55
Changes in Operating Assets and Liabilities, net
123 84 -251 -124 -3.00 54 -65 -123 189 -129 37
Net Cash From Investing Activities
-693 -655 -643 -463 -480 -394 -29 392 -432 -534 -462
Net Cash From Continuing Investing Activities
-693 -655 -643 -463 -480 -394 -29 392 -432 -534 -462
Purchase of Property, Plant & Equipment
-652 -626 -649 -528 -431 -396 -578 -611 -828 -599 -546
Acquisitions
-45 -26 -4.00 -3.00 -48 -1.00 -114 -1.00 -77 0.00 0.00
Sale of Property, Plant & Equipment
4.00 41 14 5.00 0.00 0.00 667 998 456 38 38
Other Investing Activities, net
0.00 -44 -4.00 63 -1.00 3.00 -4.00 6.00 17 27 46
Net Cash From Financing Activities
-844 -838 -1,006 -1,040 -1,043 -704 -1,690 -1,321 -888 -454 -797
Net Cash From Continuing Financing Activities
-844 -838 -1,006 -1,040 -1,043 -704 -1,690 -1,321 -888 -454 -797
Repayment of Debt
-755 -2,111 -1,044 -1,926 -765 -535 -315 -764 -1,158 -1,012 -562
Repurchase of Common Equity
-103 -145 -350 -400 -325 -60 -1,000 -1,002 -150 -300 -100
Payment of Dividends
-244 -280 -296 -318 -343 -358 -375 -381 -376 -379 -381
Issuance of Debt
250 1,698 684 1,604 390 249 0.00 826 796 1,237 246
Effect of Exchange Rate Changes
-8.00 -4.00 2.00 -5.00 -3.00 3.00 -5.00 -12 1.00 -10 18

Quarterly Cash Flow Statements for Eastman Chemical

This table details how cash moves in and out of Eastman Chemical's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Change in Cash & Equivalents
29 109 -49 15 108 215 -419 5.00 66 77 99
Net Cash From Operating Activities
514 452 -16 367 396 540 -167 233 402 502 -137
Net Cash From Continuing Operating Activities
514 452 -16 367 396 540 -167 233 402 502 -137
Net Income / (Loss) Continuing Operations
179 311 165 231 181 331 183 140 47 105 107
Consolidated Net Income / (Loss)
179 311 165 231 181 331 183 140 47 105 107
Depreciation Expense
120 118 127 126 127 129 126 127 129 131 131
Non-Cash Adjustments To Reconcile Net Income
14 -243 -97 48 59 -11 -123 20 15 33 -75
Changes in Operating Assets and Liabilities, net
201 266 -211 -38 29 91 -353 -54 211 233 -300
Net Cash From Investing Activities
-182 248 -179 -121 -102 -132 -131 -147 -137 -47 -104
Net Cash From Continuing Investing Activities
-182 248 -179 -121 -102 -132 -131 -147 -137 -47 -104
Purchase of Property, Plant & Equipment
-236 -175 -185 -117 -121 -175 -147 -150 -137 -112 -103
Acquisitions
2.00 -3.00 0.00 - - - 0.00 - - - 0.00
Other Investing Activities, net
30 8.00 6.00 -4.00 19 5.00 16 3.00 - 27 -1.00
Net Cash From Financing Activities
-299 -593 148 -227 -194 -181 -124 -90 -201 -382 341
Net Cash From Continuing Financing Activities
-299 -593 148 -227 -194 -181 -124 -90 -201 -382 341
Repayment of Debt
-1.00 -326 -499 -32 -494 13 -559 -4.00 -1.00 2.00 -157
Repurchase of Common Equity
- -100 0.00 - -100 -100 0.00 -50 -50 - 0.00
Payment of Dividends
-94 -94 -95 -95 -95 -94 -96 -95 -96 -94 -96
Issuance of Debt
-204 -73 742 - 495 - 531 59 -54 -290 594
Effect of Exchange Rate Changes
-4.00 2.00 -2.00 - 8.00 -12 3.00 9.00 2.00 4.00 -1.00

Annual Balance Sheets for Eastman Chemical

This table presents Eastman Chemical's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 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 Assets
15,580 15,457 10,325 15,995 16,008 16,083 15,519 14,667 14,633 15,213 14,859
Total Current Assets
2,878 2,866 191 3,365 3,321 3,541 4,646 3,778 3,481 4,101 3,645
Cash & Equivalents
293 181 191 226 204 564 459 493 548 837 566
Accounts Receivable
1,038 1,211 - 1,483 1,375 1,515 1,580 1,277 1,154 1,172 999
Inventories, net
1,479 1,404 - 1,583 1,662 1,379 1,504 1,894 1,683 1,988 1,980
Other Current Assets
68 70 - 73 80 83 1,103 114 96 104 100
Plant, Property, & Equipment, net
5,130 5,276 5,607 5,600 5,571 5,549 4,996 5,160 5,548 5,615 5,731
Plant, Property & Equipment, gross
11,234 11,699 - 12,731 13,081 13,531 12,680 12,942 13,574 13,985 14,507
Accumulated Depreciation
6,104 6,423 - 7,131 7,510 7,982 7,684 7,782 8,026 8,370 8,776
Total Noncurrent Assets
7,572 7,315 4,527 7,030 7,116 6,993 5,877 5,729 5,604 5,497 5,483
Goodwill
4,518 4,461 4,527 4,467 4,431 4,465 3,641 3,664 3,646 3,632 3,665
Intangible Assets
2,650 2,479 - 2,185 2,011 1,792 1,362 1,210 1,138 1,032 970
Other Noncurrent Operating Assets
404 375 - 378 674 736 874 855 820 833 848
Total Liabilities & Shareholders' Equity
15,580 15,457 6,593 15,995 16,008 16,083 15,519 14,667 14,633 15,213 14,859
Total Liabilities
11,559 10,849 0.00 10,117 9,976 9,975 9,731 9,431 9,103 9,361 8,822
Total Current Liabilities
2,056 1,795 0.00 1,851 1,789 2,038 2,971 3,251 2,576 2,708 2,652
Short-Term Debt
431 283 - 243 171 349 747 1,126 541 450 586
Accounts Payable
1,625 1,512 - 1,608 1,618 1,689 2,133 2,125 2,035 2,258 2,066
Total Noncurrent Liabilities
9,503 9,054 0.00 8,266 8,187 7,937 6,760 6,180 6,527 6,653 6,170
Long-Term Debt
6,577 6,311 - 5,925 5,611 5,269 4,412 4,025 4,305 4,567 4,201
Noncurrent Deferred & Payable Income Tax Liabilities
928 1,206 - 884 915 848 810 671 601 533 669
Noncurrent Employee Benefit Liabilities
1,297 1,018 - 925 1,016 1,143 811 628 667 630 409
Other Noncurrent Operating Liabilities
701 519 - 532 645 677 727 856 954 923 891
Total Equity & Noncontrolling Interests
4,021 4,608 6,593 5,878 6,032 6,108 5,788 5,236 5,530 5,852 6,037
Total Preferred & Common Equity
3,941 4,532 6,593 5,803 5,958 6,023 5,704 5,153 5,458 5,779 5,961
Total Common Equity
3,941 4,532 6,593 5,803 5,958 6,023 5,704 5,153 5,458 5,779 5,961
Common Stock
1,865 1,917 - 2,050 2,107 2,176 2,189 2,317 2,370 2,465 2,502
Retained Earnings
5,146 5,721 6,802 7,573 7,965 8,080 8,557 8,973 9,490 10,013 10,105
Treasury Stock
-2,680 -2,825 - -3,575 -3,900 -3,960 -4,860 -5,932 -6,083 -6,385 -6,486
Accumulated Other Comprehensive Income / (Loss)
-390 -281 -209 -245 -214 -273 -182 -205 -319 -314 -160
Noncontrolling Interest
80 76 - 75 74 85 84 83 72 73 76

Quarterly Balance Sheets for Eastman Chemical

This table presents Eastman Chemical's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026
Period end date 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026
Total Assets
14,771 14,594 14,633 14,748 14,945 15,060 15,213 14,971 15,219 14,979 15,222
Total Current Assets
3,671 3,567 3,481 3,638 3,842 3,937 4,101 3,901 4,021 3,787 4,056
Cash & Equivalents
410 439 548 499 514 622 837 418 423 489 665
Accounts Receivable
1,205 1,149 1,154 1,274 1,329 1,332 1,172 1,259 1,340 1,274 1,217
Inventories, net
1,960 1,721 1,683 1,769 1,900 1,904 1,988 2,116 2,151 1,937 2,078
Other Current Assets
96 258 96 96 99 79 104 108 107 87 96
Plant, Property, & Equipment, net
5,402 5,426 5,548 5,535 5,529 5,589 5,615 5,639 5,746 5,746 5,687
Plant, Property & Equipment, gross
13,361 13,382 13,574 13,651 13,717 13,916 13,985 14,130 14,361 14,454 14,550
Accumulated Depreciation
7,959 7,956 8,026 8,116 8,188 8,327 8,370 8,491 8,615 8,708 8,863
Total Noncurrent Assets
5,698 5,601 5,604 5,575 5,574 5,534 5,497 5,431 5,452 1,781 5,479
Goodwill
3,697 3,643 3,646 3,644 3,641 3,655 3,632 3,642 3,665 0.00 3,662
Intangible Assets
1,180 1,148 1,138 1,110 1,086 1,072 1,032 1,021 1,028 1,008 946
Other Noncurrent Operating Assets
821 810 820 821 847 807 833 768 759 773 871
Total Liabilities & Shareholders' Equity
14,771 14,594 14,633 14,748 14,945 15,060 15,213 14,971 15,219 14,979 15,222
Total Liabilities
9,419 9,170 9,103 9,140 9,246 9,332 9,361 9,027 9,313 9,136 9,136
Total Current Liabilities
2,787 2,615 2,576 2,618 2,741 2,590 2,708 2,269 2,387 2,156 2,768
Short-Term Debt
844 640 541 740 697 448 450 285 344 290 770
Accounts Payable
1,943 1,940 2,035 1,878 2,044 2,142 2,258 1,984 2,043 1,866 1,998
Total Noncurrent Liabilities
6,632 6,555 6,527 6,522 6,505 6,742 6,653 6,758 6,926 6,980 6,368
Long-Term Debt
4,593 4,580 4,305 4,340 4,336 4,606 4,567 4,736 4,782 4,785 4,450
Noncurrent Deferred & Payable Income Tax Liabilities
573 549 601 588 576 517 533 512 429 525 680
Noncurrent Employee Benefit Liabilities
622 611 667 663 655 652 630 624 620 607 400
Other Noncurrent Operating Liabilities
844 815 954 931 938 967 923 886 1,095 1,063 838
Total Equity & Noncontrolling Interests
5,352 5,424 5,530 5,608 5,699 5,728 5,852 5,944 5,906 5,843 6,086
Total Preferred & Common Equity
5,281 5,352 5,458 5,538 5,627 5,654 5,779 5,871 5,835 5,771 6,009
Total Common Equity
5,281 5,352 5,458 5,538 5,627 5,654 5,779 5,871 5,835 5,771 6,009
Common Stock
2,344 2,354 2,370 2,390 2,419 2,437 2,465 2,478 2,480 2,493 2,522
Retained Earnings
9,190 9,274 9,490 9,559 9,694 9,780 10,013 10,099 10,143 10,095 10,114
Treasury Stock
-5,982 -5,982 -6,083 -6,083 -6,184 -6,285 -6,385 -6,385 -6,435 -6,486 -6,486
Accumulated Other Comprehensive Income / (Loss)
-271 -294 -319 -328 -302 -278 -314 -321 -353 -331 -141
Noncontrolling Interest
71 72 72 70 72 74 73 73 71 72 77

Annual Metrics And Ratios for Eastman Chemical

This table displays calculated financial ratios and metrics derived from Eastman Chemical's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 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
Growth Metrics
- - - - - - - - - - -
Revenue Growth
1.27% -6.63% 6.01% 6.30% -8.65% -8.63% 23.64% 0.99% -12.95% 1.87% -6.72%
EBITDA Growth
20.65% 0.31% 7.52% 1.84% -19.71% -24.03% 28.97% -6.07% 33.27% -15.83% -27.87%
EBIT Growth
18.27% -0.22% 10.15% 1.44% -27.84% -33.84% 56.28% -3.63% 45.61% -21.35% -39.28%
NOPAT Growth
18.14% 8.10% 33.12% -18.81% -22.64% -15.36% 28.17% -8.01% 13.65% 0.30% -39.72%
Net Income Growth
12.81% 0.59% 61.58% -21.90% -29.70% -35.83% 77.30% -8.19% 12.56% 1.34% -47.69%
EPS Growth
13.88% 1.59% 64.70% -20.17% -27.51% -36.13% 78.57% 1.60% 17.95% 2.40% -46.55%
Operating Cash Flow Growth
13.33% -14.72% 19.64% -6.88% -2.53% -3.26% 11.27% -39.78% 40.92% -6.33% -24.63%
Free Cash Flow Firm Growth
157.57% -31.49% 182.68% -119.34% 349.72% 8.02% 28.87% 1.23% -30.08% -23.42% -51.52%
Invested Capital Growth
-1.73% 2.65% -8.05% 16.64% -1.78% -3.86% -5.22% -6.48% -0.67% 2.08% 2.25%
Revenue Q/Q Growth
-1.27% -0.41% 1.86% 0.14% -1.81% -0.22% 5.10% -2.94% -1.77% 0.41% -3.01%
EBITDA Q/Q Growth
9.85% 3.85% -0.24% -4.60% -4.26% 0.15% 14.52% -25.46% 47.02% 7.65% -18.00%
EBIT Q/Q Growth
12.62% 5.39% -0.52% -6.62% -6.12% 0.82% 25.87% -32.57% 71.59% 9.98% -26.86%
NOPAT Q/Q Growth
11.34% 5.61% 25.07% -23.74% -1.04% 16.19% 23.78% -28.17% 33.21% 25.81% -25.57%
Net Income Q/Q Growth
14.48% -0.81% 36.75% -29.61% -1.04% 1.45% 66.41% -32.20% 52.64% 2.25% -32.24%
EPS Q/Q Growth
14.11% -0.69% 37.25% -28.95% -1.26% 0.57% 68.01% -29.83% 51.62% 2.68% -31.44%
Operating Cash Flow Q/Q Growth
5.87% -11.73% 18.27% 6.49% -4.39% -15.41% 1.50% 2.85% -0.36% 7.34% -3.77%
Free Cash Flow Firm Q/Q Growth
174.60% -21.72% 357.22% -159.84% -10.03% -11.88% 43.03% -29.73% 78.94% -6.75% -90.09%
Invested Capital Q/Q Growth
-1.75% 0.95% -12.62% -4.89% -4.04% -1.84% -4.48% -1.76% -4.02% -1.26% 51.66%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
26.74% 26.17% 24.75% 24.42% 24.09% 23.31% 23.86% 20.20% 22.38% 24.41% 21.07%
EBITDA Margin
20.35% 21.86% 22.17% 21.24% 18.67% 15.52% 16.19% 15.06% 23.05% 19.05% 14.73%
Operating Margin
14.34% 15.34% 14.65% 14.56% 12.08% 10.24% 12.23% 10.95% 14.14% 13.62% 8.87%
EBIT Margin
14.43% 15.42% 16.02% 15.29% 12.08% 8.75% 11.05% 10.55% 17.64% 13.62% 8.87%
Profit (Net Income) Margin
8.85% 9.54% 14.54% 10.68% 8.22% 5.77% 8.28% 7.52% 9.73% 9.68% 5.43%
Tax Burden Percent
75.64% 81.89% 107.68% 82.75% 84.48% 92.26% 80.13% 81.47% 82.43% 84.23% 83.63%
Interest Burden Percent
81.11% 75.52% 84.25% 84.41% 80.54% 71.53% 93.44% 87.54% 66.89% 84.35% 73.20%
Effective Tax Rate
24.36% 18.11% -7.68% 17.25% 15.52% 7.74% 19.87% 18.53% 17.57% 15.77% 16.37%
Return on Invested Capital (ROIC)
9.67% 10.40% 14.24% 11.14% 8.08% 7.03% 9.44% 9.22% 10.88% 10.84% 6.40%
ROIC Less NNEP Spread (ROIC-NNEP)
6.92% 6.25% 11.86% 8.21% 4.88% 1.17% 6.20% 6.09% 6.93% 6.87% 2.26%
Return on Net Nonoperating Assets (RNNOA)
12.78% 9.51% 10.54% 6.24% 4.72% 1.02% 5.13% 5.22% 5.76% 5.11% 1.59%
Return on Equity (ROE)
22.44% 19.91% 24.78% 17.38% 12.80% 8.06% 14.58% 14.44% 16.65% 15.96% 7.99%
Cash Return on Invested Capital (CROIC)
11.41% 7.78% 22.63% -4.22% 9.87% 10.97% 14.81% 15.92% 11.55% 8.79% 4.17%
Operating Return on Assets (OROA)
8.80% 8.95% 11.87% 11.79% 7.00% 4.62% 7.33% 7.39% 11.09% 8.56% 5.16%
Return on Assets (ROA)
5.40% 5.54% 10.77% 8.24% 4.76% 3.05% 5.49% 5.27% 6.12% 6.08% 3.16%
Return on Common Equity (ROCE)
21.97% 19.55% 24.62% 17.28% 12.64% 7.95% 14.37% 14.22% 16.41% 15.75% 7.89%
Return on Equity Simple (ROE_SIMPLE)
21.67% 18.95% 21.05% 18.68% 12.79% 8.12% 15.20% 15.45% 16.42% 15.71% 0.00%
Net Operating Profit after Tax (NOPAT)
1,047 1,132 1,506 1,223 946 801 1,026 944 1,073 1,076 649
NOPAT Margin
10.85% 12.56% 15.78% 12.05% 10.20% 9.45% 9.80% 8.93% 11.65% 11.47% 7.41%
Net Nonoperating Expense Percent (NNEP)
2.75% 4.15% 2.38% 2.93% 3.20% 5.87% 3.24% 3.14% 3.96% 3.97% 4.14%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - 9.09% 10.34% 9.90% 6.00%
Cost of Revenue to Revenue
73.26% 73.83% 75.25% 75.58% 75.91% 76.69% 76.14% 79.80% 77.62% 75.59% 78.93%
SG&A Expenses to Revenue
7.99% 7.85% 7.63% 7.10% 7.45% 7.72% 7.59% 6.86% 7.89% 7.84% 7.52%
R&D to Revenue
2.51% 2.48% 2.38% 2.32% 2.52% 2.67% 2.42% 2.50% 2.60% 2.66% 2.91%
Operating Expenses to Revenue
12.40% 10.82% 10.10% 9.86% 11.98% 13.07% 10.46% 8.84% 11.75% 10.79% 12.20%
Earnings before Interest and Taxes (EBIT)
1,392 1,389 1,530 1,552 1,120 741 1,158 1,116 1,625 1,278 776
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
1,963 1,969 2,117 2,156 1,731 1,315 1,696 1,593 2,123 1,787 1,289
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.97 1.94 1.65 1.48 1.56 2.03 2.63 1.76 1.89 1.83 1.22
Price to Tangible Book Value (P/TBV)
0.00 0.00 5.26 0.00 0.00 0.00 21.39 32.59 15.28 9.49 5.49
Price to Revenue (P/Rev)
0.81 0.98 1.14 0.84 1.00 1.44 1.43 0.86 1.12 1.13 0.83
Price to Earnings (P/E)
9.17 10.29 7.85 7.93 12.27 25.59 17.50 11.47 11.52 11.70 15.36
Dividend Yield
3.17% 3.16% 2.76% 3.76% 3.68% 2.96% 2.54% 4.05% 3.66% 3.57% 5.22%
Earnings Yield
10.91% 9.72% 12.74% 12.61% 8.15% 3.91% 5.72% 8.72% 8.68% 8.55% 6.51%
Enterprise Value to Invested Capital (EV/IC)
1.36 1.39 1.05 1.23 1.29 1.56 1.87 1.40 1.49 1.48 1.13
Enterprise Value to Revenue (EV/Rev)
1.51 1.70 1.12 1.44 1.61 2.05 1.89 1.31 1.59 1.58 1.32
Enterprise Value to EBITDA (EV/EBITDA)
7.42 7.76 5.04 6.76 8.65 13.21 11.66 8.68 6.91 8.30 8.98
Enterprise Value to EBIT (EV/EBIT)
10.47 11.00 6.98 9.40 13.36 23.44 17.08 12.40 9.03 11.61 14.92
Enterprise Value to NOPAT (EV/NOPAT)
13.92 13.50 7.09 11.92 15.82 21.69 19.27 14.65 13.67 13.78 17.84
Enterprise Value to Operating Cash Flow (EV/OCF)
8.97 11.03 6.44 9.45 9.95 11.94 12.22 14.19 10.68 11.53 11.94
Enterprise Value to Free Cash Flow (EV/FCFF)
11.79 18.04 4.46 0.00 12.95 13.91 12.29 8.49 12.88 17.01 27.38
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
1.74 1.43 0.00 1.05 0.96 0.92 0.89 0.98 0.88 0.86 0.79
Long-Term Debt to Equity
1.64 1.37 0.00 1.01 0.93 0.86 0.76 0.77 0.78 0.78 0.70
Financial Leverage
1.85 1.52 0.89 0.76 0.97 0.88 0.83 0.86 0.83 0.74 0.71
Leverage Ratio
4.16 3.60 2.30 2.11 2.69 2.64 2.66 2.74 2.72 2.62 2.53
Compound Leverage Factor
3.37 2.72 1.94 1.78 2.16 1.89 2.48 2.40 1.82 2.21 1.85
Debt to Total Capital
63.54% 58.86% 0.00% 51.20% 48.94% 47.91% 47.13% 49.59% 46.70% 46.16% 44.23%
Short-Term Debt to Total Capital
3.91% 2.53% 0.00% 2.02% 1.45% 2.98% 6.82% 10.84% 5.21% 4.14% 5.41%
Long-Term Debt to Total Capital
59.63% 56.34% 0.00% 49.19% 47.49% 44.93% 40.30% 38.75% 41.49% 42.02% 38.81%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.73% 0.68% 0.00% 0.62% 0.63% 0.72% 0.77% 0.80% 0.69% 0.67% 0.70%
Common Equity to Total Capital
35.73% 40.46% 100.00% 48.17% 50.43% 51.36% 52.11% 49.61% 52.60% 53.17% 55.07%
Debt to EBITDA
3.57 3.35 0.00 2.86 3.34 4.27 3.04 3.23 2.28 2.81 3.71
Net Debt to EBITDA
3.42 3.26 0.00 2.76 3.22 3.84 2.77 2.92 2.02 2.34 3.27
Long-Term Debt to EBITDA
3.35 3.21 0.00 2.75 3.24 4.01 2.60 2.53 2.03 2.56 3.26
Debt to NOPAT
6.69 5.83 0.00 5.04 6.11 7.02 5.03 5.45 4.52 4.66 7.38
Net Debt to NOPAT
6.41 5.67 0.00 4.86 5.90 6.31 4.58 4.93 4.00 3.88 6.50
Long-Term Debt to NOPAT
6.28 5.58 0.00 4.84 5.93 6.58 4.30 4.26 4.01 4.24 6.47
Altman Z-Score
1.84 1.97 0.00 2.24 2.18 2.23 2.75 2.45 2.66 2.60 2.29
Noncontrolling Interest Sharing Ratio
2.10% 1.81% 0.68% 0.60% 1.25% 1.31% 1.42% 1.51% 1.44% 1.27% 1.25%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.40 1.60 0.00 1.82 1.86 1.74 1.56 1.16 1.35 1.51 1.37
Quick Ratio
0.65 0.78 0.00 0.92 0.88 1.02 0.69 0.54 0.66 0.74 0.59
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
1,236 847 2,393 -463 1,156 1,249 1,609 1,629 1,139 872 423
Operating Cash Flow to CapEx
250.62% 236.75% 260.94% 295.03% 348.96% 367.42% 0.00% 0.00% 369.35% 229.41% 190.94%
Free Cash Flow to Firm to Interest Expense
4.70 2.49 9.93 -1.91 5.30 5.92 8.09 8.95 5.30 4.36 2.03
Operating Cash Flow to Interest Expense
6.17 4.07 6.88 6.38 6.90 6.90 8.14 5.36 6.39 6.44 4.66
Operating Cash Flow Less CapEx to Interest Expense
3.71 2.35 4.24 4.21 4.92 5.02 8.58 7.48 4.66 3.63 2.22
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.61 0.58 0.74 0.77 0.58 0.53 0.66 0.70 0.63 0.63 0.58
Accounts Receivable Turnover
8.62 8.01 0.00 0.00 6.49 5.86 6.77 7.41 7.58 8.07 8.06
Inventory Turnover
4.73 4.61 0.00 0.00 4.34 4.27 5.53 4.97 4.00 3.86 3.48
Fixed Asset Turnover
1.89 1.73 1.75 1.81 1.66 1.52 1.99 2.08 1.72 1.68 1.54
Accounts Payable Turnover
4.22 4.24 0.00 0.00 4.36 3.93 4.17 3.97 3.44 3.30 3.20
Days Sales Outstanding (DSO)
42.33 45.56 0.00 0.00 56.25 62.25 53.92 49.28 48.17 45.25 45.27
Days Inventory Outstanding (DIO)
77.15 79.11 0.00 0.00 84.13 85.41 65.97 73.45 91.31 94.47 104.83
Days Payable Outstanding (DPO)
86.40 86.08 0.00 0.00 83.64 92.88 87.45 92.04 106.20 110.47 114.23
Cash Conversion Cycle (CCC)
33.09 38.59 0.00 0.00 56.74 54.78 32.43 30.69 33.29 29.24 35.87
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
10,736 11,021 10,134 11,820 11,610 11,162 10,579 9,894 9,828 10,032 10,258
Invested Capital Turnover
0.89 0.83 0.90 0.92 0.79 0.74 0.96 1.03 0.93 0.94 0.86
Increase / (Decrease) in Invested Capital
-189 285 -887 1,686 -210 -448 -583 -685 -66 204 226
Enterprise Value (EV)
14,571 15,275 10,677 14,583 14,968 17,369 19,779 13,833 14,671 14,838 11,578
Market Capitalization
7,776 8,786 10,868 8,566 9,316 12,230 14,995 9,092 10,301 10,585 7,281
Book Value per Share
$26.52 $30.88 $45.87 $41.44 $43.82 $44.46 $42.43 $42.95 $46.03 $49.86 $52.26
Tangible Book Value per Share
($21.71) ($16.41) $14.37 ($6.06) ($3.56) ($1.73) $5.21 $2.33 $5.68 $9.62 $11.62
Total Capital
11,029 11,202 6,593 12,046 11,814 11,726 10,947 10,387 10,376 10,869 10,824
Total Debt
7,008 6,594 0.00 6,168 5,782 5,618 5,159 5,151 4,846 5,017 4,787
Total Long-Term Debt
6,577 6,311 0.00 5,925 5,611 5,269 4,412 4,025 4,305 4,567 4,201
Net Debt
6,715 6,413 -191 5,942 5,578 5,054 4,700 4,658 4,298 4,180 4,221
Capital Expenditures (CapEx)
648 585 635 523 431 396 -89 -387 372 561 508
Debt-free, Cash-free Net Working Capital (DFCFNWC)
960 1,173 0.00 1,531 1,499 1,288 1,963 1,160 898 1,006 1,013
Debt-free Net Working Capital (DFNWC)
1,253 1,354 191 1,757 1,703 1,852 2,422 1,653 1,446 1,843 1,579
Net Working Capital (NWC)
822 1,071 191 1,514 1,532 1,503 1,675 527 905 1,393 993
Net Nonoperating Expense (NNE)
193 273 118 139 184 312 159 148 177 168 174
Net Nonoperating Obligations (NNO)
6,715 6,413 3,541 5,942 5,578 5,054 4,791 4,658 4,298 4,180 4,221
Total Depreciation and Amortization (D&A)
571 580 587 604 611 574 538 477 498 509 513
Debt-free, Cash-free Net Working Capital to Revenue
9.95% 13.02% 0.00% 15.08% 16.17% 15.20% 18.74% 10.96% 9.75% 10.72% 11.57%
Debt-free Net Working Capital to Revenue
12.99% 15.03% 2.00% 17.31% 18.37% 21.86% 23.12% 15.62% 15.70% 19.64% 18.04%
Net Working Capital to Revenue
8.52% 11.89% 2.00% 14.91% 16.52% 17.74% 15.99% 4.98% 9.83% 14.85% 11.35%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$5.71 $5.80 $9.56 $7.65 $5.52 $3.53 $6.35 $6.42 $7.54 $7.75 $4.14
Adjusted Weighted Average Basic Shares Outstanding
147.81M 146.49M 142.97M 139.78M 135.99M 271.72M 257.94M 237.59M 234.69M 115.17M 114.10M
Adjusted Diluted Earnings per Share
$5.66 $5.75 $9.47 $7.56 $5.48 $3.50 $6.25 $6.35 $7.49 $7.67 $4.10
Adjusted Weighted Average Diluted Shares Outstanding
147.81M 146.49M 142.97M 139.78M 135.99M 271.72M 257.94M 237.59M 234.69M 115.17M 114.10M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
147.81M 146.49M 142.97M 139.78M 135.99M 271.72M 257.94M 237.59M 234.69M 115.17M 114.10M
Normalized Net Operating Profit after Tax (NOPAT)
1,185 1,169 985 1,260 1,053 1,010 1,064 904 1,138 1,059 708
Normalized NOPAT Margin
12.29% 12.97% 10.31% 12.42% 11.35% 11.92% 10.16% 8.55% 12.35% 11.29% 8.09%
Pre Tax Income Margin
11.70% 11.65% 13.50% 12.91% 9.73% 6.26% 10.33% 9.23% 11.80% 11.49% 6.49%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
5.29 4.09 6.35 6.41 5.14 3.51 5.82 6.13 7.56 6.39 3.73
NOPAT to Interest Expense
3.98 3.33 6.25 5.05 4.34 3.80 5.16 5.19 4.99 5.38 3.12
EBIT Less CapEx to Interest Expense
2.83 2.36 3.71 4.25 3.16 1.64 6.27 8.26 5.83 3.59 1.29
NOPAT Less CapEx to Interest Expense
1.52 1.61 3.62 2.89 2.36 1.92 5.61 7.31 3.26 2.58 0.68
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
28.57% 32.60% 21.33% 29.34% 45.01% 73.21% 43.25% 47.86% 41.96% 41.74% 80.21%
Augmented Payout Ratio
40.63% 49.48% 46.54% 66.24% 87.66% 85.48% 158.59% 173.74% 58.71% 74.78% 101.26%

Quarterly Metrics And Ratios for Eastman Chemical

This table displays calculated financial ratios and metrics derived from Eastman Chemical's official financial filings.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
DEI Shares Outstanding
- - - - - - - - - - 114,349,960.00
DEI Adjusted Shares Outstanding
- - - - - - - - - - 114,349,960.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - - 0.94
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-16.32% -7.00% -4.23% 1.68% 8.69% 1.72% -0.87% -3.22% -10.63% -12.12% -4.93%
EBITDA Growth
-14.74% 148.95% 0.78% 4.75% 21.28% -19.66% 9.74% -24.62% -30.48% -59.21% -25.47%
EBIT Growth
-20.99% 290.98% 6.91% 4.33% 28.52% -26.83% 14.83% -34.12% -42.86% -81.66% -37.75%
NOPAT Growth
-33.65% 3,905.51% 19.34% -16.95% -7.64% 11.43% 7.72% -32.20% -68.99% 43.98% -32.29%
Net Income Growth
-40.53% 15,450.00% 23.13% -15.07% 1.12% 6.43% 10.91% -39.39% -74.03% -68.28% -41.53%
EPS Growth
-39.43% 4,250.00% 24.11% -14.54% 2.68% 7.66% 12.95% -38.14% -73.86% -66.90% -40.76%
Operating Cash Flow Growth
100.78% -1.09% -700.00% -10.49% -22.96% 19.47% -943.75% -36.51% 1.52% -7.04% 17.96%
Free Cash Flow Firm Growth
-95.46% -40.17% -59.60% 491.53% 377.67% -55.44% -142.71% -147.91% 1,082.86% 80.59% 138.63%
Invested Capital Growth
1.68% -0.67% -1.20% -1.55% -0.78% 2.08% 3.51% 3.83% -33.43% 2.25% 0.89%
Revenue Q/Q Growth
-2.45% -2.65% 4.67% 2.29% 4.27% -8.89% 2.00% -0.13% -3.72% -10.40% 10.34%
EBITDA Q/Q Growth
-14.93% 58.24% 11.11% 18.72% -1.51% 4.82% -10.46% -18.46% -9.17% -38.49% 63.59%
EBIT Q/Q Growth
-20.74% 86.33% 12.88% 28.14% -2.37% 6.08% -13.47% -26.49% -15.32% -65.96% 193.75%
NOPAT Q/Q Growth
-29.49% 51.58% 18.93% 33.76% -21.59% 82.89% -43.84% -15.81% -64.14% 749.25% -73.59%
Net Income Q/Q Growth
-34.19% 73.74% -46.95% 40.00% -21.65% 82.87% -44.71% -23.50% -66.43% 123.40% 1.90%
EPS Q/Q Growth
-34.36% 75.17% -46.74% 39.57% -21.13% 83.66% -44.13% -23.57% -66.67% 132.50% 0.00%
Operating Cash Flow Q/Q Growth
25.37% -12.06% -103.54% 2,393.75% 7.90% 36.36% -130.93% 239.52% 72.53% 24.88% -127.29%
Free Cash Flow Firm Q/Q Growth
155.50% 577.40% 38.17% 32.27% -32.29% -36.81% -175.46% -48.39% 1,771.67% -90.35% -83.86%
Invested Capital Q/Q Growth
-1.34% -4.02% 3.67% 0.28% -0.57% -1.26% 5.13% 0.59% -36.24% 51.66% 3.73%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
21.35% 21.02% 23.03% 25.35% 24.55% 24.68% 24.76% 22.13% 19.66% 17.13% 19.80%
EBITDA Margin
16.59% 26.96% 16.88% 19.59% 18.51% 21.29% 18.69% 15.26% 14.40% 9.88% 14.65%
Operating Margin
11.29% 21.61% 11.39% 14.26% 13.35% 15.55% 13.19% 9.71% 8.54% 3.24% 8.64%
EBIT Margin
11.29% 21.61% 11.39% 14.26% 13.35% 15.55% 13.19% 9.71% 8.54% 3.24% 8.64%
Profit (Net Income) Margin
7.90% 14.09% 7.14% 9.78% 7.35% 14.74% 7.99% 6.12% 2.13% 5.32% 4.92%
Tax Burden Percent
89.95% 73.18% 77.10% 80.49% 64.64% 111.45% 72.33% 82.84% 35.07% 875.00% 78.68%
Interest Burden Percent
77.73% 89.10% 81.37% 85.16% 85.11% 85.10% 83.77% 76.13% 71.28% 18.75% 72.34%
Effective Tax Rate
10.05% 26.82% 22.90% 19.51% 35.36% -11.45% 27.67% 17.16% 64.93% -775.00% 21.32%
Return on Invested Capital (ROIC)
9.38% 14.77% 7.80% 10.20% 7.91% 16.37% 8.61% 7.17% 3.19% 24.49% 5.54%
ROIC Less NNEP Spread (ROIC-NNEP)
8.29% 13.92% 7.02% 9.35% 7.22% 15.00% 7.84% 6.22% 2.49% 13.65% 4.65%
Return on Net Nonoperating Assets (RNNOA)
7.17% 11.58% 6.22% 8.08% 5.99% 11.17% 6.23% 4.94% 1.15% 9.65% 3.54%
Return on Equity (ROE)
16.55% 26.35% 14.02% 18.27% 13.90% 27.54% 14.85% 12.11% 4.34% 34.13% 9.08%
Cash Return on Invested Capital (CROIC)
6.27% 11.55% 9.99% 9.89% 9.17% 8.79% 7.08% 5.89% 50.44% 4.17% 4.64%
Operating Return on Assets (OROA)
7.16% 13.59% 6.98% 8.78% 8.41% 9.77% 8.31% 5.98% 5.13% 1.89% 4.94%
Return on Assets (ROA)
5.01% 8.86% 4.38% 6.02% 4.63% 9.27% 5.03% 3.77% 1.28% 3.10% 2.81%
Return on Common Equity (ROCE)
16.31% 25.97% 13.83% 18.04% 13.71% 27.19% 14.66% 11.96% 4.29% 33.71% 8.96%
Return on Equity Simple (ROE_SIMPLE)
10.97% 0.00% 16.74% 15.75% 15.71% 0.00% 15.77% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
230 349 203 271 213 389 218 184 66 560 148
NOPAT Margin
10.16% 15.82% 8.78% 11.48% 8.63% 17.33% 9.54% 8.04% 2.99% 28.38% 6.79%
Net Nonoperating Expense Percent (NNEP)
1.09% 0.85% 0.78% 0.84% 0.69% 1.37% 0.77% 0.95% 0.71% 10.83% 0.89%
Return On Investment Capital (ROIC_SIMPLE)
- 3.36% - - - 3.58% 1.99% 1.67% 0.60% 5.17% 1.31%
Cost of Revenue to Revenue
78.65% 78.98% 76.97% 74.65% 75.45% 75.32% 75.24% 77.87% 80.34% 82.87% 80.20%
SG&A Expenses to Revenue
7.06% 8.65% 8.27% 7.62% 7.43% 8.11% 7.95% 6.86% 7.27% 8.06% 8.18%
R&D to Revenue
2.65% 2.58% 2.55% 2.54% 2.64% 2.94% 2.93% 2.93% 2.86% 2.94% 2.76%
Operating Expenses to Revenue
10.06% 14.05% 11.65% 11.09% 11.20% 9.13% 11.57% 12.42% 11.13% 13.89% 11.16%
Earnings before Interest and Taxes (EBIT)
256 477 263 337 329 349 302 222 188 64 188
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
376 595 390 463 456 478 428 349 317 195 319
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.64 1.89 2.15 2.05 2.31 1.83 1.73 1.48 1.25 1.22 1.45
Price to Tangible Book Value (P/TBV)
15.67 15.28 15.16 12.81 14.11 9.49 8.40 7.55 1.52 5.49 6.22
Price to Revenue (P/Rev)
0.94 1.12 1.30 1.26 1.40 1.13 1.08 0.93 0.80 0.83 1.01
Price to Earnings (P/E)
15.03 11.52 12.85 13.05 14.78 11.70 11.01 10.36 10.36 15.36 21.82
Dividend Yield
4.26% 3.66% 3.19% 3.29% 2.89% 3.57% 3.72% 4.42% 5.27% 5.22% 4.38%
Earnings Yield
6.65% 8.68% 7.78% 7.66% 6.76% 8.55% 9.09% 9.65% 9.65% 6.51% 4.58%
Enterprise Value to Invested Capital (EV/IC)
1.33 1.49 1.62 1.58 1.73 1.48 1.41 1.26 1.76 1.13 1.25
Enterprise Value to Revenue (EV/Rev)
1.46 1.59 1.82 1.76 1.88 1.58 1.58 1.44 1.32 1.32 1.54
Enterprise Value to EBITDA (EV/EBITDA)
9.45 6.91 10.61 10.20 10.60 8.30 8.12 7.83 7.57 8.98 11.31
Enterprise Value to EBIT (EV/EBIT)
14.41 9.03 15.38 14.80 15.14 11.61 11.26 11.14 11.21 14.92 20.15
Enterprise Value to NOPAT (EV/NOPAT)
16.94 13.67 18.37 18.79 20.56 13.78 13.58 13.33 13.65 17.84 22.78
Enterprise Value to Operating Cash Flow (EV/OCF)
9.90 10.68 12.16 12.24 14.67 11.53 13.05 13.37 11.80 11.94 13.34
Enterprise Value to Free Cash Flow (EV/FCFF)
21.43 12.88 16.14 15.82 18.80 17.01 20.20 21.83 2.79 27.38 27.13
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.96 0.88 0.91 0.88 0.88 0.86 0.84 0.87 0.87 0.79 0.86
Long-Term Debt to Equity
0.84 0.78 0.77 0.76 0.80 0.78 0.80 0.81 0.82 0.70 0.73
Financial Leverage
0.86 0.83 0.89 0.86 0.83 0.74 0.80 0.79 0.46 0.71 0.76
Leverage Ratio
2.72 2.72 2.74 2.69 2.66 2.62 2.57 2.60 2.60 2.53 2.51
Compound Leverage Factor
2.11 2.42 2.23 2.29 2.26 2.23 2.16 1.98 1.85 0.47 1.82
Debt to Total Capital
49.04% 46.70% 47.53% 46.90% 46.87% 46.16% 45.79% 46.46% 46.48% 44.23% 46.17%
Short-Term Debt to Total Capital
6.01% 5.21% 6.92% 6.49% 4.16% 4.14% 2.60% 3.12% 2.66% 5.41% 6.81%
Long-Term Debt to Total Capital
43.03% 41.49% 40.61% 40.40% 42.72% 42.02% 43.19% 43.35% 43.83% 38.81% 39.36%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.68% 0.69% 0.65% 0.67% 0.69% 0.67% 0.67% 0.64% 0.66% 0.70% 0.68%
Common Equity to Total Capital
50.28% 52.60% 51.82% 52.43% 52.44% 53.17% 53.54% 52.89% 52.86% 55.07% 53.15%
Debt to EBITDA
3.62 2.28 3.26 3.19 3.04 2.81 2.75 3.00 3.23 3.71 4.42
Net Debt to EBITDA
3.31 2.02 2.94 2.86 2.67 2.34 2.52 2.75 2.92 3.27 3.86
Long-Term Debt to EBITDA
3.17 2.03 2.78 2.74 2.77 2.56 2.60 2.79 3.04 3.26 3.77
Debt to NOPAT
6.48 4.52 5.64 5.87 5.91 4.66 4.60 5.10 5.82 7.38 8.91
Net Debt to NOPAT
5.93 4.00 5.09 5.27 5.18 3.88 4.22 4.68 5.26 6.50 7.78
Long-Term Debt to NOPAT
5.68 4.01 4.82 5.06 5.38 4.24 4.34 4.76 5.49 6.47 7.60
Altman Z-Score
2.24 2.40 2.45 2.43 2.55 2.40 2.44 2.28 2.19 2.13 2.21
Noncontrolling Interest Sharing Ratio
1.42% 1.44% 1.32% 1.29% 1.31% 1.27% 1.24% 1.23% 1.26% 1.25% 1.25%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.36 1.35 1.39 1.40 1.52 1.51 1.72 1.68 1.76 1.37 1.47
Quick Ratio
0.61 0.66 0.68 0.67 0.75 0.74 0.74 0.74 0.82 0.59 0.68
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
61 415 327 432 293 185 -140 -207 3,462 334 54
Operating Cash Flow to CapEx
217.80% 258.29% -8.60% 313.68% 327.27% 308.57% -113.61% 155.33% 293.43% 448.21% -133.01%
Free Cash Flow to Firm to Interest Expense
1.07 7.98 6.67 8.64 5.97 3.56 -2.85 -3.91 64.11 6.42 1.04
Operating Cash Flow to Interest Expense
9.02 8.69 -0.33 7.34 8.08 10.38 -3.41 4.40 7.44 9.65 -2.63
Operating Cash Flow Less CapEx to Interest Expense
4.88 5.33 -4.12 5.00 5.61 7.02 -6.41 1.57 4.91 7.50 -4.62
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.63 0.63 0.61 0.62 0.63 0.63 0.63 0.62 0.60 0.58 0.57
Accounts Receivable Turnover
6.84 7.58 6.98 7.22 7.53 8.07 7.39 6.96 6.93 8.06 6.98
Inventory Turnover
4.01 4.00 3.79 3.66 3.94 3.86 3.62 3.48 3.63 3.48 3.31
Fixed Asset Turnover
1.80 1.72 1.69 1.67 1.70 1.68 1.68 1.65 1.59 1.54 1.53
Accounts Payable Turnover
3.65 3.44 3.67 3.55 3.50 3.30 3.64 3.45 3.48 3.20 3.48
Days Sales Outstanding (DSO)
53.39 48.17 52.32 50.56 48.46 45.25 49.38 52.45 52.70 45.27 52.31
Days Inventory Outstanding (DIO)
91.11 91.31 96.20 99.67 92.60 94.47 100.75 104.81 100.66 104.83 110.43
Days Payable Outstanding (DPO)
100.11 106.20 99.36 102.95 104.28 110.47 100.16 105.74 105.03 114.23 104.85
Cash Conversion Cycle (CCC)
44.39 33.29 49.16 47.28 36.78 29.24 49.97 51.52 48.33 35.87 57.89
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
10,240 9,828 10,189 10,218 10,160 10,032 10,547 10,609 6,764 10,258 10,641
Invested Capital Turnover
0.92 0.93 0.89 0.89 0.92 0.94 0.90 0.89 1.07 0.86 0.82
Increase / (Decrease) in Invested Capital
169 -66 -124 -161 -80 204 358 391 -3,396 226 94
Enterprise Value (EV)
13,646 14,671 16,533 16,117 17,589 14,838 14,823 13,394 11,898 11,578 13,340
Market Capitalization
8,793 10,301 11,882 11,526 13,083 10,585 10,147 8,620 7,240 7,281 8,708
Book Value per Share
$45.14 $46.03 $47.07 $47.83 $48.38 $49.86 $50.98 $50.54 $50.26 $52.26 $52.67
Tangible Book Value per Share
$4.73 $5.68 $6.66 $7.65 $7.93 $9.62 $10.49 $9.89 $41.48 $11.62 $12.28
Total Capital
10,644 10,376 10,688 10,732 10,782 10,869 10,965 11,032 10,918 10,824 11,306
Total Debt
5,220 4,846 5,080 5,033 5,054 5,017 5,021 5,126 5,075 4,787 5,220
Total Long-Term Debt
4,580 4,305 4,340 4,336 4,606 4,567 4,736 4,782 4,785 4,201 4,450
Net Debt
4,781 4,298 4,581 4,519 4,432 4,180 4,603 4,703 4,586 4,221 4,555
Capital Expenditures (CapEx)
236 175 186 117 121 175 147 150 137 112 103
Debt-free, Cash-free Net Working Capital (DFCFNWC)
1,153 898 1,261 1,284 1,173 1,006 1,499 1,555 1,432 1,013 1,393
Debt-free Net Working Capital (DFNWC)
1,592 1,446 1,760 1,798 1,795 1,843 1,917 1,978 1,921 1,579 2,058
Net Working Capital (NWC)
952 905 1,020 1,101 1,347 1,393 1,632 1,634 1,631 993 1,288
Net Nonoperating Expense (NNE)
51 38 38 40 32 58 35 44 19 455 41
Net Nonoperating Obligations (NNO)
4,816 4,298 4,581 4,519 4,432 4,180 4,603 4,703 921 4,221 4,555
Total Depreciation and Amortization (D&A)
120 118 127 126 127 129 126 127 129 131 131
Debt-free, Cash-free Net Working Capital to Revenue
12.30% 9.75% 13.85% 14.04% 12.55% 10.72% 16.01% 16.75% 15.87% 11.57% 16.12%
Debt-free Net Working Capital to Revenue
16.98% 15.70% 19.32% 19.66% 19.21% 19.64% 20.48% 21.30% 21.29% 18.04% 23.82%
Net Working Capital to Revenue
10.15% 9.83% 11.20% 12.04% 14.42% 14.85% 17.43% 17.60% 18.07% 11.35% 14.91%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$1.50 $2.63 $1.40 $1.96 $1.55 $2.84 $1.58 $1.22 $0.41 $0.93 $0.93
Adjusted Weighted Average Basic Shares Outstanding
118.56M 234.69M 117.65M 116.86M 115.91M 115.17M 115.46M 114.83M 114.07M 114.10M 114.35M
Adjusted Diluted Earnings per Share
$1.49 $2.61 $1.39 $1.94 $1.53 $2.81 $1.57 $1.20 $0.40 $0.93 $0.93
Adjusted Weighted Average Diluted Shares Outstanding
118.56M 234.69M 117.65M 116.86M 115.91M 115.17M 115.46M 114.83M 114.07M 114.10M 114.35M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
118.56M 234.69M 117.65M 116.86M 115.91M 115.17M 115.46M 114.83M 114.07M 114.10M 114.35M
Normalized Net Operating Profit after Tax (NOPAT)
228 396 207 268 229 211 224 193 145 68 142
Normalized NOPAT Margin
10.08% 17.94% 8.98% 11.34% 9.29% 9.39% 9.79% 8.44% 6.58% 3.44% 6.51%
Pre Tax Income Margin
8.78% 19.26% 9.26% 12.15% 11.36% 13.23% 11.05% 7.39% 6.09% 0.61% 6.25%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
4.49 9.17 5.37 6.74 6.71 6.71 6.16 4.19 3.48 1.23 3.62
NOPAT to Interest Expense
4.04 6.71 4.14 5.42 4.34 7.48 4.46 3.47 1.22 10.77 2.84
EBIT Less CapEx to Interest Expense
0.35 5.81 1.57 4.40 4.24 3.35 3.16 1.36 0.94 -0.92 1.63
NOPAT Less CapEx to Interest Expense
-0.10 3.35 0.34 3.08 1.87 4.11 1.46 0.64 -1.32 8.62 0.86
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
63.54% 41.96% 40.67% 42.66% 42.68% 41.74% 41.04% 45.51% 54.35% 80.21% 95.49%
Augmented Payout Ratio
89.10% 58.71% 40.67% 65.24% 76.46% 74.78% 73.43% 75.45% 82.88% 101.26% 120.55%

Financials Breakdown Chart

Key Financial Trends

Eastman Chemical’s recent results show a company that is still profitable, but clearly under pressure. Revenue has been choppy over the last several years, margins have weakened from 2024 levels, and first-quarter 2026 operating cash flow turned negative. At the same time, Eastman is still generating accounting profits, maintaining a solid cash balance, and actively reducing debt when possible.

On the income statement, the trend is mixed. In Q1 2026, revenue came in at $2.18 billion, down from $2.45 billion in Q3 2024 and $2.41 billion in Q1 2024. Gross profit also compressed to $431 million in Q1 2026 from $567 million a year earlier in Q1 2025 and $605 million in Q3 2024. That suggests weaker pricing, volume, or product mix compared with the stronger periods in 2024.

Profitability remains positive, but it is much less robust than it was. Q1 2026 net income was $107 million, up from $105 million in Q4 2025, but well below the $183 million posted in Q1 2025 and the $330 million reported in Q4 2024. Operating income in Q1 2026 was $188 million, roughly in line with Q3 2025 and lower than Q2 2025’s $222 million. The company is still in the black, but earnings have clearly cooled.

Margins have softened noticeably. Q1 2026 gross profit margin was about 19.8%, versus roughly 20.8% in Q1 2025 and 24.7% in Q1 2024. Operating margin in Q1 2026 was about 8.6%, compared with 13.2% in Q1 2025 and 11.8% in Q1 2024. That points to less operating leverage and a tougher pricing or cost environment.

Cash flow is the biggest concern in the near term. In Q1 2026, Eastman reported negative operating cash flow of $137 million, compared with positive operating cash flow of $502 million in Q4 2025 and $233 million in Q2 2025. The weak quarter was driven by a large negative change in operating assets and liabilities, which overwhelmed earnings and depreciation.

Free cash flow also weakened sharply. Eastman spent $103 million on capital expenditures in Q1 2026, which means the quarter was deeply negative on a cash basis. That is a meaningful shift from prior quarters when the company was generally generating positive operating cash flow and funding dividends and debt reduction more comfortably.

Liquidity looks adequate, but not exceptionally strong. Cash and equivalents stood at $665 million at the end of Q1 2026, up from $837 million at year-end 2024 but below the $837 million reported at the end of 2024 and above Q1 2025’s $418 million. Current assets of $4.06 billion exceeded current liabilities of $2.77 billion, so near-term balance sheet liquidity still appears manageable.

Leverage remains elevated and has been moving up in recent quarters. Total debt in Q1 2026 was $5.22 billion, including $770 million of short-term debt and $4.45 billion of long-term debt. That is higher than the $5.08 billion total debt level implied at year-end 2024, and it means interest expense continues to be a meaningful drag on earnings.

Shareholder returns remain important. Eastman paid $0.84 per share in dividends in Q1 2026, slightly above the $0.83-$0.84 range seen recently. However, with earnings per share of $0.93 and negative operating cash flow, dividend coverage looked tighter in the latest quarter than it did in stronger periods.

  • Eastman remained profitable in Q1 2026, with net income of $107 million and EPS of $0.93.
  • Cash and equivalents increased year over year, ending Q1 2026 at $665 million versus $418 million in Q1 2025.
  • Current assets still exceeded current liabilities, suggesting the company can meet near-term obligations.
  • The company continued to reduce debt in some quarters, showing management attention to balance-sheet discipline.
  • Revenue has been volatile, moving between roughly $2.18 billion and $2.46 billion across the last several quarters.
  • Depreciation has stayed fairly consistent, around $126 million-$131 million per quarter, indicating a stable asset base.
  • Capital spending remains ongoing, which supports the business but also pressures free cash flow.
  • Operating cash flow turned negative in Q1 2026, dropping to -$137 million from positive levels in prior quarters.
  • Margins have compressed from prior-year levels, especially compared with the stronger 2024 periods.
  • Debt remains substantial at more than $5.2 billion, keeping interest expense and financial flexibility in focus.

Bottom line: Eastman Chemical is still a profitable business with a workable balance sheet, but the latest quarter shows softer demand/margins and weaker cash generation. For investors, the key question is whether management can stabilize operating cash flow and protect margins while continuing to support dividends and debt obligations.

06/03/26 12:26 PM ETAI Generated. May Contain Errors.

Eastman Chemical Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Eastman Chemical's fiscal year ends in December. Their fiscal year 2025 ended on December 31, 2025.

Eastman Chemical's net income appears to be on a downward trend, with a most recent value of $475 million in 2025, falling from $854 million in 2015. The previous period was $908 million in 2024. See where experts think Eastman Chemical is headed by visiting Eastman Chemical's forecast page.

Eastman Chemical's total operating income in 2025 was $776 million, based on the following breakdown:
  • Total Gross Profit: $1.84 billion
  • Total Operating Expenses: $1.07 billion

Over the last 10 years, Eastman Chemical's total revenue changed from $9.65 billion in 2015 to $8.75 billion in 2025, a change of -9.3%.

Eastman Chemical's total liabilities were at $8.82 billion at the end of 2025, a 5.8% decrease from 2024, and a 23.7% decrease since 2015.

In the past 10 years, Eastman Chemical's cash and equivalents has ranged from $181 million in 2016 to $837 million in 2024, and is currently $566 million as of their latest financial filing in 2025.

Over the last 10 years, Eastman Chemical's book value per share changed from 26.52 in 2015 to 52.26 in 2025, a change of 97.1%.



Financial statements for NYSE:EMN last updated on 5/3/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners