#efta01462058
LightNews LightNews
epsteinweb.bsky.social
EFTA01462058.jpg
#epsteinweb #efta01462058
https://epsteinweb.org
EFTA01462058 | EFTA01462058 29July 2014 Chemicals / Specially Eastman Chemical Figure 1 I: Eastinan Annti.)I I I ICOt Sales % Change 5F!5.; in 2011 7,178 17% 2012 8,102 13% 2013 9,350 15% 2014E 9,533 2% 2015E 9,915 4% Cost of Sales Gross Profit Gross Margin % Change (5.538) 1,640 22.8% 8% (5,978) 2,124 26.2% 30% (6,939) 2,411 25.8% 74% (7,068) 2,465 25.9% 2% (7,272) 2,643 26.7% 7% Selling & Administrative SG&A/Sates % Change (469) 6.5% 4% (607) 7.5% 29% (624) 6.7% 3% (625) 6.6% 0% (645) 6.5% 3% Research & Development R&D/Sales %Change (S&A+R8O)/Sales (158) 2.2% (1%) 8.7% O98) 2.4% 25% 9.9% (196) 2.1% (1%) 8.8% (210) 2.2% 7% 8.8% (218) 2.2% 4% 8.7% Operating Profit Operating Margin %Change 1,013 14.1% 11% 1,319 16.3% 30% 1,591 77.0% 21% 1,630 17.1% 2% 1,780 78.0% 9% EBITDA Operating Margin %Chan e 1,305 78.2% 17% 1,689 20.8% 29% 2,021 21.6% 20% 2,086 27.9% 3% 2,245 22.6% 8% Interest Expense % Change Other Income/Expense (76) (23%) 19 1134) 76% 10 (180) 34% (3) (181) 7% 11 (188) 4% 0 Pretax Income Pretax Margin % Change 956 13.3% 20% 1,195 74.7% 25% 1,408 75.1% 18% 1,460 15.3% 4% 1,592 16.1% 9% Taxes Tax Rate (304) 31.8% 1391) 32.7% (393) 27.9% (407) 27.9% (446) 28.0% 0 (2) (7) (71 (8) Net Income Net Margin % Change 652 9.1% 24% 802 9.9% 23% 1,008 70.8% 26% 1,046 11.0% 4% 1,138 11.5% 9% Basic Shares Outstanding % Change Diluted Shares Outstanding % Change Basic EPS % Change Diluted EPS % Change 139.7 (3%) 143.0 (3%) $4.66 28% $4.56 28% 145.5 4% 148.9 4% $5.51 18% $5.39 18% 154.0 6% 156.5 5% $6.55 79% $6.44 20% 149.4 (3%1 151.5 (3%) $7.00 7% $6.90 7% 145.4 (3%) 147.8 (2%) $7.83 12% $7.70 12% fF ri nt 201 i Net Income Attributable to Noncontrolling Interests :court. Deuracke Itn•A 1.5traf Page 8 CONFIDENTIAL — PURSUANT TO FED. R. CRIM. P. 6(e) CONFIDENTIAL Deutsche Bank Securities Inc. DB-SDNY-0124406 SDNY_GM_00270590 EFTA01462058
February 21, 2026 at 7:06 PM