📄 Extracted Text (373 words)
29July 2014
Chemicals / Specialty
Eastman Chemical
Figure 15: Eastman Annual Cash Flow Statemy
2011 2012 2013 O1A O2A 2014E 2015E
Operating Activities:
Adjustments to Reconcile Net
Income to Cash From Operations
Net Income $696 $444 $1,172 4234 $294 41,046 51.138
Depreciation and Amortization 273 380 433 107 110 445 465
Deferred Income Taxes 11 48 331 32 29 185 185
Mark-to-Market Pension &0PEB (Gains) Losses 247 (383)
Pension and OPEB Contributions in Excess
of Expenses 197) (14e) (121 (331 1135) l'35
Variable Compensation in Excess of Expenses 26 82 (93) 40
Asset Impairment Charges 46 28 8 0
(Gain) Loss On Sale of Assets/Investments (70)
Other 0 (5)
Change in Operating Assets and Liabilities
Working Capital (Increases) (370) 96 (46) (255) (34) (71 150)
Other 85 (42) (171) (511 18 4125) ( 1.25)
Cash Flow From Operations 625 1,128 1,297 1301 419 1,408 1.478
Free Cash Flow
Cash FlowFrom Operations 625 1,128 1,297 (301 419 1,408 1,478
Less: Capital Expenditures (457) (465) (483) (122) 4132) 4575) (600)
Free Cash Flow 168 663 814 (152) 287 833 878
Less: Dividends (136) (192) 1. 40` 4531 453) (212) 1228)
Free Cash Flow (EMN Definition) 32 471 674 .2'; ? 234 621 652
Investing Activities:
Capital Expenditures (467) (465) (483) (122) 1132) 45751 (600)
Acquisitions (156) (2.669) 1283) 4370)
Proceeds from Sale of Assets &Investments 651 207 31 4 8
Additions to ShoffiTerm Time Deposits (200)
Additions to Capitalized Sofmere 49) (5) (5) (1)
Other 29 (30) 2
Total Investing Activities (142) 12.962) (457) (119) (405) (946) (600)
Financing Activities:
Inc. (DKr.) in UT Debt 42) 1,645 (955) 125 366 249
Inc. (Decr.l in S/T Debt 1 (1) 425 267 42311
Dividends (136) (192) (140) (531 (53) (2121 (226)
Purchase of Treasury Stock (316) (238) (280) 4100) 4500) (600)
Dividends Paid to Noncom:oiling Interets (10) (3) (6)
Proceeds from Stock Option Exercises 32 (21
Other 30 52 59
Total Financing Activities (423) 1,504 (859) 98 (27) 14631 (826)
Effect of Exchange Rate Changes on Cash 1 2 7 (1) 3
Increase (Decrease/ in Cash 61 (328) (12) (52) (10) 0 52
Settee Deinee Bank eavnyres. reemel
Page 12 Deutsche Bank Securities Inc.
CONFIDENTIAL — PURSUANT TO FED. R. CRIM. P. 6(e) DB-SDNY-0124341
CONFIDENTIAL SDNY_GM_00270525
EFTA01462008
ℹ️ Document Details
SHA-256
684908b0d2560f459b477ac8b50cc495c511a110861ba86bd5e146a89db74f30
Bates Number
EFTA01462008
Dataset
DataSet-10
Document Type
document
Pages
1
Comments 0