1


                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

                                    FORM 10-Q

(Mark One)

[X]      QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
         EXCHANGE ACT OF 1934

         For the quarterly period ended March 31, 2001

                                       OR

[ ]      TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
         EXCHANGE ACT OF 1934

         For the transition period from                to
                                        --------------    --------------

                         Commission file number 1-12626

                            EASTMAN CHEMICAL COMPANY
             (Exact name of registrant as specified in its charter)

                    DELAWARE                             62-1539359
      (State or other jurisdiction of                 (I.R.S. Employer
      incorporation or organization)                 Identification No.)

               100 N. EASTMAN ROAD
               KINGSPORT, TENNESSEE                        37660
      (Address of principal executive offices)           (Zip Code)

Registrant's telephone number, including area code: (423) 229-2000

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days.
Yes [X]       No [ ]

Indicate the number of shares outstanding of each of the issuer's classes of
common stock, as of the latest practicable date.

                                                 Number of Shares Outstanding at
                   Class                                 March 31, 2001

   Common Stock, par value $0.01 per share                 77,008,700
   (including rights to purchase shares of
Common Stock or Participating Preferred Stock)
- --------------------------------------------------------------------------------
                 PAGE 1 OF 62 TOTAL SEQUENTIALLY NUMBERED PAGES
                            EXHIBIT INDEX ON PAGE 29
   2

                                TABLE OF CONTENTS



     -----------------------------------------------------------------------------------------------------

     ITEM                                                                                           PAGE

     -----------------------------------------------------------------------------------------------------
                                                                                              
                                       PART I. FINANCIAL INFORMATION
     1.      Financial Statements                                                                    3-13

     2.      Management's Discussion and Analysis of Financial Condition and Results
             of Operations                                                                          14-25

                                         PART II. OTHER INFORMATION

     1.      Legal Proceedings                                                                      26-27

     6.      Exhibits and Reports on Form 8-K                                                          27

                                                SIGNATURES

             Signatures                                                                                28



                                       2
   3

                    EASTMAN CHEMICAL COMPANY AND SUBSIDIARIES

               CONSOLIDATED STATEMENTS OF EARNINGS, COMPREHENSIVE
                          INCOME, AND RETAINED EARNINGS
                 (Dollars in millions, except per share amounts)



                                                                                     FIRST QUARTER
                                                                                  2001            2000
                                                                                          
Sales                                                                           $ 1,344         $ 1,217
Cost of sales                                                                     1,112             967
                                                                                -------         -------
Gross profit                                                                        232             250

Selling and general administrative expenses                                          98              80
Research and development costs                                                       38              38
                                                                                -------         -------
Operating earnings                                                                   96             132

Interest expense, net                                                                35              32
Other (income) charges, net                                                           6              (2)
                                                                                -------         -------
Earnings before income taxes                                                         55             102

Provision for income taxes                                                           18              34
                                                                                -------         -------

Net earnings                                                                    $    37         $    68
                                                                                =======         =======

Basic earnings per share                                                        $   .48         $   .88
                                                                                =======         =======
Diluted earnings per share                                                      $   .48         $   .88
                                                                                =======         =======

COMPREHENSIVE INCOME
Net earnings                                                                    $    37         $    68
Other comprehensive loss                                                             (7)             (1)
                                                                                -------         -------
Comprehensive income                                                            $    30         $    67
                                                                                =======         =======

RETAINED EARNINGS
Retained earnings at beginning of period                                        $ 2,266         $ 2,098
Net earnings                                                                         37              68
Cash dividends declared                                                             (34)            (33)
                                                                                -------         -------
Retained earnings at end of period                                              $ 2,269         $ 2,133
                                                                                =======         =======


The accompanying notes are an integral part of these financial statements.


                                       3
   4

                    EASTMAN CHEMICAL COMPANY AND SUBSIDIARIES

                  CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
                              (Dollars in millions)



                                                                               MARCH 31,     DECEMBER 31,
                                                                                 2001            2000
                                                                                       
ASSETS
Current assets
      Cash and cash equivalents                                                 $    45         $   101
      Trade receivables, net of allowance of $16                                    695             650
      Miscellaneous receivables                                                      88              87
      Inventories                                                                   644             580
      Other current assets                                                          107             105
                                                                                -------         -------
         Total current assets                                                     1,579           1,523
                                                                                -------         -------

Properties
      Properties and equipment at cost                                            9,030           9,039
      Less: Accumulated depreciation                                              5,185           5,114
                                                                                -------         -------
         Net properties                                                           3,845           3,925
                                                                                -------         -------

Goodwill, net of accumulated amortization of $31 and $28                            341             345
Other intangibles, net of accumulated amortization of $25 and $20                   272             277
Other noncurrent assets                                                             480             480
                                                                                -------         -------

Total assets                                                                    $ 6,517         $ 6,550
                                                                                =======         =======

LIABILITIES AND SHAREOWNERS' EQUITY
Current liabilities
      Payables and other current liabilities                                    $   951         $ 1,152
      Borrowings due within one year                                                 75             106
                                                                                -------         -------
         Total current liabilities                                                1,026           1,258

Long-term borrowings                                                              2,114           1,914
Deferred income taxes                                                               600             607
Postemployment obligations                                                          841             829
Other long-term liabilities                                                         125             130
                                                                                -------         -------
      Total liabilities                                                           4,706           4,738
                                                                                -------         -------

Shareowners' equity
      Common stock ($0.01 par - 350,000,000 shares
         authorized; shares issued - 84,847,066 and 84,739,902)                       1               1
      Paid-in capital                                                               103             100
      Retained earnings                                                           2,269           2,266
      Other comprehensive loss                                                     (124)           (117)
                                                                                -------         -------
                                                                                  2,249           2,250
      Less: Treasury stock at cost (7,996,790 shares)                               438             438
                                                                                -------         -------

      Total shareowners' equity                                                   1,811           1,812
                                                                                -------         -------

Total liabilities and shareowners' equity                                       $ 6,517         $ 6,550
                                                                                =======         =======


The accompanying notes are an integral part of these financial statements.


                                       4
   5

                    EASTMAN CHEMICAL COMPANY AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                              (Dollars in millions)



                                                                                     FIRST QUARTER
                                                                                  2001            2000
                                                                                          
Cash flows from operating activities
      Net earnings                                                              $    37         $    68
                                                                                -------         -------

Adjustments to reconcile net earnings to net cash provided
      by (used in) operating activities, net of effect of acquisitions
         Depreciation and amortization                                              104              96
         Provision (benefit) for deferred income taxes                               (4)             18
         Increase in receivables                                                    (47)            (19)
         Increase in inventories                                                    (54)            (44)
         Decrease in employee benefit liabilities and
             incentive pay                                                          (71)            (23)
         Increase (decrease) in liabilities excluding borrowings,
             employee benefit liabilities and incentive pay                         (80)             32
         Other items, net                                                            (9)             14
                                                                                -------         -------
         Total adjustments                                                         (161)             74
                                                                                -------         -------

         Net cash provided by (used in) operating activities                       (124)            142
                                                                                -------         -------

Cash flows from investing activities
      Additions to properties and equipment                                         (55)            (34)
      Acquisitions, net of cash acquired                                             --             (45)
      Additions to capitalized software                                              (8)             (4)
      Other investments                                                              (6)            (16)
      Proceeds from sales of assets                                                  --              10
                                                                                -------         -------

         Net cash used in investing activities                                      (69)            (89)
                                                                                -------         -------

Cash flows from financing activities
      Net increase in commercial paper and other short-term borrowings              169              30
      Repayment of long-term borrowings                                              --            (127)
      Dividends paid to shareowners                                                 (34)            (34)
      Treasury stock purchases                                                       --             (57)
      Other items                                                                     2               1
                                                                                -------         -------

         Net cash provided by (used in) financing activities                        137            (187)
                                                                                -------         -------

         Net change in cash and cash equivalents                                    (56)           (134)

Cash and cash equivalents at beginning of period                                    101             186
                                                                                -------         -------

Cash and cash equivalents at end of period                                      $    45         $    52
                                                                                =======         =======


The accompanying notes are an integral part of these financial statements.


                                       5
   6

                    EASTMAN CHEMICAL COMPANY AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.       BASIS OF PRESENTATION

         The accompanying unaudited interim consolidated financial statements
         have been prepared by the Company in accordance and consistent with the
         accounting policies stated in the Company's 2000 Annual Report on Form
         10-K and should be read in conjunction with the consolidated financial
         statements appearing therein. In the opinion of the Company, all
         normally recurring adjustments necessary for a fair presentation have
         been included in the unaudited interim consolidated financial
         statements. The unaudited interim consolidated financial statements are
         based in part on estimates made by management.

2.       INVENTORIES



                                                                                        MARCH 31,    DECEMBER 31,
         (Dollars in millions)                                                            2001           2000
                                                                                               
         At FIFO or average cost (approximates current cost)
                  Finished goods                                                          $ 550         $ 482
                  Work in process                                                           165           125
                  Raw materials and supplies                                                231           248
                                                                                          -----         -----
                      Total inventories                                                     946           855
                  Reduction to LIFO value                                                  (302)         (275)
                                                                                          -----         -----
         Total inventories at LIFO value                                                  $ 644         $ 580
                                                                                          =====         =====


         Inventories valued on the LIFO method were approximately 70% of total
         inventories in each of the periods.

3.       PAYABLES AND OTHER CURRENT LIABILITIES



                                                                                        MARCH 31,    DECEMBER 31,
         (Dollars in millions)                                                            2001           2000
                                                                                               
         Trade creditors                                                                  $  477        $  526
         Accrued payrolls, vacation, and variable-incentive compensation                     117           201
         Accrued taxes                                                                       127            95
         Deferred gain on currency options                                                    --            68
         Other                                                                               230           262
                                                                                          ------        ------
               Total                                                                      $  951        $1,152
                                                                                          ======        ======



                                       6
   7

                    EASTMAN CHEMICAL COMPANY AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

4.       BORROWINGS



                                                                                        MARCH 31,     DECEMBER 31,
         (Dollars in millions)                                                            2001            2000
                                                                                                
         SHORT-TERM BORROWINGS
         Notes payable                                                                     $  69         $ 101
         Other                                                                                 6             5
                                                                                          ------        ------
              Total short-term borrowings                                                     75           106
                                                                                          ------        ------

         LONG-TERM BORROWINGS
         6 3/8% notes due 2004                                                               500           500
         7 1/4% debentures due 2024                                                          496           496
         7 5/8% debentures due 2024                                                          200           200
         7.60% debentures due 2027                                                           297           297
         Commercial paper                                                                    600           400
         Other                                                                                21            21
                                                                                          ------        ------
              Total long-term borrowings                                                   2,114         1,914
                                                                                          ------        ------
              Total borrowings                                                            $2,189        $2,020
                                                                                          ======        ======


         Eastman has access to an $800 million revolving credit facility (the
         "Credit Facility") expiring in July 2005, and to a short-term $150
         million credit agreement (the "Credit Agreement") expiring in June
         2001. Although the Company does not have any amounts outstanding under
         the Credit Facility or the Credit Agreement, any such borrowings would
         be subject to interest at varying spreads above quoted market rates,
         principally LIBOR. The Credit Facility and the Credit Agreement require
         facility fees on the total commitment that vary based on Eastman's
         credit rating. For the Credit Facility, the rate for such fees was
         0.125% and 0.085% as of March 31, 2001, and March 31, 2000,
         respectively for the Credit Agreement, the rate for such fees was
         0.125% as of March 31, 2001. The Credit Facility and the Credit
         Agreement contain a number of covenants and events of default,
         including the maintenance of certain financial ratios. Eastman was in
         compliance with all such covenants for all periods.

         Eastman utilizes commercial paper, generally with maturities of 90 days
         or less, to meet its liquidity needs. Because the Credit Facility which
         provides liquidity support for the commercial paper expires in July
         2005, the commercial paper borrowings are classified as long-term
         borrowings as the Company has the ability to refinance such borrowings
         long term. As of March 31, 2001 and March 31, 2000, the effective
         interest rates for the Company's commercial paper borrowings were 5.84%
         and 6.12%, respectively.


                                       7
   8

                    EASTMAN CHEMICAL COMPANY AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

5.       EARNINGS AND DIVIDENDS PER SHARE



                                                                                             FIRST QUARTER
         (In millions)                                                                     2001          2000
                                                                                                   
         Shares used for earnings per share calculation:
         --Basic                                                                           76.7          77.5
         --Diluted                                                                         77.1          77.6


         Certain shares underlying options outstanding during the first quarters
         of 2001 and 2000 were excluded from the computation of diluted earnings
         per share because the options' exercise prices were greater than the
         average market price of the common shares. Excluded were options to
         purchase 2,322,784 shares of common stock at a range of prices from
         $49.25 to $74.25 and 4,527,246 shares of common stock at a range of
         prices from $42.13 to $74.25 outstanding at March 31, 2001 and 2000,
         respectively.

         In 1999, several key executive officers were awarded performance-based
         stock options to further align their compensation with the return to
         Eastman's shareowners and to provide additional incentive and
         opportunity for reward to individuals in key positions having direct
         influence over corporate actions that are expected to impact the market
         price of Eastman's stock. Options to purchase a total of 574,000 shares
         will become exercisable through October 19, 2001, if both the stock
         price and time vesting conditions are met. The options will be
         cancelled and forfeited on October 19, 2001 as to any shares for which
         the applicable stock price target is not met. At March 31, 2001,
         149,240 shares underlying such options were included in diluted
         earnings per share calculations as a result of the stock price
         conditions for vesting being met.

         Additionally, 200,000 shares underlying an option issued to the Chief
         Executive Officer in third quarter 1997 were excluded from diluted
         earnings per share calculations because the stock price vesting
         conditions to exercise had not been met as to any of the shares as of
         March 31, 2001.

         The Company declared cash dividends of $0.44 per share in the first
         quarter 2001 and the first quarter 2000.

6.       ACQUISITIONS

         MCWHORTER TECHNOLOGIES, INC.

         In July 2000, the Company completed its acquisition of McWhorter
         Technologies, Inc. ("McWhorter") for approximately $200 million in cash
         and the assumption of $155 million in debt. McWhorter manufactures
         specialty resins and colorants used in the production of consumer and
         industrial coatings and reinforced fiberglass plastics.


                                       8
   9

                    EASTMAN CHEMICAL COMPANY AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

         This transaction, which was funded through available cash and
         commercial paper borrowings, was accounted for by the purchase method
         of accounting and, accordingly, the results of operations of McWhorter
         for the period from the acquisition date are included in the
         accompanying consolidated financial statements. Assets acquired and
         liabilities assumed were recorded at their fair values. Goodwill and
         other intangible assets of approximately $190 million, which represents
         the excess of cost over the fair value of net tangible assets acquired,
         are being amortized on a straight-line basis over 11-40 years. Acquired
         in-process research and development of approximately $9 million was
         written off after completion of purchase accounting. Assuming this
         transaction had been made at January 1, 2000, the consolidated pro
         forma results for 2000 would not be materially different from reported
         results.

         CHEMICKE ZAVODY SOKOLOV

         As of February 21, 2000, the Company acquired 76% of the shares of
         Chemicke Zavody Sokolov ("Sokolov"), a manufacturer of waterborne
         polymer products, acrylic acid, and acrylic esters located in the Czech
         Republic. During the second quarter 2000, the Company acquired an
         additional 21% of the shares resulting in 97% ownership of Sokolov.
         These transactions, for cash consideration totaling approximately $46
         million (net of $3 million cash acquired) and the assumption of $21
         million of Sokolov debt, were financed with available cash and
         commercial paper borrowings.

         The acquisition of Sokolov was accounted for by the purchase method of
         accounting and, accordingly, the results of operations of Sokolov for
         the period from February 21, 2000 are included in the accompanying
         consolidated financial statements. Assets acquired and liabilities
         assumed have been recorded at their fair values. The minority interest,
         which is included in other long-term liabilities in the Consolidated
         Statements of Financial Position, is not significant. Assuming this
         transaction had been made at January 1, 2000, the consolidated pro
         forma results for 2000 would not be materially different from reported
         results.


                                       9
   10

                    EASTMAN CHEMICAL COMPANY AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

7.       DERIVATIVE FINANCIAL INSTRUMENTS HELD OR ISSUED FOR PURPOSES OTHER THAN
         TRADING

         Effective January 1, 2001, the Company adopted Statement of Financial
         Accounting Standard ("SFAS") 133, as amended by SFAS 138, "Accounting
         for Derivative Instruments and Hedging Activities," which requires that
         all derivative instruments be reported on the balance sheet at fair
         value and establishes criteria for designation and effectiveness of
         hedging relationships. Instruments with a fair market value of $33
         million, previously not required to be recorded and primarily
         pertaining to the Company's raw materials and energy cost hedging
         program, were recognized as miscellaneous receivables in the
         Consolidated Statement of Financial Position on January 1, 2001.
         Previously deferred gains of $68 million from the settlement of
         currency options were reclassified from other current liabilities.
         These amounts resulted in an after-tax credit of $58 million to other
         comprehensive income, a component of shareholders' equity, and an
         after-tax gain of $4 million included in net earnings as of January 1,
         2001.

         At March 31, 2001 the remaining mark-to-market gains and losses from
         hedging activities included in other comprehensive income totaled $27
         million. This balance is expected to be reclassified into earnings
         during 2001.  The mark-to-market gains or losses on non-qualifying,
         excluded, and ineffective portions of hedges are recognized in cost of
         sales or other income and charges immediately. Such amounts did not
         have a material impact on earnings during the first quarter 2001.

         The Company is exposed to market risk, such as changes in currency
         exchange rates, raw material and energy costs, and interest rates. To
         manage the volatility relating to these exposures, the Company nets the
         exposures on a consolidated basis to take advantage of natural offsets.
         For the residual portion, the Company uses various derivative financial
         instruments pursuant to the Company's policies for hedging practices.
         Such instruments are used to mitigate the risk that changes in exchange
         rates or raw materials and energy costs will adversely affect the
         eventual dollar cash flows resulting from the hedged transactions.
         Designation is performed on a specific exposure basis to support hedge
         accounting. The changes in fair value of these hedging instruments are
         offset in part or in whole by corresponding changes in the cash flows
         of the underlying exposures being hedged. The Company does not
         currently utilize fair value hedges and does not hold or issue
         derivative financial instruments for trading purposes.

         CURRENCY RATE HEDGING

         The Company manufactures and sells its products in a number of
         countries throughout the world and, as a result, is exposed to
         movements in foreign currency exchange rates. The Company enters into
         forward exchange contracts to hedge certain firm commitments
         denominated in foreign currencies and currency options to hedge
         probable anticipated, but not yet committed, export sales transactions
         expected within no more than 2 years and denominated in foreign
         currencies (principally the British pound, French franc, German mark,
         Italian lira, Canadian dollar, euro, and the Japanese Yen). These
         contracts are designated cash flow hedges. The mark-to-market gain or
         loss on qualifying hedges is included in other comprehensive income to
         the extent effective, and reclassified into cost of sales in the period
         during which the hedged transaction affects earnings. The
         mark-to-market gains or losses on non-qualifying, excluded, and
         ineffective portions of hedges are recognized in cost of sales
         or other income and charges immediately.

         COMMODITY HEDGING

         Raw materials and energy sources used by the Company are subject to
         price volatility caused by weather, supply conditions, economic
         variables, and other unpredictable factors. To mitigate short-term
         fluctuations in market prices for propane and natural gas, the Company
         enters into forwards and options contracts. These contracts are
         designated as cash flow hedges. The mark-to-market gain or loss


                                       10
   11
         on qualifying hedges is included in other comprehensive income to the
         extent effective, and reclassified into cost of sales in the period
         during which the hedged transaction affects earnings.

         OTHER INSTRUMENTS

         From time to time, the Company also utilizes interest rate derivative
         instruments, primarily swaps, to hedge the Company's exposure to
         movements in interest rates. These instruments are typically 100%
         effective. As a result, there is no current impact to earnings due to
         hedge ineffectiveness. These instruments are recorded on the balance
         sheet at fair value, but the impact was not material to the income
         statement. No cash flow hedges were discontinued during the quarter
         ended March 31, 2001.


                                       11
   12

                    EASTMAN CHEMICAL COMPANY AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

8.       EMPLOYEE SEPARATIONS

         In the fourth quarter 1999, the Company accrued costs associated with
         employee terminations which resulted from voluntary and involuntary
         employee separations that occurred during the fourth quarter 1999. The
         voluntary and involuntary separations resulted in a reduction of about
         1,200 employees. About 760 employees who were eligible for full
         retirement benefits left the Company under a voluntary separation
         program and approximately 400 additional employees were involuntarily
         separated from the Company. Employees separated under these programs
         each received a separation package equaling two weeks' pay for each
         year of employment, up to a maximum of one year's pay and subject to
         certain minimum payments. Approximately $71 million was accrued in 1999
         for termination allowance payments associated with the separations, of
         which $6 million was paid in 1999, $58 million was paid during 2000,
         and $3 million was paid in first quarter 2001. As of March 31, 2001, a
         balance of $4 million remains to be paid and is included in other
         current liabilities in the Consolidated Statements of Financial
         Position.

9.       SEGMENT INFORMATION

         The Company's products and operations are managed and reported in two
         operating segments--Chemicals and Polymers. As previously announced,
         Eastman is pursuing a plan to separate into two independent public
         companies by the end of 2001--a specialty chemicals and plastics
         company which will be named Eastman Company, and a yet unnamed PET
         plastics and acetate fibers company. The Eastman Company would include
         coatings, adhesives, and inks; specialty polymers and plastics;
         performance chemicals and intermediates products; Eastman's digital
         business investments including ShipChem, Inc. ("ShipChem"); and
         Eastman's investment in Genencor International, Inc. ("Genencor"). The
         PET plastics and acetate fibers company would include Eastman's
         EASTAPAK polyethylene terephalate ("PET") polymers for container
         plastics; acetate fibers; and polyethylene products. The planned
         spin-off and related management changes will result in certain
         specialty plastics products, primarily copolyesters and cellulosic
         plastics, moving from the Polymers segment to the Chemicals segment,
         effective in 2001. The Chemicals and Polymers segments will be restated
         to reflect these changes effective with the second quarter 2001.



                                                                                             FIRST QUARTER
         (Dollars in millions)                                                             2001          2000
                                                                                                  
         SALES
                Chemicals                                                                 $  637        $  556
                Polymers                                                                     707           661
                                                                                          ------        ------
                     Consolidated Eastman total                                           $1,344        $1,217
                                                                                          ======        ======

         OPERATING EARNINGS
                Chemicals                                                                 $   22        $   55
                Polymers                                                                      74            77
                                                                                          ------        ------
                     Consolidated Eastman total                                           $   96        $  132
                                                                                          ======        ======




                                                                                        MARCH 31,    DECEMBER 31,
                                                                                          2001           2000
                                                                                               
         ASSETS
                Chemicals                                                                 $3,200        $3,260
                Polymers                                                                   3,317         3,290
                                                                                          ------        ------
                     Consolidated Eastman total                                           $6,517        $6,550
                                                                                          ======        ======



                                       12
   13

                    EASTMAN CHEMICAL COMPANY AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

10.      LEGAL MATTERS

         The Company's operations are parties to or targets of lawsuits, claims,
         investigations, and proceedings, including product liability, personal
         injury, patent and intellectual property, commercial, contract,
         environmental, antitrust, health and safety, and employment matters,
         which are being handled and defended in the ordinary course of
         business. While the Company is unable to predict the outcome of these
         matters, it does not believe, based upon currently available facts,
         that the ultimate resolution of any of such pending matters will have a
         material adverse effect on the Company's overall financial position or
         results of operations. However, adverse developments could negatively
         impact earnings in a particular period. For further information
         concerning certain pending legal matters, see "Part II. Other
         Information Item 1. Legal Proceedings".

11.      COMMITMENTS

         In 1999, the Company entered into an agreement that allows it to sell
         undivided interests in certain domestic trade accounts receivable under
         a planned continuous sale program to a third party. Under this
         agreement, receivables sold to the third party totaled $200 million at
         March 31, 2001 and December 31, 2000. Undivided interests in designated
         receivable pools were sold to the purchaser with recourse limited to
         the receivables purchased. Fees paid by the Company under this
         agreement are based on certain variable market rate indices and totaled
         approximately $3 million in each of the first quarters 2001 and 2000.
         Average monthly proceeds from collections reinvested in the continuous
         sale program were approximately $220 million in each of the first
         quarters 2001 and 2000.

12.      SUBSEQUENT EVENTS

         ACQUISITION OF CERTAIN BUSINESSES OF HERCULES INCORPORATED

         On May 1, 2001, the Company announced that it has completed the asset
         acquisition of the hydrocarbon resins and select portions of the
         rosin-based resins business from Hercules Incorporated ("Hercules") for
         approximately $244 million. Hercules facilities acquired are located in
         the United States, the Netherlands, England, and Mexico. Additionally,
         certain operating assets acquired will be operated under contract with
         Hercules at shared facilities in the United States. Revenues from the
         acquired businesses as reported by Hercules were approximately $290
         million for 2000.

         The transaction, which was financed with commercial paper borrowings
         and short-term notes payable, will be accounted for as a purchase. The
         purchase price will be allocated based on fair values of assets
         acquired and liabilities assumed, pending the completion of an
         independent appraisal.

13.      RECENTLY ISSUED ACCOUNTING STANDARDS

         In September 2000, the FASB issued SFAS 140, "Accounting for Transfers
         and Servicing of Financial Assets and Extinguishments of Liabilities."
         SFAS 140, which replaces SFAS 125, "Accounting for Transfers and
         Servicing of Financial Assets and Extinguishments of Liabilities,"
         addresses certain issues not previously addressed in SFAS 125. SFAS 140
         is effective for transfers and servicing occurring after March 31,
         2001, and, for certain provisions, fiscal years ending after December
         15, 2000. The Company does not expect the adoption of SFAS 140 to have
         a significant impact on Eastman's consolidated financial statements.


                                       13
   14

ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
         RESULTS OF OPERATIONS

This Management's Discussion and Analysis of Financial Condition and Results of
Operations should be read in conjunction with the Company's Consolidated
Financial Statements and Management's Discussion and Analysis contained in the
2000 Annual Report on Form 10-K and the unaudited interim consolidated financial
statements included elsewhere in this report. All references to earnings per
share contained in this report are diluted earnings per share unless otherwise
noted.

RESULTS OF OPERATIONS

SUMMARY OF CONSOLIDATED RESULTS

Significantly higher sales revenue for the first quarter 2001 reflects sales
volume attributable to acquisitions in the coatings, adhesives, specialty
polymers, and inks product lines and increased selling prices for EASTAPAK
polyethylene terephalate ("PET") polymers. Sales revenue increased 10% including
acquisitions made during the last year and was level excluding acquisitions.

Sales volume increased slightly including acquisitions and declined slightly
excluding acquisitions. The lack of volume growth without acquisitions resulted
from a slowing of economic demand in North America and Asia. Foreign currency
exchange rates had a negative impact on U.S. dollar sales revenues for the first
quarter 2001, particularly the decline in the value of the euro.

Overall for the Company, selling prices increased in line with raw materials and
energy cost increases. Margins improved for EASTAPAK PET polymers for container
plastics as selling prices increased more than raw materials and energy costs.
However, for most other product lines, selling prices increased less than raw
materials and energy costs. The first quarter was positively impacted by an
after-tax gain of $4 million resulting from the mark-to-market of foreign
exchange and commodity hedges outstanding on January 1, 2001 in connection with
the implementation of Statement of Financial Accounting Standard ("SFAS") 133,
as amended by SFAS 138, "Accounting for Derivative Instruments and Hedging
Activities."

Diluted earnings per share for the first quarter 2001 were $0.48 compared with
$0.88 in the first quarter 2000.



                                                                                   FIRST QUARTER
(Dollars in millions)                                                            2001          2000       CHANGE
                                                                                                 
SALES                                                                           $1,344        $1,217        10%


Sales volume attributable to acquisitions and increases in selling prices and
volumes for EASTAPAK PET polymers more than offset the impact of decreased
volumes for other product lines resulting from weak economic conditions. Sales
increased in all regions, except for Asia Pacific, driven by higher selling
prices for EASTAPAK PET polymers and volume attributable to acquisitions.
Foreign currency exchange rates had a slightly negative impact on U.S. dollar
sales revenues, particularly in Europe.


                                       14
   15



                                                                                   FIRST QUARTER
(Dollars in millions)                                                            2001          2000       CHANGE
                                                                                                 
GROSS PROFIT                                                                    $  232        $  250        (7)%
      As a percentage of sales                                                    17.3%         20.5%


Significant factors that negatively affected gross profit for the first quarter
included overall lower sales volume (excluding acquisitions), higher
distribution costs, and product mix. Increases for propane, paraxylene, and
natural gas accounted for approximately $75 million of the increase in costs
after the impact of the Company's commodity hedging program, but overall selling
prices increased in line with raw materials costs. Margins improved for EASTAPAK
PET polymers for container plastics as capacity utilization rates increased
globally and selling prices more than offset raw materials and energy cost
increases. Gross profit was positively affected by a pre-tax gain of $7 million
resulting from the mark-to-market of foreign exchange and commodity hedges
outstanding on January 1, 2001 in connection with the implementation of SFAS
133.



                                                                                   FIRST QUARTER
(Dollars in millions)                                                            2001          2000       CHANGE
                                                                                                 
SELLING AND GENERAL ADMINISTRATIVE EXPENSES                                     $ 98           $ 80         23%
      As a percentage of sales                                                   7.3%           6.6%


Selling and general administrative expenses for recently acquired businesses,
costs related to ShipChem, and costs associated with the previously announced
planned spin-off were factors which contributed to the increase in selling and
general administrative expenses.



                                                                                   FIRST QUARTER
(Dollars in millions)                                                            2001          2000       CHANGE
                                                                                                 
RESEARCH AND DEVELOPMENT COSTS                                                   $ 38          $ 38         --%
      As a percentage of sales                                                    2.8%          3.1%


                                                                                   FIRST QUARTER
(Dollars in millions)                                                            2001          2000       CHANGE
                                                                                                 
GROSS INTEREST COSTS                                                             $ 37          $ 35
LESS CAPITALIZED INTEREST                                                           1             2
                                                                                 ----          ----
INTEREST EXPENSE                                                                   36            33          9%
INTEREST INCOME                                                                     1             1
                                                                                 ----          ----
NET INTEREST EXPENSE                                                             $ 35          $ 32          9%
                                                                                 ====          ====


Higher interest expense in the first quarter 2001 reflects decreased capitalized
interest and higher average commercial paper borrowings.


                                       15
   16



                                                                                   FIRST QUARTER
(Dollars in millions)                                                            2001          2000       CHANGE
                                                                                                 
OTHER (INCOME) CHARGES, NET                                                      $  6          $ (2)      (400)%


Other income and charges include royalty income, gains and losses on asset
sales, results from equity investments, foreign exchange transactions, and other
items. First quarter 2001 results reflect foreign exchange losses, partially
offset by results from equity investments and other items. First quarter 2000
included a non-operating gain from an investment held by Genencor International,
Inc. ("Genencor"), a charge for litigation, and other items.

EARNINGS



                                                                                   FIRST QUARTER
(Dollars in millions, except per share amounts)                                  2001          2000       CHANGE
                                                                                                 
Operating earnings                                                               $ 96          $132        (27)%
Net earnings                                                                       37            68        (46)
Earnings per share
- --Basic                                                                           .48           .88        (45)
- --Diluted                                                                         .48           .88        (45)


SUMMARY BY OPERATING SEGMENT

The Company's products and operations are managed and reported in two operating
segments--Chemicals and Polymers. As previously announced, Eastman is pursuing a
plan to separate into two independent public companies by the end of 2001--a
specialty chemicals and plastics company which will be named Eastman Company,
and a yet unnamed PET plastics and acetate fibers company. The Eastman Company
would include coatings, adhesives, and inks; specialty polymers and plastics;
performance chemicals and intermediates products; Eastman's digital business
investments including ShipChem, Inc. ("ShipChem"); and Eastman's investment in
Genencor. The PET plastics and acetate fibers company would include Eastman's
EASTAPAK PET polymers for container plastics; acetate fibers; and polyethylene
products. In preparation for the planned spin-off and related management
changes, certain specialty plastics products, primarily copolyesters and
cellulosic plastics, will be moved from the Polymers segment to the Chemicals
segment, effective in 2001. The Chemicals and Polymers segments will be restated
to reflect these changes effective with the second quarter 2001.

CHEMICALS SEGMENT



                                                                                   FIRST QUARTER
(Dollars in millions)                                                            2001          2000       CHANGE
                                                                                                 
Sales                                                                            $637          $556         15%
Operating earnings                                                                 22            55        (60)


For the first quarter 2001, sales revenue for the Chemicals segment was sharply
higher mainly due to increased volumes associated with acquisitions and overall
increased selling prices driven by higher raw materials and energy costs.


                                       16
   17
Sales revenue for coatings, adhesives, specialty polymers, and inks products
increased sharply in the first quarter 2001 mainly due to substantially higher
sales volumes resulting from acquisitions and moderately higher selling prices
which were driven by higher raw materials and energy costs. For performance
chemicals and intermediates products, sales revenue declined moderately due to
significantly lower volumes for oxo derivative products which were partially
offset by solidly higher selling prices driven by higher raw materials and
energy costs. For fine chemicals, selling prices declined slightly in the first
quarter 2001, and lower sales volumes reflected the discontinuation of certain
product lines prior to 2001.

Operating earnings for the Chemicals segment were substantially lower as selling
price increases were not sufficient to cover higher raw materials and energy
costs. Other factors negatively impacting operating earnings included overall
lower sales volumes (excluding the effect of acquisitions), higher distribution
costs, and product mix.

POLYMERS SEGMENT



                                                                                   FIRST QUARTER
(Dollars in millions)                                                            2001          2000       CHANGE
                                                                                                 
Sales                                                                            $707          $661          7%
Operating earnings                                                                 74            77         (4)


Sales revenue for the Polymers segment increased moderately as significantly
higher selling prices and volumes for EASTAPAK PET polymers were partially
offset by lower sales volumes for fibers and polyethylene products.

Sales revenue for EASTAPAK PET polymers for container plastics increased
substantially due to both higher selling prices and volumes. Sales revenue for
fibers products declined mainly due to lower volumes resulting from the timing
of sales to Asia. Overall, specialty plastics revenues decreased due to lower
volumes for polyethylene products. However, revenue increased for the
non-polyethylene products in specialty plastics.

Margins for EASTAPAK PET polymers for container plastics improved as capacity
utilization rates increased globally and selling price increases more than
offset raw materials and energy cost increases. However, operating earnings for
the Polymers segment overall were lower as selling price increases for
polyethylene were not sufficient to cover higher raw materials and energy costs.
Operating earnings were also negatively impacted by lower volumes for fibers
products.

(For supplemental analysis of Chemicals and Polymers segment results and the
impact of recent acquisitions on revenue and volume, see Exhibits 99.01 and
99.02 to this Form 10-Q.)


                                       17
   18

SUMMARY BY CUSTOMER LOCATION

SALES BY REGION



                                                                                   FIRST QUARTER
(Dollars in millions)                                                            2001          2000       CHANGE
                                                                                                 
United States and Canada                                                         $796          $747          6%
Europe, Middle East, and Africa                                                   313           235         34
Latin America                                                                     120           102         18
Asia Pacific                                                                      115           133        (14)


Sales in the United States and Canada for first quarter 2001 were $796 million,
up 6% from 2000 first quarter sales of $747 million. The increase was primarily
attributable to higher volumes resulting from the McWhorter acquisition and
increased selling prices in a number of product lines, including EASTAPAK PET
polymers.

Sales outside the United States and Canada for first quarter 2001 were $548
million, up 17% from 2000 first quarter sales of $470 million due to higher
sales volume and prices, and were 41% of total sales in the first quarter 2001
compared with 39% for the first quarter 2000. Volume growth resulting from
acquisitions substantially increased sales in Europe. Revenues for Europe were
also positively impacted by strong volume growth in EASTAPAK PET polymers and
coatings products for the automotive market, and overall higher selling prices.
Higher sales volumes and selling prices for EASTAPAK PET polymers resulted in
increased sales for Latin America. The timing of fibers sales resulted in lower
sales in Asia Pacific.

LIQUIDITY, CAPITAL RESOURCES AND OTHER FINANCIAL DATA

CASH FLOW


                                                                                    FIRST QUARTER
(Dollars in millions)                                                            2001           2000
                                                                                          
Net cash provided by (used in)
      Operating activities                                                      $(124)          $ 142
      Investing activities                                                        (69)            (89)
      Financing activities                                                        137            (187)
                                                                                -----           -----
Net change in cash and cash equivalents                                         $ (56)          $(134)
                                                                                =====           =====
Cash and cash equivalents at end of period                                      $  45           $  52
                                                                                =====           =====



                                       18
   19

Cash used in operating activities for the first quarter 2001 reflects an
increase in working capital related to a decrease in trade payables, the payment
of certain employee incentive compensation, a build-up of inventories related to
a planned shutdown for plant maintenance, and higher receivables related to the
increase in sales revenue. In first quarter 2000, cash flows from operations
were positively impacted by a deferred gain on currency options settled in that
quarter. Cash used in investing activities reflects higher expenditures for
capital additions in 2001 and the acquisition of Sokolov in first quarter 2000.
Cash provided by financing activities in the first quarter 2001 reflects an
increase in commercial paper and other short-term borrowings for general
operating purposes and, in first quarter 2000, a repayment of borrowings
associated with acquisitions.

Available cash will be used to fund dividends, maintain a strong balance sheet
including the repayment of debt, weighed against share repurchases.

CAPITAL EXPENDITURES AND OTHER COMMITMENTS

For 2001, the Company estimates that depreciation will be about $375 million and
that capital expenditures will be approximately $300 million. Long-term
commitments related to planned capital expenditures are not material. The
Company had various purchase commitments at March 31, 2001, for materials,
supplies, and energy incident to the ordinary conduct of business. These
commitments, over a period of several years, approximate $1.4 billion.

LIQUIDITY

On July 13, 2000, Eastman entered into an $800 million revolving credit facility
(the "Credit Facility"), and on December 8, 2000, Eastman entered into a
short-term $150 million credit agreement (the "Credit Agreement"). Although the
Company does not have any amounts outstanding under the Credit Facility or the
Credit Agreement, any such borrowings would be subject to interest at varying
spreads above quoted market rates, principally LIBOR. The Credit Facility and
the Credit Agreement require facility fees on the total commitment that vary
based on Eastman's credit rating. The rate for such fees on the Credit Facility
was 0.125% and 0.085% as of March 31, 2001, and March 31, 2000, respectively;
the rate for such fees on the Credit Agreement was 0.125% as of March 31, 2001.
The Credit Facility and the Credit Agreement contain a number of covenants and
events of default, including the maintenance of certain financial ratios.
Eastman was in compliance with all such covenants for all periods.

Eastman utilizes commercial paper, generally with maturities of 90 days or less,
to meet its liquidity needs. Because the Credit Facility that provides liquidity
support for the commercial paper expires in July 2005, the commercial paper
borrowings at March 31, 2001, are classified as long-term borrowings as the
Company has the ability to refinance such borrowings long term. As of March 31,
2001, the Company's commercial paper outstanding balance was $600 million at an
effective interest rate of 5.84%. At March 31, 2000, the Company's commercial
paper outstanding balance was $502 million at an effective interest rate of
6.12%.

The Company has an effective registration statement on file with the Securities
and Exchange Commission to issue up to $1 billion of debt or equity securities.
No securities have been sold from this shelf registration.


                                       19
   20

In 1999, the Company entered into an agreement that allows the Company to sell
undivided interests in certain domestic trade accounts receivable under a
planned continuous sale program to a third party. Under this agreement,
receivables sold to the third party totaled $200 million at March 31, 2001, and
December 31, 2000. Undivided interests in designated receivable pools were sold
to the purchaser with recourse limited to the receivables purchased. Fees to be
paid by the Company under this agreement are based on certain variable market
rate indices. For additional information concerning this agreement, see Note 11
to the Consolidated Financial Statements.

In July 2000, the Company completed the acquisition of McWhorter for
approximately $200 million in cash and the assumption of approximately $155
million in debt, of which $141 million was subsequently repaid. This transaction
was funded with available cash and commercial paper borrowings.

As of February 21, 2000, the Company acquired 76% of the shares of Sokolov.
During the second quarter 2000, the Company acquired an additional 21% of the
shares resulting in 97% ownership of Sokolov as of December 31, 2000. These
transactions, for cash consideration totaling approximately $46 million (net of
$3 million cash acquired) and the assumption of $21 million of Sokolov debt,
which was subsequently repaid, were financed with available cash and commercial
paper borrowings.

During 2000, the Company repaid $125 million of Lawter notes, $21 million of
debt assumed in the Sokolov acquisition, and $141 million of debt assumed in the
McWhorter acquisition. Additional indebtedness of $208 million, primarily in the
form of short-term notes payable, was incurred during 2000 for general operating
purposes, and approximately $184 million of such borrowings were repaid during
2000. Interest rates for these notes range from 6.33% to 7.40%.

The Company is currently authorized to repurchase up to $400 million of its
common stock. During 2000, 1,575,000 shares of common stock at a total cost of
approximately $57 million, or an average price of approximately $36 per share,
were repurchased under this authorization. No shares were repurchased during the
first quarter 2001. A total of 2,669,800 shares of common stock at a cost of
approximately $107 million, or an average price of approximately $40 per share,
has been repurchased under the authorization. Repurchased shares may be used to
meet common stock requirements for compensation and benefit plans and other
corporate purposes.

On May 1, 2001, the Company announced that it has completed the asset
acquisition of the hydrocarbon resins and select portions of the rosin-based
resins business from Hercules Incorporated ("Hercules") for approximately $244
million. Hercules facilities acquired are located in the United States, the
Netherlands, England, and Mexico. Additionally, certain operating assets
acquired will be operated under contract with Hercules at shared facilities in
the United States. The transaction, which was financed with commercial paper
borrowings and short-term notes payable, will be accounted for as a purchase.

As part of its previously announced business portfolio changes, which included
plans to divest or restructure a portion of its fine chemicals business, Eastman
announced on April 16, 2001, it is restructuring its fine chemicals business and
will retain ownership of its Arkansas facility and will continue operating the
Tennessee portion of this business, while continuing to evaluate options
regarding its facilities in Wales and Hong Kong.

The Company anticipates that no contribution to its defined benefit pension plan
will be required for 2001.

Available sources of capital, together with cash flows from operations, are
expected to be sufficient to meet foreseeable cash flow requirements.


                                       20
   21

DIVIDENDS

The Company declared cash dividends of $0.44 per share in the first quarter 2001
and the first quarter 2000.

RECENTLY ISSUED ACCOUNTING STANDARDS

In September 2000, the Financial Accounting Standards Board ("FASB") issued SFAS
140, "Accounting for Transfers and Servicing of Financial Assets and
Extinguishments of Liabilities." SFAS 140, which replaces SFAS 125, "Accounting
for Transfers and Servicing of Financial Assets and Extinguishments of
Liabilities," addresses certain issues not previously addressed in SFAS 125.
SFAS 140 is effective for transfers and servicing occurring after March 31,
2001, and, for certain provisions, fiscal years ending after December 15, 2000.
The Company does not expect the adoption of SFAS 140 to have a significant
impact on Eastman's consolidated financial statements.

OUTLOOK

For 2001, the Company:
         -        Expects the global macroeconomic environment and slower Gross
                  Domestic Product ("GDP") growth will continue to have a
                  negative effect on the Company's volume growth and earnings;
         -        Anticipates that raw materials and energy costs will be lower
                  in the second and third quarters than the first quarter, as
                  the cost of propane comes down in the marketplace;
         -        Expects a planned maintenance shutdown in the coal gas
                  facility in the second quarter will result in lower production
                  quantities and higher maintenance costs, negatively impacting
                  unit manufacturing costs in the second quarter;
         -        Expects that EASTAPAK PET polymer margins will improve due to
                  increases in selling prices which are expected to exceed raw
                  materials and energy cost increases. Additionally, the Company
                  expects that EASTAPAK PET polymer sales volumes will be higher
                  in the second quarter than the first quarter, although the
                  increase is expected to be dampened by pre-buying that
                  occurred at the end of the first quarter and the cooler
                  weather in April in Europe and North America;
         -        Expects earnings in the second quarter to be higher than the
                  first quarter 2001 as a result of announced selling price
                  increases effective in the second quarter, lower raw materials
                  and energy costs, and a lower cost structure, including
                  efficiency gains resulting from the continued digitization of
                  the Company's business;
         -        Expects earnings for second and third quarters 2001 to improve
                  sequentially over the first quarter 2001;
         -        Expects demand for chemicals to be seasonally up in second
                  quarter 2001 but down year over year net of acquisitions;
         -        Expects annual worldwide PET volume growth of 10% and expects
                  the supply and demand balance for EASTAPAK PET polymers for
                  container plastics to improve. The Company expects its
                  EASTAPAK PET polymers for container plastics volume growth to
                  be in line with worldwide industry demand and margins to
                  improve in second quarter;
         -        Expects to eliminate additional labor and non-labor costs
                  during 2001, raising the total cost reduction goal from $200
                  million at year-end 2000 to $300 million by year-end 2001;
         -        Expects that costs for upgrading Eastman's enterprise resource
                  planning software system from SAP R2 to SAP R3 to continue
                  during 2001 as implementation is planned to be essentially
                  completed in all regions by year-end 2001;


                                       21
   22

         -        Expects to further integrate recent acquisitions into the
                  Company's processes during 2001 and that margins from the
                  acquired assets will improve during the year as integration
                  efforts progress;
         -        Expects to continue to recognize costs throughout 2001 related
                  to ShipChem as it builds capability to add new customers;
         -        Expects to restructure its fine chemicals business and that
                  such restructuring could result in a charge to earnings
                  related to potential loss on sale of assets for a number of
                  sites or other restructuring costs related to fine chemical
                  product lines not divested;
         -        Anticipates that its capital expenditures for 2001 will be
                  approximately $300 million;
         -        Anticipates available cash will be used to fund dividends,
                  maintain a strong balance sheet including the repayment of
                  debt, weighed against share repurchases.

Based upon the expectations described above, as of April 26, 2001 (the date of
its first quarter 2001 sales and earnings press release) the Company anticipated
that the second quarter 2001 earnings per share would be approximately $0.68 per
share.

By the end of the fourth quarter 2001, the Company expects to become two
independent public companies, a specialty chemicals and plastics company which
will be named Eastman Company, and a yet unnamed PET plastics and acetate fibers
company, through a spin-off in the form of a tax-free stock dividend. Although
many issues are pending in connection with the planned spin-off, the Company:

         -        Expects to continue the $0.44 quarterly dividend until the
                  spin-off;
         -        Expects that, immediately after the spin-off, Eastman
                  shareowners will own shares in both of the new entities;
         -        Expects that Eastman's Chairman of the Board and Chief
                  Executive Officer, Mr. Earnest W. Deavenport, Jr., will retire
                  after the spin-off is complete, and that Eastman's other
                  leadership and Board of Directors will be divided between the
                  two new companies;
         -        Expects that upon the completion of the spin-off at the end of
                  2001, Mr. J. Brian Ferguson, President of Eastman's Chemicals
                  Group, will become Chief Executive Officer of Eastman Company,
                  and Mr. Allan R. Rothwell, President of Eastman's Polymers
                  Group, will become Chief Executive Officer of the new PET
                  plastics and acetate fibers company.
         -        Expects Eastman Company to own approximately 70% of Eastman
                  Chemical Company's plant, property and equipment assets
                  throughout the world, with the PET plastics and acetate
                  fibers company expected to own the remaining 30%. The asset
                  allocation was measured based on net book value of the assets
                  as of December 31, 2000. A more complete breakdown is filed
                  as Exhibit 99.03 to this Form 10-Q;
         -        Expects that the asset allocation will enable each of the new
                  companies to maximize growth and efficiency, maintain the
                  value inherent in their current production facilities, provide
                  flexibility to focus on independent strategies for the future,
                  and retain the strengths of vertical integration;
         -        Expects the division of administrative and support services
                  to follow approximately the 70/30 asset allocation.

Beyond 2001, the Company:

         -        Expects the separation of Eastman Company from the PET
                  plastics and acetate fibers company will allow the two
                  companies to concentrate their respective efforts and
                  resources on specific strategies to create shareowner value,
                  providing shareowners with ownership interests in two highly
                  focused entities;
         -        Believes that Eastman Company will be a world leader in the
                  specialty chemicals and plastics industry, with a strong focus
                  on providing customer solutions; that this company will
                  experience accelerated growth through increased management
                  focus and execution of appropriate strategies; and that market
                  transparency and value recognition for the technology and
                  services businesses that will become part of this company,
                  such as ShipChem and Genencor, will be enhanced;
         -        Believes that the PET plastics and acetate fibers company will
                  be a world market and cost position leader in PET plastics and
                  acetate fibers, and that consistently strong cash flows and
                  the integrated polyethylene business will allow this company
                  to remain financially strong throughout business cycles;




                                       22
   23

         -        Expects that the Board of Directors for each new company will
                  determine its own company's dividend policy, but anticipates
                  that the initial combined dividend of the two new companies
                  will be equal to Eastman's current dividend;
         -        Anticipates the capital structure of each new company will be
                  appropriate for the company's financial profile and that each
                  company will maintain investment-grade ratings.

FORWARD-LOOKING STATEMENTS

The expectations under "Outlook" and certain other statements in this report may
be forward-looking in nature as defined in the Private Securities Litigation
Reform Act of 1995. These statements and other written and oral forward-looking
statements made by the Company from time to time relate to such matters as
planned capacity increases and utilization; capital spending; expected
depreciation and amortization; environmental matters; legal proceedings; effects
of hedging raw material and energy costs and foreign currencies; global and
regional economic conditions, and their effect on manufacturing and chemical
industries and on Eastman; raw material and energy costs; overall demand for
chemicals, fibers, and plastics; future earnings from recently acquired
businesses and assets; supply and demand, volume, price, cost, margin, and sales
and earnings and cash flow expectations and strategies for individual products,
businesses, and segments as well as for the whole of Eastman Chemical Company;
cash requirements and uses of available cash; cost reduction targets;
development, production, commercialization, and acceptance of new products,
services, and technologies; acquisitions and dispositions of certain businesses
and assets, and product portfolio changes; and the planned separation of
Eastman's current businesses into two independent companies by the end of 2001.

These plans and expectations are based upon certain underlying assumptions,
including those mentioned within the text of the specific statements. Such
assumptions are in turn based upon internal estimates and analyses of current
market conditions and trends, management plans and strategies, economic
conditions, and other factors. These plans and expectations and the assumptions
underlying them are necessarily subject to risks and uncertainties inherent in
projecting future conditions and results. Actual results could differ materially
from expectations expressed in the forward-looking statements if one or more of
the underlying assumptions and expectations proves to be inaccurate or is
unrealized. In addition to the factors discussed in this report, the following
are some of the important factors that could cause the Company's actual results
to differ materially from those projected in any such forward-looking
statements:

         -        The Company has announced that it will separate into two
                  independent companies by the end of the fourth quarter, 2001,
                  through a spin-off in the form of a tax-free stock dividend.
                  The separation of Eastman's business into two companies--a
                  specialty chemicals and plastics company which will be named
                  Eastman Company, and a yet unnamed PET plastics and acetate
                  fibers company--is expected to allow the two companies to
                  concentrate their respective efforts and resources on
                  strategies specific to each business, providing shareowners
                  with ownership interests in two highly focused entities. There
                  can be no assurance that any or all of such goals or
                  expectations will be realized.

         -        The planned spin-off remains subject to governmental and other
                  approvals, including shareowner approval, if any, and other
                  customary conditions. While it is Eastman's expectation that
                  the Internal Revenue Service ("IRS") will agree that the
                  spin-off as structured will be tax-free, there can be no
                  assurance that such determination will be reached by the IRS.

         -        The Company has manufacturing and marketing operations
                  throughout the world, with over 40% of the Company's revenues
                  attributable to sales outside the United States. Economic
                  factors, including foreign currency exchange rates, could
                  affect the Company's revenues, expenses, and results. Although
                  the Company utilizes risk management tools, including hedging,
                  as appropriate, to mitigate market fluctuations in foreign
                  currencies, any changes in strategy in regard to risk
                  management tools can also affect revenues, expenses, and
                  results, and there can be no assurance that such measures will
                  result in cost savings or that all market fluctuation exposure
                  will be eliminated. In addition, changes in laws, regulations,
                  or other political factors in any of the countries in which
                  the Company operates could affect business in that country or
                  region, as well as the Company's results of operations.


                                       23
   24

         -        The Company has made and may continue to make acquisitions,
                  divestitures, and investments, and enter into alliances, as
                  part of its growth strategy. The completion of such
                  transactions are subject to the timely receipt of necessary
                  regulatory and other consents and approvals needed to complete
                  the transactions which could be delayed for a variety of
                  reasons, including the satisfactory negotiation of the
                  transaction documents and the fulfillment of all closing
                  conditions to the transactions. Additionally, after completion
                  of the transactions, there can be no assurance that such
                  transactions will be successfully integrated on a timely and
                  cost-efficient basis or that they will achieve projected
                  operating earnings targets.
         -        The Company has made and may continue to make strategic
                  e-business investments, including formation of joint ventures
                  and investments in other e-commerce businesses, in order to
                  build Eastman's E-business capabilities. There can be no
                  assurance that such investments will achieve their objectives
                  or that they will be beneficial to the Company's results of
                  operations.
         -        During 2001, the Company will be integrating recent
                  acquisitions into the Company's processes and SAP R3 to enable
                  cost-saving and synergy opportunities. There can be no
                  assurance that such cost-saving and synergy opportunities will
                  be realized or that the integration efforts will be completed
                  as planned.
         -        The Company owns assets in the form of equity in other
                  companies, including joint ventures, e-commerce investments,
                  and Genencor. Such investments, some of which are minority
                  investments in companies which are not managed or controlled
                  by the Company, are subject to all of the risks associated
                  with changes in value of such investments including: dilution
                  of the Company's ownership interest due to subsequent
                  financings at lower per share prices; declines in the market
                  value of such investments due to the investee's inability to
                  obtain additional financing on favorable terms; and declines
                  in the market valuation of those companies whose shares are
                  publicly traded.
         -        The Company has undertaken and will continue to undertake
                  productivity and cost reduction initiatives and organizational
                  restructurings to improve performance and generate cost
                  savings. There can be no assurance that these will be
                  completed as planned, beneficial, or that estimated cost
                  savings from such activities will be realized.
         -        In addition to cost reduction initiatives, the Company is
                  striving to improve margins on its products through price
                  increases, where warranted and accepted by the market;
                  however, the Company's earnings could be negatively impacted
                  should such increases be unrealized, not be sufficient to
                  cover increased raw materials and energy costs, or have a
                  negative impact on demand and volume.
         -        The Company is reliant on certain strategic raw materials for
                  its operations and utilizes risk management tools, including
                  hedging, as appropriate, to mitigate short-term market
                  fluctuations in raw materials and energy costs. There can be
                  no assurance, however, that such measures will result in cost
                  savings or that all market fluctuation exposure will be
                  eliminated.
         -        The Company's competitive position in the markets in which it
                  participates is, in part, subject to external factors. For
                  example, supply and demand for certain of the Company's
                  products is driven by end-use markets and worldwide capacities
                  which, in turn, impact demand for and pricing of the Company's
                  products.
         -        The Company has an extensive customer base; however, loss of
                  certain top customers could adversely affect the Company's
                  financial condition and results of operations until such
                  business is replaced.
         -        Limitation of the Company's available manufacturing capacity
                  due to significant disruption in its manufacturing operations
                  could have a material adverse affect on revenues, expenses,
                  and results.
         -        The Company's facilities and businesses are subject to complex
                  health, safety, and environmental laws and regulations, which
                  require and will continue to require significant expenditures
                  to remain in compliance with such laws and regulations
                  currently and in the future. The Company's accruals for such
                  costs and associated liabilities are believed to be adequate,
                  but are subject to changes in estimates on which the accruals
                  are based. The estimates depend on a number of factors
                  including those associated with ongoing operations and
                  remedial requirements. Ongoing operations can be affected by
                  unanticipated government enforcement action, which in turn is
                  influenced by the nature of the allegation


                                       24
   25

         and the complexity of the site. Likewise, changes in chemical control
         regulations and testing requirements can increase costs or result in
         product deselection. Remedial requirements at contaminated sites are
         dependent on the nature of the remedy, the outcome of discussions with
         regulatory agencies and other potentially responsible parties at
         multi-party sites, and the number and financial viability of other
         potentially responsible parties.
- -        The Company's operations are parties to or targets of lawsuits, claims,
         investigations, and proceedings, including product liability, personal
         injury, patent and intellectual property, commercial, contract,
         environmental, antitrust, health and safety, and employment matters,
         which are being handled and defended in the ordinary course of
         business. The Company believes amounts reserved are adequate for such
         pending matters; however, results of operations could be affected by
         significant litigation adverse to the Company.

The foregoing list of important factors does not include all such factors nor
necessarily present them in order of importance. This disclosure, including that
under "Outlook" and "Forward-Looking Statements," and other forward-looking
statements and related disclosures made by the Company in this filing and
elsewhere from time to time, represent management's best judgment as of the date
the information is given. The Company does not undertake responsibility for
updating any of such information, whether as a result of new information, future
events, or otherwise. You are advised, however, to consult any further public
Company disclosures (such as in our filings with the Securities and Exchange
Commission or in Company press releases) on related subjects.

- ----------------------------
EASTAPAK is a registered trademark of Eastman Chemical Company.


                                       25
   26

PART II. OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

         GENERAL

         The Company's operations are parties to or targets of lawsuits, claims,
         investigations, and proceedings, including product liability, personal
         injury, patent and intellectual property, commercial, contract,
         environmental, antitrust, health and safety, and employment matters,
         which are being handled and defended in the ordinary course of
         business. While the Company is unable to predict the outcome of these
         matters, it does not believe, based upon currently available facts,
         that the ultimate resolution of any of such pending matters, including
         the sorbates litigation described in the following paragraphs, will
         have a material adverse effect on the Company's overall financial
         position or results of operations. However, adverse developments could
         negatively impact earnings in a particular period.

         SORBATES LITIGATION

         As previously reported, on September 30, 1998, the Company entered into
         a voluntary plea agreement with the U.S. Department of Justice and
         agreed to pay an $11 million fine to resolve a charge brought against
         the Company for violation of Section One of the Sherman Act. Under the
         agreement, the Company entered a plea of guilty to one count of
         price-fixing for sorbates, a class of food preservatives, from January
         1995 through June 1997. The plea agreement was approved by the United
         States District Court for the Northern District of California on
         October 21, 1998. The Company recognized the entire fine in third
         quarter 1998 and is paying the fine in installments over a period of
         five years. On October 26, 1999, the Company pleaded guilty in a
         Federal Court of Canada to a violation of the Competition Act of Canada
         and was fined $780,000 (Canadian). The plea admitted that the same
         conduct that was the subject of the September 30, 1998 plea in the
         United States had occurred with respect to sorbates sold in Canada, and
         prohibited repetition of the conduct and provides for future
         monitoring. The fine has been paid and was recognized as a charge
         against earnings in the fourth quarter 1999.

         In addition, the Company, along with other companies, is currently a
         defendant in twenty-one antitrust lawsuits brought subsequent to the
         Company's plea agreements as putative class actions on behalf of
         certain purchasers of sorbates in the United States and Canada. In each
         lawsuit, the plaintiffs allege that the defendants engaged in a
         conspiracy to fix the price of sorbates and that the class members paid
         more for sorbates than they would have paid absent the defendants'
         conspiracy. Seven of the lawsuits are pending in California state court
         in a consolidated action and allege state antitrust and consumer
         protection violations on behalf of classes of indirect purchasers of
         sorbates; six of the lawsuits are pending in the United States District
         Court for the Northern District of California in a consolidated action
         and allege federal antitrust violations on behalf of classes of direct
         purchasers of sorbates; two lawsuits were filed in Tennessee state
         courts under the antitrust and consumer protection laws of various
         states, including Tennessee, on behalf of classes of indirect
         purchasers of sorbates in those states; two lawsuits were filed in
         Wisconsin State Court under various state antitrust laws on behalf of a
         class of indirect purchasers of sorbates in those states; one lawsuit
         was filed in Kansas State Court under Kansas antitrust laws on behalf
         of a class of indirect purchasers of sorbates in that state; one
         lawsuit was filed in New Mexico State Court under New Mexico antitrust
         laws on behalf of a class of indirect purchasers of sorbates in that
         state; one lawsuit was filed in the Ontario Superior Court of Justice
         under the federal competition law and pursuant to common law causes of
         action on behalf of a class of direct and indirect purchasers of
         sorbates in Canada; and one lawsuit was filed in


                                       26
   27

         the Quebec Superior Court under the federal competition law on behalf
         of a class of direct and indirect purchasers of sorbates in the
         Province of Quebec. The plaintiffs in most cases seek damages of
         unspecified amounts, attorneys' fees and costs, and other unspecified
         relief; in addition, certain of the actions claim restitution,
         injunction against alleged illegal conduct, and other equitable relief.
         The Company has reached settlements in the direct and indirect
         purchaser class actions pending in California. The California direct
         purchaser settlement has received final court approval; the California
         indirect purchaser settlement has yet to be finally approved by the
         court. One of the two indirect purchaser actions in Tennessee has been
         preliminarily approved by the trial court in Davidson County,
         Tennessee. The Company has also reached preliminary settlements that
         would resolve the Wisconsin and New Mexico indirect purchaser actions;
         however, these settlements require further court approval. Each of the
         remaining class actions is in the preliminary discovery stage, with no
         class having been certified to date.

         The Company has also been included as a defendant in two separate
         lawsuits concerning sorbates currently pending in the United States
         District Court for the Northern District of California, one filed on
         behalf of Dean Foods Company, Kraft Foods, Inc., Ralston Purina
         Company, McKee Foods Corporation, and Nabisco, Inc; and the other filed
         on behalf of Conopco, Inc. Both lawsuits allege that the defendants
         engaged in a conspiracy to fix the price of sorbates in violation of
         Section One of the Sherman Act and that the plaintiffs were direct
         purchasers of sorbates from the defendants. These plaintiffs elected to
         opt out of the final class action settlement of the federal direct
         purchaser cases in California and are pursuing their claims
         individually.

         The Company intends to continue vigorously to defend these actions
         unless they can be settled on terms acceptable to the parties. These
         matters could result in the Company being subject to monetary damages
         and expenses. The Company recognized charges to earnings in the fourth
         quarter 1998, the fourth quarter 1999, and the first and second
         quarters of 2000 for estimated costs, including legal fees, related to
         the pending sorbates litigation described above. The ultimate outcome
         of these matters cannot presently be determined, however, and they may
         result in greater or lesser liability than that currently provided for
         in the Company's financial statements.

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

                  (a)      Exhibits filed as part of this report are listed in
         the Exhibit Index appearing on page 29.

                  (b)      Reports on Form 8-K

                           On February 5, 2001, the Company filed a report on
                           Form 8-K concerning its plans to separate into two
                           independent public companies by the end of 2001--a
                           specialty chemicals and plastics company, and a PET
                           plastics and acetate fibers company.


                                       27
   28

                                   SIGNATURES

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 thereunto duly authorized.

                                             Eastman Chemical Company



Date: May 7, 2001                            By: /s/ James P. Rogers
                                                 -------------------------------
                                                 James P. Rogers
                                                 Senior Vice President and
                                                 Chief Financial Officer


                                       28
   29

                                  EXHIBIT INDEX



    EXHIBIT                                                                                           SEQUENTIAL
    NUMBER                                         DESCRIPTION                                       PAGE NUMBER
    -------         -------------------------------------------------------------------------        -----------
                                                                                               
     3.01           Amended and Restated Certificate of Incorporation of Eastman Chemical
                    Company (incorporated herein by reference to Exhibit 3.01 to Eastman
                    Chemical Company's Registration Statement on Form S-1, File No. 33-72364,
                    as amended)

     3.02           Amended and Restated Bylaws of Eastman Chemical Company, as amended
                    October 5, 2000 (incorporated herein by reference to Exhibit 3.02 to
                    Eastman Chemical Company's Quarterly Report on Form 10-Q for the quarter
                    ended September 30, 2000)

     4.01           Form of Eastman Chemical Company Common Stock certificate as amended
                    February 1, 2001                                                                        31-32

     4.02           Stockholder Protection Rights Agreement dated as of December 13, 1993,
                    between Eastman Chemical Company and First Chicago Trust Company of New
                    York, as Rights Agent (incorporated herein by reference to Exhibit 4.4 to
                    Eastman Chemical Company's Registration Statement on Form S-8 relating to
                    the Eastman Investment Plan, File No. 33-73810)

     4.03           Indenture, dated as of January 10, 1994, between Eastman Chemical Company
                    and The Bank of New York, as Trustee (the "Indenture") (incorporated
                    herein by reference to Exhibit 4(a) to Eastman Chemical Company's current
                    report on Form 8-K dated January 10, 1994 (the "8-K"))

     4.04           Form of 6 3/8% Notes due January 15, 2004 (incorporated herein by
                    reference to Exhibit 4(c) to the 8-K)

     4.05           Form of 7 1/4% Debentures due January 15, 2024 (incorporated herein by
                    reference to Exhibit 4(d) to the 8-K)

     4.06           Officers' Certificate pursuant to Sections 201 and 301 of the Indenture
                    (incorporated herein by reference to Exhibit 4(a) to Eastman Chemical
                    Company's Current Report on Form 8-K dated June 8, 1994 (the "June 8-K"))

     4.07           Form of 7 5/8% Debentures due June 15, 2024 (incorporated herein by
                    reference to Exhibit 4(b) to the June 8-K)

     4.08           Form of 7.60% Debentures due February 1, 2027 (incorporated herein by
                    reference to Exhibit 4.08 to Eastman Chemical Company's Annual Report on
                    Form 10-K for the year ended December 31, 1996 (the "1996 10-K"))



                                       29
   30

                            EXHIBIT INDEX (CONTINUED)



    EXHIBIT                                                                                           SEQUENTIAL
    NUMBER                                         DESCRIPTION                                       PAGE NUMBER
    -------         -------------------------------------------------------------------------        -----------
                                                                                               
     4.09           Officer's Certificate pursuant to Sections 201 and 301 of the Indenture
                    related to 7.60% Debentures due February 1, 2027  (incorporated herein by
                    reference to Exhibit 4.09 to the 1996 10-K)

     4.10           $200,000,000 Accounts Receivable Securitization agreement dated April 13,
                    1999 (amended April 11, 2000), between the Company and Bank One, NA, as
                    agent.  Pursuant to Item 601(b)(4)(iii) of Regulation S-K, in lieu of
                    filing a copy of such agreement, the Company agrees to furnish a copy of
                    such agreement to the Commission upon request.

     4.11           Credit Agreement, dated as of July 13, 2000 (the "Credit Agreement")
                    among Eastman Chemical Company, the Lenders named therein, and Citibank,
                    N.A. as Agent (incorporated herein by reference to Exhibit 4.11 to Eastman
                    Chemical Company's Quarterly Report on Form 10-Q for the quarter ended June
                    30, 2000.

    *10.01          Eastman Chemical Company Benefit Security Trust dated
                    December 24, 1997, as amended February 1, 2001                                    33 - 58

     12.01          Statement re Computation of Ratios of Earnings to Fixed Charges                        59

     99.01          Operating Segment Information (Sales Revenue Change, Volume Effect and
                    Price Effect)                                                                          60

     99.02          Acquisition Information (Sales Revenue and Volume Growth Comparison --
                    With and Without Acquisitions)                                                         61

     99.03          Summary of Plant, Property and Equipment Asset Allocation                              62
                    between Eastman Company and the PET Plastics & Acetate
                    Fibers Company


- --------------------------------------------------------------------------------
*Management contract or compensatory plan or arrangement filed pursuant to Item
601(b)(10)(iii) of Regulation S-K.


                                       30