SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

                                    FORM 8-K

                                 CURRENT REPORT

                     PURSUANT TO SECTION 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934


        Date of report (Date of earliest event reported): April 23, 2003



                              Eastman Kodak Company
               (Exact name of registrant as specified in charter)



New Jersey                            1-87                   16-0417150
- ------------------------------------------------------------------------
(State or Other Jurisdiction       (Commission            (IRS Employer
     of Incorporation)             File Number)      Identification No.)


                                343 State Street,
                            Rochester, New York 14650
               (Address of Principal Executive Office) (Zip Code)


        Registrant's telephone number, including area code (585) 724-4000
                                                            -------------


Item 7. Financial Statements and Exhibits - ------------------------------------------ (c) Exhibits -------- Exhibit 99.1 Press release issued April 23, 2003 Furnished with regarding financial results for first this document quarter of 2003 Exhibit 99.2 Financial discussion document issued Furnished with April 23, 2003 regarding financial this document results for first quarter of 2003 Item 9. Regulation FD Disclosure - --------------------------------- In accordance with Securities and Exchange Commission Release No. 33-8126, the following information, which is intended to be furnished under Item 12, "Results of Operations and Financial Condition," is instead being furnished under Item 9, "Regulation FD Disclosure." This information, including the exhibits attached hereto, shall not be deemed "filed" for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the "Exchange Act"), or incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing. On April 23, 2003, Eastman Kodak Company issued a press release and a supplemental financial discussion document describing its financial results for its first fiscal quarter ended March 31, 2003. Copies of the press release and financial discussion document are attached as Exhibits 99.1 and 99.2, respectively, to this report. Within the Company's first quarter 2003 press release and financial discussion document, which are attached as Exhibits 99.1 and 99.2, respectively, the Company makes reference to certain non-GAAP financial measures including "Income (loss) from continuing operations, excluding non-operational items", "Operating cash flow", and "Free cash flow", which have a directly comparable GAAP financial measure, and to certain calculations that are based on non-GAAP financial measures, including "Days sales outstanding" and "Days supply in inventory." The Company believes that these measures represent important internal measures of performance. Accordingly, where these non-GAAP measures are provided, it is done so that investors have the same financial data that management uses with the belief that it will assist the investment community in properly assessing the underlying performance of the company on a year-over-year and quarter-sequential basis. Whenever such information is presented, the Company has complied with the provisions of the rules under Regulation G and Item 12 of Form 8-K. The specific reasons, in addition to the reasons described above, why the Company's management believes that the presentation of the non-GAAP financial measures provides useful information to investors regarding Kodak's financial condition, results of operations and cash flows are as follows: Income (loss) from continuing operations, excluding non-operational items - The Company's management believes that presenting income from continuing operations, excluding non-operational items, is an important additional measure of performance that can be used for comparing results between reporting periods. These operating measures represent the principle internal measures of performance, and form the basis of internal management performance expectations and incentive compensation. Operating cash flow / Free cash flow - The Company believes that the presentation of operating and free cash flow is useful information to investors as they facilitate the comparison of cash flows between reporting periods. In addition, management utilizes these measures as tools to assess the Company's ability to repay debt and repurchase its own common stock, after it has satisfied its working capital needs, dividends, and funded capital expenditures, acquisitions and investments. The free cash flow measure equals the operating cash flow measure, excluding the impact of dividend payments. Accordingly, the Company believes that the presentation of this information is useful to investors as it provides them with the same data as management uses to facilitate their assessment of the Company's cash position. Days sales outstanding (DSO) - The Company believes that the presentation of a DSO result that includes the impact of reclassifying rebates as an offset to receivables is useful information to investors, as this calculation is more reflective of the Company's receivables performance and cash collection efforts due to the fact that most customers reduce their actual cash payment to the Company by the amount of rebates owed to them. Days supply in inventory (DSI) - The Company believes that the presentation of a DSI result that is based on inventory before the LIFO reserve is useful information to investors, as this calculation is more reflective of the Company's actual inventory turns due to the fact that the inventory values in the calculation are based on current cost.

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 hereunto duly authorized. EASTMAN KODAK COMPANY By: /s/ Robert P. Rozek ------------------------ Name: Robert P. Rozek Title: Controller Date: April 23, 2003

EXHIBIT INDEX ------------- Exhibit No. Description - ---------- ------------ 99.1 Press release issued April 23, 2003 regarding financial results for first quarter 2003 99.2 Financial discussion document issued April 23, 2003 regarding financial results for first quarter 2003

                                                                    Exhibit 99.1

           Kodak Reports 1st-Quarter Net Income of 4 Cents Per Share;
                     Sales Rise 1 Percent to $2.740 Billion

    ROCHESTER, N.Y.--(BUSINESS WIRE)--April 23, 2003--Eastman Kodak
Company (NYSE:EK):

         EPS from Continuing Operations, Excluding Charges and
                      Other Items, Total 14 Cents

    Eastman Kodak Company today said that first-quarter net income, in
accordance with Generally Accepted Accounting Principles (GAAP) in the
U.S., totaled 4 cents per share and that sales rose 1%.
    Kodak's GAAP net income for the quarter included a loss from
continuing operations of 1 cent per share and earnings from
discontinued operations of 5 cents per share. Excluding the impact of
previously announced focused cost reductions and other non-operational
items, earnings from continuing operations were 14 cents per share,
consistent with the company's forecast.

    For the first quarter of 2003:

    --  Sales totaled $2.740 billion, an increase of 1% from $2.706
        billion in the first quarter of 2002. Excluding foreign
        exchange, sales declined 4%.

    --  The company reported net income of $12 million, or 4 cents per
        share, compared with net income of $39 million, or 13 cents
        per share, in the first quarter of 2002. The earnings from
        discontinued operations of $15 million, or 5 cents per share,
        in the first quarter of 2003 represent certain tax benefits.

    --  Earnings from continuing operations, excluding the impact of
        focused cost reductions and other non-operational items, were
        $39 million, or 14 cents per share. The after-tax
        non-operational items include a charge of $30 million, or 10
        cents per share, related to the previously announced focused
        cost reductions; a charge of $13 million, or 5 cents per
        share, in connection with the acquisition of technology
        qualifying as in-process research and development activities;
        a charge of $7 million, or 3 cents per share, in connection
        with an intellectual property settlement; and a tax benefit of
        $8 million, or 3 cents per share, related to the donation of
        certain patents. There were no similar significant items in
        the year-ago quarter.

    "In these difficult times, Kodak continues to deliver on its
commitment to shareholders by managing well those things within our
control and by pursuing our strategies for growth," said Chairman and
Chief Executive Officer Daniel A. Carp. "We contained costs and
strengthened the financial position of the company by paying down
debt, compared with the year-ago level, and by driving money-saving
operational improvements through our Kodak Operating System. We also
benefited from the company's broad-based product portfolio, as solid
demand for Health Imaging and Entertainment Imaging products and
services helped offset the reduced demand for consumer film caused by
the weak economy.
    "Kodak continues to execute on its growth strategies by
introducing new products and services that reinforce our heritage as
the company driving innovation and ease of use in traditional and
digital imaging markets," Carp said. "The EasyShare Printer Dock 6000,
for example, fulfills two of our four strategies: to make digital
easier and to generate the increased printing of pictures. The
EasyShare LS633 zoom digital camera is the first to use our
innovative, award-winning OLED flat-panel display technology,
reflecting our strategy to create new businesses in new markets. And
the success of our new Vision2 color-negative motion-picture film is
an example of our strategy to maximize the value of film. Executing on
these strategies today will put Kodak in a better position to
accelerate growth when the economy recovers."

    Other first-quarter 2003 details from continuing operations:

    --  Kodak's use of cash was much lower than the historical average
        in the first quarter, which is traditionally the company's
        smallest revenue quarter of the year.

    --  For the quarter, operating cash flow was a negative $98
        million, compared with a negative $46 million from the first
        quarter of 2002. The $98 million use of cash in the first
        quarter of 2003 included an acquisition totaling $54 million
        and a $21 million use of cash related to the acquisition of
        in-process research and development activities, while the
        year-ago quarter included no significant acquisitions. Net
        cash provided by continuing operations, as determined under
        GAAP, in the first quarter of 2003 was $87 million, compared
        with $84 million in the year-ago period. Additions to
        properties, acquisitions and investments in unconsolidated
        affiliates, which accounts for the difference between
        operating cash flow and net cash provided by continuing
        operations, totaled $185 million and $130 million in the first
        quarter of 2003 and the first quarter of 2002, respectively.
        (Kodak defines operating cash flow as net cash provided by
        continuing operations, as determined under GAAP, plus proceeds
        from the sale of assets minus capital expenditures,
        acquisitions, investments in unconsolidated affiliates and
        dividends.)

    --  The company's debt totaled $2.704 billion at the end of the
        quarter, and capital (total debt plus total shareholders'
        equity) totaled $5.568 billion, resulting in a debt-to-capital
        ratio of 48.6%, compared with 53.1% in the year-ago period.

    --  Gross profit on an operational basis was 30.6%, compared with
        31.8% in the year-ago period. GAAP gross profit was 30.1% in
        the first quarter, compared with 31.8% in the year-ago
        quarter. The exclusion of $14 million in accelerated
        depreciation accounts for the difference between operational
        and GAAP gross profit.

    --  Selling, general and administrative expenses on an operational
        basis were 20.2% of sales, up from 20.0% in the year-ago
        quarter. GAAP SG&A expenses were 20.7% in the first quarter,
        compared with 20.0% a year ago. The exclusion of $12 million
        for an intellectual property settlement accounts for the
        difference in operational and GAAP SG&A.

    --  Days sales outstanding (DSO) decreased approximately 11 days
        from the first quarter of 2002 and decreased approximately 2
        days quarter sequentially, reflecting effective management of
        receivables. The DSO calculation includes the impact of
        reclassifying rebates as an offset to receivables for the last
        four quarters. Without the rebate reclassification, the
        improvement in DSO was 5 days.

    --  Inventory turns increased to 5.4 turns in the first quarter of
        2003 from 4.9 in the year-ago period. The inventory turn
        calculation excludes the impact of the LIFO reserve on
        inventory for the last four quarters. Including the impact of
        the LIFO reserve, inventory turns on a GAAP basis increased to
        7.3 turns from 6.2 in the year-ago period.

    --  The board of directors last week declared a semi-annual cash
        dividend of 90 cents per share on the outstanding common stock
        of the company, payable July 16 to shareholders of record at
        the close of business on June 2.

    The segment results from continuing operations for the first
quarter of 2003 are as follows:

    --  Photography segment sales totaled $1.798 billion, down 1%. The
        segment posted a loss from operations of $25 million on an
        operational basis, compared with earnings from operations of
        $16 million a year ago. On a GAAP basis, the loss from
        operations was $46 million in the first quarter of 2003. The
        exclusion of $21 million for in-process R&D charges accounts
        for the difference in operational and GAAP earnings from
        operations for the segment. Highlights for the quarter
        included a 32% increase in sales of Digital & Applied Imaging
        products and services; a 17% increase in sales of
        Entertainment Imaging products and services; and a slight
        increase in share in the U.S. consumer film market, even as
        difficult economic conditions and high retailer inventories
        reduced sales of consumer film in the U.S.

    --  Health Imaging sales were $549 million, up 5%. Earnings from
        operations on an operational and GAAP basis for the segment
        were $109 million, up from $76 million in the year-ago period.
        Highlights included higher-than-expected sales of the newly
        introduced Kodak DirectView Computed Radiography long-length
        imaging system.

    --  Commercial Imaging sales were $372 million, up 7%. Earnings
        from operations on an operational and GAAP basis were $44
        million, compared with $48 million in the year-ago period.

    --  All Other sales were $21 million, down from $24 million.
        Losses from operations on an operational and GAAP basis
        totaled $17 million, compared with losses of $7 million in the
        year-ago period. The All Other category includes Sensors,
        Optics and miscellaneous businesses, as well as the Kodak
        Display business.

    Earnings Outlook:

    --  Significant volatility exists in the company's operational
        business estimates for the future. If current trends continue
        into the second quarter, it is possible that second-quarter
        operational earnings could fall into the range of 60 cents per
        share to 80 cents per share. However, if a pick-up in consumer
        film consumption occurs, there could be upside to this
        estimate. As a result, Kodak currently expects full-year
        earnings to come in at the low end of the non-GAAP range of
        $2.35 to $2.95 per share provided by the company in January.

    "While we continue to make progress driving operational
improvements and delivering new products, we face external challenges
beyond the control of any business today," Carp said. "Our
first-quarter results reflect an unprecedented combination of events
in recent times. Consumers have cut back significantly on travel and
vacation spending, and that has impacted picture-taking.
    "Our commercial operations turned in an excellent performance
given economic conditions," Carp said. "Cinematographers have embraced
the new Vision2 motion-picture film and Health Imaging continues to
improve its operational execution."
    "In this environment, Kodak will continue to work hard to generate
cash and look for opportunities to make the company more cost
competitive," Carp said. "We will allocate resources so that they
align with our strategies for growth and the performance of the
company's businesses.
    "We also are strengthening our growth potential with the arrival
of Antonio Perez as President and Chief Operating Officer," Carp said.
"With Antonio's help, we will seek new and more profitable ways to
increase the printing of pictures as digital photography becomes more
popular, consistent with our four strategies for growth - maximize the
value of film; making digital easy; driving output in all its forms;
and developing new businesses in new markets. Once the economy
rebounds, we intend to have Kodak positioned to take full advantage of
the opportunities available to us in the $385 billion infoimaging
market."

    Certain statements in this press release may be forward looking in
nature, or "forward-looking statements" as defined in the United
States Private Securities Litigation Reform Act of 1995. For example,
references to the Company's 2003 revenue, earnings and cash flow
expectations are forward-looking statements.
    Actual results may differ from those expressed or implied in
forward-looking statements. The forward-looking statements contained
in this press release are subject to a number of risk factors,
including the successful:

    --  Implementation of product strategies (including category
        expansion, digitization, OLED, and digital products);

    --  Implementation of intellectual property licensing strategies;

    --  Development and implementation of e-commerce strategies;

    --  Completion of information systems upgrades, including SAP;

    --  Completion of various portfolio actions;

    --  Reduction of inventories;

    --  Improvement in manufacturing productivity;

    --  Improvement in receivables performance;

    --  Reduction in capital expenditures;

    --  Improvement in supply chain efficiency;

    --  Implementation of restructurings, including personnel
        reductions;

    --  Development of the Company's business in emerging markets like
        China, India, Brazil, Mexico, and Russia.

    The forward-looking statements contained in this press release are
subject to the following additional risk factors:

    --  Inherent unpredictability of currency fluctuations and raw
        material costs;

    --  Competitive actions, including pricing;

    --  The nature and pace of technology substitution, including the
        analog-to-digital shift;

    --  Continuing customer consolidation and buying power;

    --  General economic and business conditions.

    --  Other factors disclosed previously and from time to time in
        the Company's filings with the Securities and Exchange
        Commission.

    Any forward-looking statements in this press release should be
evaluated in light of these important risk factors.

    Editor's Note: For additional information about Kodak, visit our
web site on the Internet at: www.kodak.com/



Eastman Kodak Company and Subsidiary Companies
CONSOLIDATED STATEMENT OF EARNINGS - UNAUDITED
(in millions, except per share data)

                                                 First Quarter
                                                2003       2002

  Net sales                                    $2,740     $2,706
  Cost of goods sold                            1,916      1,846
                                               ------     ------
  Gross profit                                    824        860

  Selling, general and
  administrative expenses                         566        540

  Research and development costs                  194        187

  Restructuring costs and other                    32          0
                                               ------     ------

  Earnings from continuing
  operations before interest,
  other charges, and income
  taxes                                            32        133

  Interest expense                                 37         44

  Other charges                                    21         31
                                               ------     ------

  Earnings from continuing operations
   before income taxes                            (26)        58
  (Benefit) provision for income taxes            (23)        17
                                               -------    ------

  (Loss) earnings from continuing
  operations                                       (3)        41

  Earnings (loss) from discontinued
   operations, net of income tax
   benefits of $15 and $1 for the
   quarters ended March 31, 2003 and
   2002, respectively                               15        (2)
                                               -------     ------

  NET EARNINGS                                    $ 12       $ 39
                                                ======     ======

  Basic and diluted net (loss) earnings
   per share:
   Continuing operations                       $ (.01)      $ .14
   Discontinued operations                        .05       (.01)
                                                ------     ------
  Total                                         $ .04       $ .13
                                                ======     ======

  Number of common shares used in
   basic earnings per share                     286.3       291.3
  Incremental shares from
   assumed conversion of options                  0.3         0.0
                                               ------      ------

  Number of common shares used in
   diluted earnings per share                   286.6       291.3
                                               ======      ======

  Cash dividends per share                        $ 0         $ 0
- ----------------------------------------------------------------------

  SUPPLEMENTAL INFORMATION - UNAUDITED
  (in millions)

  Provision for depreciation                    $ 202       $ 185
  After-tax exchange gains (losses)
   and effect of translation of net
   monetary items                                   -        (11)
  Cash dividends declared                           -          -
  Capital expenditures                            111         92
  Cash and marketable securities                  608        528

Net Sales from Continuing Operations by Reportable Segment and All
Other - Unaudited
(in millions)

                                                   First Quarter

                                                  2003  2002 Change

  Photography
   Inside the U.S.                               $ 687 $ 799  -14%
   Outside the U.S.                              1,111 1,015  + 9
                                                ------ -----  ----
  Total Photography                              1,798 1,814  - 1
                                                ------ -----  ----
  Health Imaging
   Inside the U.S.                                 238   248  - 4
   Outside the U.S.                                311   273  +14
                                                ------ -----  ----
  Total Health Imaging                             549   521  + 5
                                                ------ -----  ----
  Commercial Imaging
   Inside the U.S.                                 213   189  +13
   Outside the U.S.                                159   158  + 1
                                                ------ -----  ----
  Total Commercial Imaging                         372   347  + 7
                                                ------ -----  ----
  All Other
   Inside the U.S.                                  11    11    0
   Outside the U.S.                                 10    13  -23
                                                ------ -----  ----
  Total All Other                                   21    24  -13
                                                ------ ------ ----
  Total Net Sales                               $2,740 $2,706 + 1%
                                                ====== ====== ====

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

Earnings (Loss) from Continuing Operations Before Interest, Other
Charges, and Income Taxes by Reportable Segment and All Other -
Unaudited
(in millions)

                                                  First Quarter

                                               2003    2002  Change

  Photography                                 $ (46)   $ 16   -388%
   Percent of Sales                           (2.6%)    0.9%
  Health Imaging                              $ 109    $ 76   + 43%
   Percent of Sales                            19.9%   14.6%

  Commercial Imaging                           $ 44    $ 48    - 8%
   Percent of Sales                            11.8%   13.8%

  All Other                                    $ (17)  $ (7)  -143%
   Percent of Sales                           (81.0%) (29.2%)
                                              ------- ------- -----

  Total of segments                               90     133  - 32%
   Percent of Sales                              3.3%    4.9%

  Restructuring costs and other                  (46)      -
  GE settlement                                  (12)      -
                                               ------  ------ -----
  Consolidated total                            $ 32   $ 133  - 86%
                                               ======  ====== =====
  Percent of Sales                               1.2%    4.9%
- ----------------------------------------------------------------------

Net Earnings (Loss) From Continuing Operations by Reportable Segment
and All Other - Unaudited
(in millions)

                                                  First Quarter

                                               2003   2002   Change

  Photography                                $ (35)   $ 3
   Percent of Sales                           (1.9%)  0.2%

  Health Imaging                              $ 80   $ 50     + 60%
   Percent of Sales                           14.6%   9.6%

  Commercial Imaging                          $ 20   $ 24     - 17%
   Percent of Sales                            5.4%   6.9%

  All Other                                  $ (14)  $ (6)    -133%
   Percent of Sales                          (66.7%) (25.0%)
                                             ------- -------  -----

  Total of segments                           $ 51     $ 71   - 28%
   Percent of Sales                            1.9%     2.6%

  Restructuring costs and other                (46)       -
  GE settlement                                (12)       -
  Interest expense                             (37)     (44)
  Other corporate items                          3        2
  Tax benefit - contribution of patents          8        -
  Income tax effects on
   above items and taxes
   not allocated to
   segments                                     30       12
                                            ------   ------   -----

  Consolidated total                         $ (3)     $ 41   -107%
                                            ======   ======   =====
  Percent of Sales                           (0.1%)     1.5%

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

Eastman Kodak Company and Subsidiary Companies
CONSOLIDATED STATEMENT OF FINANCIAL POSITION - UNAUDITED
(in millions)

                                          March 31,        Dec. 31,
                                            2003             2002

  ASSETS

  CURRENT ASSETS
  Cash and cash equivalents                $ 597            $ 569
  Receivables, net                         2,073            2,234
  Inventories, net                         1,197            1,062
  Deferred income taxes                      534              512
  Other current assets                       164              157
                                         -------          -------
  Total current assets                     4,565            4,534
                                         -------          -------
  Property, plant and equipment, net       5,336            5,420
  Goodwill, net                              981              981
  Other long-term assets                   2,433            2,434
                                         -------          -------

  TOTAL ASSETS                           $13,315          $13,369
                                         =======          =======
- ----------------------------------------------------------------------

LIABILITIES AND SHAREHOLDERS' EQUITY

 CURRENT LIABILITIES
 Accounts payable and other current
  liabilities                           $ 3,179          $ 3,351
 Short-term borrowings                    1,659            1,442
 Accrued income taxes                       513              584
                                        -------          -------
 Total current liabilities                5,351            5,377

 OTHER LIABILITIES
 Long-term debt, net of
  current portion                         1,045            1,164
 Postretirement liabilities               3,406            3,412
 Other long-term liabilities                649              639
                                        -------          -------
 Total liabilities                       10,451           10,592

 SHAREHOLDERS' EQUITY
 Common stock at par                        978              978
 Additional paid in capital                 849              849
 Retained earnings                        7,609            7,611
 Accumulated other comprehensive loss     (709)            (771)
 Unearned restricted stock                  (4)               -
                                        -------          -------
                                          8,723            8,667
 Less: Treasury stock at cost             5,859            5,890
                                        -------          -------
 Total shareholders' equity               2,864            2,777
                                        -------          -------
 TOTAL LIABILITIES AND
  SHAREHOLDERS' EQUITY                  $13,315          $13,369
                                        =======          =======
- ----------------------------------------------------------------------

Eastman Kodak Company and Subsidiary Companies
CONSOLIDATED STATEMENT OF CASH FLOWS - UNAUDITED
(in millions)

                                             Three Months Ended
                                                  March 31
                                             ------------------
                                               2003       2002

  Cash flows relating to operating activities:
  Net earnings                                $ 12        $ 39
  Adjustments to reconcile to
  net cash provided by operating activities:
    (Gain) loss from discontinued operations   (15)          2
    Equity in losses from unconsolidated
     affiliates                                 23          22
    Depreciation and amortization              202         185
    Provision for deferred taxes                10           2
    Decrease in receivables                    155         144
    Increase in inventories                   (116)        (52)
    Decrease in liabilities excluding
     borrowings                               (211)       (224)
    Other items, net                            27         (34)
                                             ------      ------

  Total adjustments                             75          45
                                             ------      ------
  Net cash provided by continuing
   operations                                   87          84
                                             ------      ------
  Net cash provided by (used in)
   discontinued operations                      19          (2)
                                             ------      ------
  Net cash provided by operating activities    106          82
                                             ------      ------

  Cash flows relating to investing activities:
    Additions to properties                   (111)        (92)
    Acquisitions, net of cash acquired         (54)         (6)
    Investments in unconsolidated affiliates   (20)        (32)
    Marketable securities - purchases          (19)        (31)
    Marketable securities - sales               17          17
                                             ------       ------

  Net cash used in investing activities       (187)       (144)
                                             ------       ------

  Cash flows relating to financing activities:
    Net increase in borrowings
     with original maturity of
     90 days or less                           264          221
    Proceeds from other borrowings             193          289
    Repayment of other borrowings             (365)        (386)
    Exercise of employee stock options          12            3
                                             ------       ------
  Net cash provided by financing activities    104          127
                                             ------       ------

  Effect of exchange rate changes on cash        5           (2)
                                             ------       ------
  Net (decrease) increase in cash and cash
   equivalents                                  28           63
  Cash and cash equivalents, beginning
   of year                                     569          448
                                             ------       ------
  Cash and cash equivalents, end of quarter  $ 597        $ 511
                                             ======       ======
- ----------------------------------------------------------------------


          Eastman Kodak Company Financial Discussion Document
                      First Quarter 2003 Results

    2003 COMPARED WITH 2002

    First quarter, 2003 presentation reflects the adoption of the
Securities and Exchange Commission's final rules under "Conditions for
Use of Non-GAAP Financial Measures", which requires that financial
information be presented on a basis that conforms with generally
accepted accounting principles (GAAP) in the U.S. As a result, the
financial discussion which follows reflects the company's results from
continuing operations on an "as reported" or "GAAP" basis. However,
the Company also believes that presenting income from continuing
operations excluding non-operational items is an important additional
measure of performance that can be used for comparing results between
reporting periods.

    First Quarter

    Consolidated Revenues:

    Net worldwide sales were $2.740 billion for the first quarter of
2003 as compared with $2.706 billion for the first quarter of 2002,
representing an increase of $34 million, or 1% as reported, a decrease
of 4% excluding the favorable impact of exchange. The increase in net
sales was comprised of:

    --  Volume: remained essentially unchanged year over year.

    --  Price/Mix: price/mix reduced first quarter sales by
        approximately 4.0 percentage points, primarily driven by
        consumer film and consumer digital cameras.

    --  Exchange: favorable exchange of approximately 5.0 percentage
        points offset the negative impacts of price/mix.

    Net sales in the U.S. were $1.149 billion for the first quarter of
2003 as compared with $1.247 billion for the prior year quarter,
representing a decrease of $98 million, or 8%. Net sales outside the
U.S. were $1.591 billion for the current quarter as compared with
$1.459 billion for the first quarter of 2002, representing an increase
of $132 million, or 9% as reported, a decrease of 1% excluding the
favorable impact of exchange.

    Non-U.S. Revenues:

    The Company's operations outside the U.S. are reported in three
regions: (1) the Europe, Africa and Middle East region ("EAMER"), (2)
the Asia Pacific region and (3) the Canada and Latin America region.
    Net sales in the EAMER region were $795 million for the first
quarter of 2003 as compared with $716 million for the prior year
quarter, representing an increase of $79 million or 11% as reported, a
decrease of 4% excluding the favorable impact of exchange.
    Net sales in the Asia Pacific region were $548 million for the
current quarter as compared with $504 million for the prior year
quarter, representing an increase of $44 million, or 9% as reported,
an increase of 3% excluding the favorable impact of exchange.
    Net sales in the Canada and Latin America region were $248 million
in the current quarter as compared with $239 million for the first
quarter of 2002, representing an increase of $9 million, or 4% as
reported, an increase of 2% excluding the favorable impact of
exchange.

    Emerging Markets:

    The Company's major emerging markets include China, Brazil, India,
Mexico, Russia, Korea, Hong Kong and Taiwan. Net sales in emerging
markets were $578 million for the first quarter of 2003 as compared
with $545 million for the prior year quarter, representing an increase
of $33 million, or 6% as reported, or 4% excluding the favorable
impact of exchange. The emerging market portfolio accounted for
approximately 21% of Kodak's worldwide sales and 36% of Kodak's
non-U.S. sales in the quarter. Sales growth in China, Russia and India
of 28%, 40% and 14%, respectively, was partially offset by declines in
Brazil and Mexico of 23% and 5%, respectively.
    The growth in China resulted from strong business performance for
all Kodak's operations in that region. The increase in sales in Russia
is the result of new channel expansion for Kodak products and services
and the continued success of camera seeding programs. The declines in
Brazil and Mexico are reflective of continued economic weakness in
those emerging market countries.

    Gross Profit:

    GAAP:

    Gross profit was $824 million for the first quarter of 2003 as
compared with $860 million for the first quarter of 2002, representing
a decrease of $36 million, or 4%. The gross profit margin was 30.1% in
the current quarter as compared with 31.8% in the prior year quarter.
The 1.7 percentage point decrease was primarily attributable to:

    --  Price/Mix: price/mix declines reduced gross profit margins by
        approximately 4.0 percentage points. These declines relate
        primarily to consumer film and consumer digital cameras.

    --  Productivity/Cost: manufacturing productivity/cost favorably
        impacted gross profit margins by approximately 1.0 percentage
        point.

    --  Exchange: favorably impacted gross profit margins by
        approximately 1.0 percentage point.

    Operational:

    Excluding accelerated depreciation of $14 million resulting from
the Company's focused cost reduction actions, gross profit on an
operational basis was $838 million for the first quarter of 2003 as
compared with $860 million for the first quarter of 2002, representing
a decrease of $22 million, or 3%. The gross profit margin was 30.6% in
the current quarter as compared with 31.8% in the prior year quarter.
The 1.2 percentage point decrease was primarily attributable to:

    --  Price/Mix: price/mix declines reduced gross profit margins by
        approximately 4.0 percentage points.

    --  Productivity/Cost: manufacturing productivity/cost favorably
        impacted gross profit margins by approximately 2.0 percentage
        points.

    --  Exchange: favorably impacted gross profit margins by 1.0
        percentage point.

    Selling, General and Administrative Expenses:

    GAAP:

    Selling, general and administrative expenses (SG&A) were $566
million for the first quarter of 2003 as compared with $540 million
for the prior year quarter, representing an increase of $26 million,
or 5%. SG&A increased as a percentage of sales from 20.0% for the
first quarter of 2002 to 20.7% for the current quarter. The increase
in SG&A is primarily attributable to a charge of $12 million relating
to an intellectual property settlement and unfavorable exchange of $28
million, partially offset by cost reduction actions.

    Operational:

    Excluding the $12 million charge relating to the intellectual
property settlement, SG&A expenses on an operational basis were $554
million for the first quarter of 2003 as compared with $540 million
for the prior year quarter, representing an increase of $14 million,
or 3%. The increase in SG&A is primarily attributable to unfavorable
exchange of $28 million, partially offset by cost reduction actions.
As a percentage of sales, SG&A remained essentially unchanged.

    Research and Development Costs:

    GAAP:

    Research and Development costs (R&D) were $194 million for the
first quarter of 2003 as compared with $187 million for the first
quarter of 2002, representing an increase of $7 million, or 4%. R&D
increased as a percentage of sales from 6.9% for the first quarter of
2002 to 7.1% for the current quarter. The net increase in R&D is the
result of a $21 million R&D charge relating to the company's purchase
of rights to certain print technology that is currently in development
and not yet ready for commercialization. This technology qualifies as
in-process R&D and, therefore, was written off in the quarter. This
in-process R&D charge was offset primarily by cost savings realized
from position eliminations associated with the prior year's cost
reduction programs.

    Operational:

    Excluding $21 million for in-process R&D charges, R&D expenses on
an operational basis were $173 million for the first quarter of 2003
as compared with $187 million for the first quarter of 2002,
representing a decrease of $14 million, or 7%. As a percentage of
sales, R&D decreased from 6.9% in the first quarter of 2002 to 6.3% in
the current quarter due to cost savings realized from position
eliminations associated with the prior year's cost reduction programs.

    Focused Cost Reductions:

    During the first quarter of 2003, as part of its continuing
focused cost-reduction efforts, the Company announced that it intended
to reduce head count by 2,300 to 2,900 during the year, of which 500
to 700 were remaining actions from the fourth quarter of 2002 relating
primarily to the relocation of certain manufacturing activities and
elimination of positions in R&D and global manufacturing. The
remaining 1,800 to 2,200 positions represent new initiatives primarily
relating to the rationalization of the Company's photofinishing
operations in the U.S. and EAMER.
    The total net restructuring charge recorded in the first quarter
of 2003 was $32 million, which was primarily comprised of severance
charges relating to the elimination of 875 positions. Of the 875
positions, 425 positions relate to the actions announced in the first
quarter of 2003 and 450 positions relate to the actions announced in
the fourth quarter of 2002. In addition, during the quarter, the
company recorded accelerated depreciation of $14 million associated
with assets to be disposed of in connection with the relocation of
certain manufacturing operations.

    Earnings From Operations:

    GAAP:

    Earnings from operations (EFO) for the first quarter of 2003 were
$32 million as compared with $133 million for the first quarter of
2002, representing a decrease of $101 million, or 76%. This decrease
is attributable to the reasons indicated above.

    Operational:

    Excluding restructuring, accelerated depreciation, an in-process
R&D charge and an intellectual property settlement, EFO on an
operational basis for the first quarter of 2003 were $111 million as
compared with $133 million for the first quarter of 2002, representing
a decrease of $22 million, or 17%. The decrease in earnings from
operations was primarily the result of lower gross profit margins
caused by unfavorable price/mix not fully offset by favorable
productivity.

    Below EFO:

    Interest expense for the first quarter of 2003 was $37 million as
compared with $44 million for the prior year quarter, representing a
decrease of $7 million, or 16%. The decrease in interest expense is
primarily attributable to lower average borrowing levels and lower
interest rates in the first quarter of 2003 relative to the prior year
quarter.
    The other charges component includes principally investment
income, income and losses from equity investments, foreign exchange
and gains and losses on the sales of assets and investments. Other
charges for the current quarter were $21 million as compared with
other charges of $31 million for the first quarter of 2002. The
decrease is primarily attributable to reduced losses on foreign
exchange.

    Corporate Tax Rate:

    The Company's effective tax rate from continuing operations,
excluding the non-operational items described below, decreased from
29% for the prior year quarter to 26% for the first quarter of 2003.
The lower effective tax rate in the current year quarter as compared
with the prior year quarter is primarily attributable to expected
further increased earnings, relative to total earnings, in lower tax
rate jurisdictions.
    During the first quarter of 2003, the Company recorded a tax
benefit of $23 million. The primary drivers of the tax benefit were
the following items that occurred in the first quarter and which were
treated on a discrete period basis:

    --  A $46 million charge for focused cost reductions

    --  A $21 million charge for in-process R&D

    --  A $12 million charge for an intellectual property settlement

    --  An $8 million tax benefit related to the donation of
        intellectual property

    Earnings (Loss) from Continuing Operations:

    GAAP:

    The loss from continuing operations for the first quarter of 2003
was $3 million, or $.01 per diluted share, as compared with earnings
from continuing operations for the first quarter of 2002 of $41
million, or $.14 per diluted share, representing a decrease of $44
million year over year. This decrease in earnings from continuing
operations is attributable to the reasons described above.

    Operational:

    Earnings from continuing operations on an operational basis for
the first quarter of 2003 were $39 million, or $.14 per diluted share,
as compared with earnings from continuing operations on an operational
and as reported basis for the first quarter of 2002 of $41 million, or
$.14 per diluted share, representing a decrease of $2 million, or 5%.
First quarter operational earnings from continuing operations for 2003
exclude the following after-tax items:

    --  A charge of $30 million ($46 million pre-tax), or $.10 per
        share, resulting from previously announced cost reduction
        initiatives in the first quarter, of which $32 million are
        recorded in "Restructuring costs and other". Accelerated
        depreciation of $14 million associated with the relocation of
        certain manufacturing operations is recorded in "Cost of goods
        sold" (COGS).

    --  A charge of $13 million ($21 million pre-tax) or $.05 per
        share is recorded in "Research and development costs" (R&D)
        and relates to the company's purchase of rights to print
        technology that is currently in development and not yet ready
        for commercialization. This technology qualifies as in-process
        R&D.

    --  A charge of $7 million ($12 million pre-tax) or $.03 is
        recorded in SG&A and relates to an intellectual property
        settlement.

    These charges were partially offset by:

    --  A tax benefit totaling $8 million, or $.03 per share relating
        to the Company's donation of intellectual property.

    Earnings (Loss) from Discontinued Operations:

    Earnings from discontinued operations for the first quarter of
2003 were $.05 per diluted share, as compared with a loss from
discontinued operations for the first quarter of 2002 of $.01 per
diluted share.
    During the quarter, the company reversed a tax reserve of $15
million through discontinued operations. The tax reserve was initially
established due to the uncertainty surrounding the ultimate
realizability of tax benefits that the Company would receive from
certain indemnification payments made in connection with the disposal
of a business. The reversal of the tax reserve was triggered by the
elimination of the uncertainty surrounding the realizability of such
benefits.

    Net Earnings:

    Net earnings for the first quarter of 2003 were $12 million, or
$.04 per diluted share as compared with net earnings for the first
quarter of 2002 of $39 million, or $.13 per diluted share,
representing a decrease of $27 million. This decrease is primarily
attributable to the reasons outlined above.


     Year-over-Year Comparison of Reported and Operational Earnings
                    (Amounts in millions of dollars)

                                   1Q 03 as Excluded   1Q 03   1Q 02 a
                                   Reported  Items  Operational
                                  ------------------------------------
   Sales                            $2,740              $2,740 $2,706
   COGS                              1,916    14 b       1,902  1,846
                                  ---------        -------------------
   Gross Profit                        824                 838    860
   SG&A                                566    12 c         554    540
   R&D                                 194    21 d         173    187
   Restructuring costs and other        32    32 e           -      -
                                  ---------
   EFO                                  32                 111    133
   Interest Expense                    (37)                (37)   (44)
   Other Income/Charges                (21)                (21)   (31)
                                  ---------        -------------------
   Below EFO                           (58)                (58)   (75)
   (Loss) Earnings Before Taxes        (26)                 53     58
   (Benefit) Provision for Tax         (23)    37f          14     17
                                  ---------        -------------------
   (Loss) Earnings - Cont. Ops.         (3)                 39     41
   Earnings (Loss) Disc. Ops.           15                         (2)
                                  ---------                    -------
   Net Earnings                        $12                        $39
   Diluted EPS - Cont. Ops.         ($0.01)              $0.14  $0.14
   Diluted EPS                       $0.04                      $0.13
- ----------------------------------------------------------------------

Items Excluded from Earnings from Continuing Operations on an
Operational Basis

   a - There were no excluded items in Q1 2002

   b - Accelerated Depreciation in connection with focused cost
       reductions of $14 million

   c - Intellectual Property Settlement of $12 million

   d - Charge for In-Process R&D of $21 million

   e - Charge for focused cost reductions of $32 million

   f - Tax Benefit for Donation of Intellectual Property of $8
       million and the tax impacts associated with the
       above-mentioned excluded items.


As Percent of Sales:
                                             1Q 03 as    1Q 03   1Q 02
                                             Reported Operational
                                            --------------------------

Gross Profit                                    30.1%    30.6%   31.8%
SG&A                                            20.7%    20.2%   20.0%
SG&A w/o Advertising                            16.9%    16.4%   16.4%
R&D                                              7.1%     6.3%    6.9%
EFO                                              1.2%     4.1%    4.9%
Net Earnings                                   (0.1%)     1.4%    1.5%
- ----------------------------------------------------------------------


    Segment Results:

    Photography

    Revenues:

    Net worldwide sales for the Photography segment were $1.798
billion for the first quarter of 2003 as compared with $1.814 billion
for the first quarter of 2002, representing a decrease of $16 million,
or 1% as reported, or 7% excluding the favorable impact of exchange.
The decrease in net sales was comprised of:

    --  Volume: volume reduced first quarter sales by approximately
        1.0 percentage point.

    --  Price/Mix: declines in price/mix reduced first quarter sales
        by approximately 6.0 percentage points.

    --  Exchange: favorable exchange of 6.0 percentage points offset
        the negative impacts of price/mix.

    Photography segment net sales in the U.S. were $687 million for
the current quarter as compared with $799 million for the first
quarter of 2002, representing a decrease of $112 million, or 14%.
Photography segment net sales outside the U.S. were $1.111 billion for
the first quarter of 2003 as compared with $1.015 billion for the
prior year quarter, representing an increase of $96 million, or 9% as
reported, or a decrease of 1% excluding the favorable impact of
exchange.

    Consumer products and services revenues:

    Net worldwide sales of consumer film products, including 35mm
film, Advantix film and one-time-use cameras, decreased 9% in the
first quarter of 2003 as compared with the first quarter of 2002,
reflecting 7% volume declines, negative 8% price/mix, partially offset
by 5% favorable exchange. Sales of the Company's consumer film
products within the U.S. decreased 24%, reflecting 16% volume declines
and negative 9% price/mix. Consistent with film pricing trends for the
last several consecutive quarters, price/mix declines for U.S.
consumer film products in the first quarter were approximately 4% to
5%. In addition, price/mix was further impacted by contractual
payments to retailers, which were distributed over lower film volumes
during the quarter. This accounted for the balance of the negative
price/mix trend.
    Sales of the Company's consumer film products outside the U.S.
increased 1%, reflecting 3% volume declines, negative 4% price mix,
offset by a 9% favorable exchange.
    U.S. consumer film industry volume decreased 10% in the first
quarter of 2003 as compared with the prior year quarter due to a
combination of continuing economic weakness, the shift of Easter into
the second quarter of 2003, and continued digital substitution
impacts. The Company's blended U.S. consumer film share increased
slightly on a volume basis relative to the first quarter of 2002.
    Net worldwide sales of consumer color paper decreased 3% in the
first quarter of 2003 as compared with the first quarter of 2002,
reflecting 6% volume declines and negative 4% price/mix, partially
offset by 7% favorable exchange. Net sales of consumer color paper in
the U.S. decreased 17%, reflecting 14% volume declines and negative 4%
price/mix. Net sales of consumer color paper outside the U.S.
increased 3%, reflecting 2% volume declines and negative 4% price/mix,
offset by 10% favorable exchange.
    Net worldwide photofinishing sales, including Qualex in the U.S.
and Consumer Imaging Services ("CIS") outside the U.S., decreased 14%
in the first quarter of 2003 as compared with the first quarter of
2002, reflecting lower volumes and price, partially offset by
favorable exchange. In the U.S., Qualex's sales decreased 22%,
reflecting the effects of a continued weak film industry, consumer's
shifting preference to on-site processing, and the adverse impact of
several hundred store closures by a major U.S. retailer. CIS revenues
in Europe benefited from the full-quarter impact of the acquisitions
of (1) Spector Photo Group's wholesale photofinishing and distribution
activities in France, Germany, and Austria, (2) ColourCare Limited's
wholesale processing and printing operations in the United Kingdom and
(3) Percolor photofinishing operations in Spain.
    Net sales from the Company's consumer digital products and
services, which include Picture Maker kiosks/media and consumer
digital services revenue primarily from Picture CD and Retail.com,
increased 3% in the first quarter of 2003 as compared with the first
quarter of 2002, driven primarily by an increase in sales of kiosks.
    The average penetration rate for the number of rolls scanned at
Qualex's wholesale labs remained flat at approximately 8% for the
first quarter, essentially unchanged from the previous quarter but
increasing from the 6.9% rate recorded in the first quarter of 2002.
The growth was driven by continued consumer acceptance of Picture CD
and Retail.com.
    Net worldwide sales of consumer digital cameras increased 36% in
the first quarter of 2003 as compared with the prior year quarter,
primarily reflecting strong increases in volume, partially offset by a
decline in price. Sales continue to be driven by strong consumer
acceptance of the EasyShare digital camera system.
    In line with normal seasonal trends, Kodak's U.S. consumer digital
camera market share declined modestly during the first quarter of 2003
on a quarter sequential basis. While complete data for first quarter
consumer digital market share is not yet available, all indications
are that Kodak continues to hold one of the top three U.S. market
share positions.
    Net worldwide sales of inkjet photo paper increased 51% in the
current quarter as compared with the first quarter of 2002. The
Company maintained its top two market share position in the United
States quarter sequentially. The double-digit revenue growth and the
maintenance of market share are primarily attributable to strong
underlying market growth, and Kodak's introduction of a new product
line of small format inkjet papers.
    The Company's Ofoto business increased its sales 86% in the first
quarter of 2003 as compared with the prior year quarter. Ofoto now has
7.5 million members and is consistently achieving a repeat customer
purchase rate of greater than 50%.

    Professional products and services revenues:

    Net worldwide sales of professional sensitized films, including
color negative, color reversal and commercial black and white films
decreased 7% in the first quarter of 2003 as compared with the first
quarter of 2002, primarily reflecting declines in volume. Net
worldwide sales of professional sensitized paper were unchanged in the
first quarter of 2003 as compared with the first quarter of 2002.
Sales declines resulted primarily from the combined impacts of ongoing
digital substitution and continued economic weakness in markets
worldwide.
    During the first quarter, worldwide sales increases were recorded
for digital writers, scanners, digital systems and solutions, and
thermal media and equipment.

    Entertainment products and services revenues:

    Net worldwide sales of origination and print film to the
entertainment industry increased 18%, reflecting higher print film
volumes due to a strong industry motion picture release schedule in
North America and favorable exchange. The new Vision 2 origination
film continues to gain strong customer acceptance.

    Gross profit:

    Gross profit for the Photography segment was $502 million for the
first quarter of 2003 as compared with $550 million for the prior year
quarter, representing a decrease of $48 million or 9%. The gross
profit margin was 27.9% in the current year quarter as compared with
30.3% in the prior year quarter. The 2.4 percentage point decline was
primarily attributable to:

    --  Price/Mix: declines in price/mix reduced gross profit margins
        by approximately 5.0 percentage points.

    --  Productivity/Cost: increases in manufacturing
        productivity/cost favorably impacted gross profit margins by
        approximately 2.0 percentage points.

    --  Exchange: favorably impacted gross profit margins by
        approximately 1.0 percentage point.

    SG&A:

    In the first quarter, SG&A expenses for the Photography segment
increased $13 million, or 3%, from $406 million in the first quarter
of 2002 to $419 million in the current quarter, and increased as a
percentage of sales from 22.4% to 23.3%. Excluding the unfavorable
impact of exchange, SG&A decreased due to cost reduction actions
implemented during the quarter.

    R&D:

    GAAP:

    First quarter R&D costs for the Photography segment decreased $1
million, or 1%, from $129 million in the first quarter of 2002 to $128
million in the current quarter and remained unchanged as a percentage
of sales at 7.1%. The decrease in R&D was primarily attributable to
cost savings realized from position eliminations associated with the
prior year's cost reduction programs, which were almost fully offset
by the $21 million charge for purchased in-process R&D.

    Operational:

    Excluding the $21 million charge for purchased in-process R&D,
first quarter R&D expenses on an operating basis for the Photography
segment decreased $22 million, or 17%, from $129 million to $107
million and decreased as a percentage of sales from 7.1% in the prior
year quarter to 6.0% in the first quarter of 2003. The decrease in R&D
cost is primarily attributable to cost savings realized from employee
reductions associated with the prior year's cost reduction programs.

    EFO:

    GAAP:

    Earnings from operations for the Photography segment decreased $62
million, from $16 million in the first quarter of 2002 to a loss from
operations of $46 million in the first quarter of 2003, primarily as a
result of the factors described above.

    Operational:

    Excluding $21 million for in-process R&D charges, earnings from
operations for the Photography segment on an operational basis
decreased $41 million, from $16 million in the first quarter of 2002
to a loss of $25 million in the first quarter of 2003, primarily as a
result of the factors described above.

    Health Imaging

    Revenues:

    Net worldwide sales for the Health Imaging segment were $549
million for the first quarter of 2003 as compared with $521 million
for the prior year quarter, representing an increase of $28 million,
or 5% as reported, a decrease of 1% excluding the favorable impact of
exchange. The increase in sales was comprised of:

    --  Volume: increases in volume contributed approximately 1.0
        percentage point to first quarter sales, driven primarily by
        digital media, digital capture equipment and equipment
        services.

    --  Price/Mix: decreases in price/mix reduced first quarter sales
        by approximately 2.0 percentage points, primarily driven by
        digital media and analog medical film.

    --  Exchange: favorable exchange impacted sales by approximately
        6.0 percentage points.

    Net sales in the U.S. were $238 million for the current quarter as
compared with $248 million for the first quarter of 2002, representing
a decrease of $10 million, or 4%. Net sales outside the U.S. were $311
million for the first quarter of 2003 as compared with $273 million
for the prior year quarter, representing an increase of $38 million,
or 14% as reported, or 2% excluding the favorable impact of exchange.

    Digital products and services revenues:

    Net worldwide sales of digital products, which include laser
printers (DryView imagers and wet laser printers), digital media
(DryView and wet laser media), digital capture equipment (computed
radiography capture equipment and digital radiography equipment),
services and Picture Archiving and Communications Systems ("PACS"),
increased 11% in the first quarter of 2003 as compared with the prior
year quarter. The increase in digital product sales was primarily
attributable to higher volumes of digital media, digital capture
equipment and equipment services. Service revenues increased due to an
increase in digital equipment service contracts during the current
quarter.

    Traditional products and services revenues:

    Net worldwide sales of traditional products, including analog
film, equipment, chemistry and services, decreased 2% in the first
quarter of 2003 as compared with the first quarter of 2002 driven
primarily by lower specialty films volumes. Traditional analog film
products (excluding specialty films) increased 2% due to favorable
exchange. In the quarter, traditional analog film volumes increased
slightly, but were more than offset by unfavorable price.

    Gross profit:

    Gross profit for the Health Imaging segment was $229 million for
the first quarter of 2003 as compared with $195 million in the prior
year quarter, representing an increase of $34 million, or 17%. The
gross profit margin was 41.7% in the current quarter as compared with
37.4% in the first quarter of 2002. The increase in the gross profit
margin of 4.3 percentage points was principally attributable to:

    --  Price/Mix: price/mix negatively impacted gross profit margins
        by 1.5 percentage points due to lower prices for digital
        media, analog film and laser printers.

    --  Productivity/Cost: manufacturing productivity/cost favorably
        impacted gross profit margins by 4.5 percentage points,
        primarily due to favorable media and equipment manufacturing
        productivity led by DryView digital media and digital capture
        equipment, complemented by lower service costs and improved
        supply chain management.

    --  Exchange: favorable exchange added approximately 1.0
        percentage point to the gross profit rate.

    SG&A:

    SG&A expenses for the Health Imaging segment decreased $1 million,
or 1%, from $83 million in the first quarter of 2002 to $82 million
for the current quarter, and decreased as a percentage of sales from
16.0% to 14.9% . The decrease in SG&A expenses is primarily
attributable to expense management.

    R&D:

    First quarter R&D costs increased 8% from $36 million to $39
million and increased as a percentage of sales from 6.9% for the first
quarter of 2002 to 7.1% for the current quarter. R&D expenses
increased in the first quarter as the segment increased spending to
drive growth in selected areas of the product portfolio.

    EFO:

    Earnings from operations for the Health Imaging segment increased
$33 million, or 43%, from $76 million for the prior year quarter to
$109 million for the first quarter of 2003 while the operating
earnings margin rate increased 5.3 percentage points to 19.9% from
14.6% for the prior year quarter. The increase in operating earnings
reflects the combined effects of gross profit margin improvements and
decreases in SG&A.

    Commercial Imaging

    Revenues:

    Net worldwide sales for the Commercial Imaging segment were $372
million for the first quarter of 2003 as compared with $347 million
for the prior year quarter, representing an increase of $25 million,
or 7% as reported, an increase of 4% excluding the favorable impact of
exchange. The increase in net sales was primarily comprised of:

    --  Volume: increases in volume contributed approximately 6.0
        percentage points to first quarter sales driven by Imaging
        Services.

    --  Price/Mix: price/mix declines subtracted approximately 2.0
        percentage points from first quarter sales.

    --  Exchange: favorable exchange contributed approximately 3.0
        percentage points to first quarter sales.

    Net sales in the U.S. were $213 million for the current year
quarter as compared with $189 million for the prior year quarter,
representing an increase of $24 million, or 13%. Net sales outside the
U.S. were $159 million in the first quarter of 2003 as compared with
$158 million for the prior year quarter, representing an increase of
$1 million or 1% as reported, a decrease of 6% excluding the favorable
impact of exchange.
    Net worldwide sales of graphic arts products to Kodak Polychrome
Graphics ("KPG"), an unconsolidated joint venture affiliate in which
the Company has a 50% ownership interest, decreased 16% in the current
quarter as compared with the first quarter of 2002, primarily
reflecting volume declines in graphic arts film. This reduction
resulted largely from digital technology substitution and the effect
of continuing economic weakness in the commercial printing market. The
Company's equity in the earnings of KPG contributed positive results
to "Other charges" during the first quarter of 2003, which were not
material to the Company's results from operations.
    NexPress, the unconsolidated joint venture between Kodak and
Heidelberg in which the Company has a 50% ownership interest, has sold
approximately 225 units of the NexPress 2100 Digital Production Color
Press through February, with average monthly page volumes for these
units running higher than planned.

    Gross profit:

    Gross profit for the Commercial Imaging segment was $107 million
for the first quarter of 2003 as compared with $109 million in the
prior year quarter, representing a decrease of $2 million, or 2%. The
gross profit margin was 28.8% in the current quarter as compared with
31.4% in the prior year quarter. The decrease in the gross profit
margin of 2.6 percentage points was primarily attributable to:

    --  Price/Mix: price/mix impacts reduced gross profit margins by
        approximately 2.0 percentage points due primarily to declining
        contributions from traditional graphic arts and microfilm
        products.

    --  Productivity/Cost: manufacturing productivity/cost negatively
        impacted gross profit margins by approximately 1.0 percentage
        point.

    SG&A:

    SG&A expenses for the Commercial Imaging segment increased $1
million, or 2%, from $47 million for the first quarter of 2002 to $48
million for the current quarter, but decreased as a percentage of
sales from 13.5% to 12.9%. The primary contributor to the increase in
SG&A expense was the impact of unfavorable exchange.

    R&D:

    First quarter R&D costs for the Commercial Imaging segment
remained essentially unchanged from the prior year quarter at $14
million, but decreased as a percentage of sales from 4.0% in the prior
year quarter to 3.8% in the first quarter of 2003.

    EFO:

    Earnings from operations for the Commercial Imaging segment
decreased $4 million, or 8%, from $48 million in the first quarter of
2002 to $44 million in the first quarter of 2003.

    All Other

    Revenues:

    Net worldwide sales for All Other were $21 million for the first
quarter of 2003 as compared with $24 million for the first quarter of
2002, representing a decrease of $3 million, or 13%.
    SK Display Corporation, the OLED manufacturing joint venture
between Kodak and Sanyo, continued production scale-up with the goal
of supplying production quantity OLED screens to the marketplace
throughout the remainder of 2003.

    EFO:

    The loss from operations for All Other was $17 million in the
current quarter as compared with the loss from operations of $7
million in the first quarter of 2002.

    Balance Sheet:

    Cash Flow:

    Kodak defines free cash flow as net cash provided by continuing
operations (as determined under generally accepted accounting
principles in the U.S.- U.S. GAAP), plus proceeds from the sale of
assets minus capital expenditures, acquisitions and investments in
unconsolidated affiliates. Kodak's definition of operating cash flow
equals free cash flow less dividends.
    Operating cash flow on a continuing operations basis during the
first quarter of 2003 was negative $98 million, $52 million lower than
the negative $46 million used in the year ago quarter. Primary drivers
of the decrease include the Company's $54 million use of cash for the
acquisition of Burrell Labs, the $21 million purchase of in-process
R&D, and an inventory increase partially offset by a reduction in
accounts receivable.
    Since the Company had no scheduled dividend payments in the first
quarter of 2003 or 2002, free cash flow and operating cash flow for
the current quarter are identical.
    The table below reconciles the net cash provided by continuing
operations as determined under U.S. GAAP to Kodak's definition of
operating cash flow:


           Reconciliation of Operating Cash Flow
                   1st Qtr. 2003
                                                           $ millions
Net cash provided by continuing operations                       $87

Additions to properties                                         (111)
Acquisitions, net of cash acquired                               (54)
Investments in unconsolidated affiliates                         (20)
                                                           ----------

Operating Cash Flow (Continuing Operations)                     $(98)


    Dividend:

    The Company has a dividend policy whereby it makes semi-annual
payments, which, when declared, will be paid on the Company's 10th
business day each July and December to shareholders of record on the
first business day of the preceding month. On April 15, 2003, the
Company's Board of Directors declared a semi-annual cash dividend of
$0.90 per share on the outstanding common stock of the Company. This
dividend will be payable on July 16, 2003 to shareholders of record at
the close of business on June 2, 2003.

    Capital Spending:

    Capital additions were $111 million in the first quarter of 2003,
with the majority of the spending supporting new products,
manufacturing productivity and quality improvements, infrastructure
improvements and ongoing environmental and safety initiatives.

    Receivables:

    Total receivables of $2.073 billion comprised of trade ($1.714
billion) and miscellaneous ($359 million) receivables at the end of
the first quarter, 2003, declined $129 million from first quarter
2002. This reduction is driven by strong operational improvements,
including the reduction of past-due receivables.
    Accrued customer rebates are classified as miscellaneous payables,
however, the majority of these are cleared through customer
deductions. The effect of offsetting these accrued customer rebates
would reduce the trade receivable balance by $344 million to $1.370
billion.
    Days sales outstanding (DSO) decreased approximately 11 days from
first quarter, 2002 and decreased approximately 2 days quarter
sequentially. The DSO calculation includes the impact of reclassifying
rebates as an offset to receivables for the last four quarters.
Excluding the impact of rebate reclassification, the operational
improvement year over year in DSO was 5 days. Kodak defines DSO: 4
quarter moving average net trade receivables after rebate
reclassification, divided by 12 months of sales, multiplied by 365
days.

    Inventory:

    Kodak's inventories (after LIFO) increased $61 million year over
year and $135 million quarter sequentially. Contributors to this
sequential increase were a pre-build of one-time use cameras as the
Company prepares to shift production to China and Mexico, a seasonal
build, photofinishing equipment, and the effect of exchange.
    Days supply in inventory (DSI) improved by more than 6 days from
the first quarter 2002 and was essentially flat quarter sequentially.
Inventory turns have also remained essentially flat at 5.4 turns since
the end of the fourth quarter 2002. The DSI calculation is based on
inventory before the LIFO reserve. Including the impact of the LIFO
reserve, DSI improved by more than 9 days from the first quarter of
2002 and was essentially flat quarter sequentially. Inventory turns
remained essentially flat at 7.3 turns relative to the fourth quarter
of 2002.
    Kodak defines inventory turns as 12 months COGS as reported
divided by four quarter average inventory before the LIFO reserve. DSI
is defined as four-quarter average inventory before the LIFO reserve
divided by 12 months COGS as reported, multiplied by 365 days.

    Debt to Capital Ratio:

    Debt to total capital ratio was 48.6%, increasing 0.2 percentage
points quarter sequentially and decreasing 4.5 percentage points year
over year. Debt increased by $98 million to $2.704 billion and cash
increased by $28 million to $597 million quarter sequentially in
keeping with the Company's plans to maintain a somewhat higher cash
balance to ensure adequate operational liquidity. On a debt less cash
basis, net debt was $2.107 billion, a decrease of $0.7 billion from
first quarter, 2002 levels of $2.813 billion. Equity amounted to
$2.864 billion, an increase of $87 million quarter sequentially,
primarily due to exchange; and a decrease of $68 million year over
year.

    Foreign Exchange:

    Year over year, the impact of foreign exchange on operating
activities during the first quarter was a positive $.08 per share
whereas foreign exchange activities recorded in "other income" had a
positive $.04 per share impact. Therefore, the sum of the operational
and reportable exchange impacts increased earnings in the quarter by
$.12 per share.

    Outlook for Second Quarter and Full Year 2003:

    Significant volatility exists in the Company's operational
business estimates going forward. If current trends continue into the
second quarter, it is possible that second quarter operational
earnings could fall into the range of $.60 per share to $.80 per
share. However, if a pickup in consumer film consumption occurs, there
could be upside to this estimate. As a result, full year earnings from
this point in time are focused at the low end of the non-GAAP $2.35 to
$2.95 per share range provided by the Company in January.

    Safe Harbor Statement:

    Certain statements in this press release may be forward looking in
nature, or "forward-looking statements" as defined in the United
States Private Securities Litigation Reform Act of 1995. For example,
references to the Company's 2003 revenue, earnings and cash flow
expectations are forward-looking statements.
    Actual results may differ from those expressed or implied in
forward-looking statements. The forward-looking statements contained
in this press release are subject to a number of risk factors,
including the successful:

    --  Implementation of product strategies (including category
        expansion, digitization, OLED, and digital products);

    --  Implementation of intellectual property licensing strategies;

    --  Development and implementation of e-commerce strategies;

    --  Completion of information systems upgrades, including SAP;

    --  Completion of various portfolio actions;

    --  Reduction of inventories;

    --  Improvement in manufacturing productivity;

    --  Improvement in receivables performance;

    --  Reduction in capital expenditures;

    --  Improvement in supply chain efficiency;

    --  Implementation of restructurings, including personnel
        reductions;

    --  Development of the Company's business in emerging markets like
        China, India, Brazil, Mexico, and Russia.

    The forward-looking statements contained in this press release are
subject to the following additional risk factors:

    --  Inherent unpredictability of currency fluctuations and raw
        material costs;

    --  Competitive actions, including pricing;

    --  The nature and pace of technology substitution, including the
        analog-to-digital shift;

    --  Continuing customer consolidation and buying power;

    --  General economic and business conditions.

    --  Other factors disclosed previously and from time to time in
        the Company's filings with the Securities and Exchange
        Commission.

    Any forward-looking statements in this press release should be
evaluated in light of these important risk factors.

    CONTACT: Eastern Kodak
             Media Contacts:
             Gerard Meuchner, 585/724-4513
             gerard.meuchner@kodak.com
             Anthony Sanzio, 585/781-5481
             anthony.sanzio@kodak.com
             Investor Relations Contacts:
             Don Flick, 585/724-4352
             donald.flick@kodak.com
             Patty Yahn-Urlaub, 585/724-4683
             patty.yahn-urlaub@kodak.com
             Roberto Trevino, 585/724-6791
             roberto.trevino@kodak.com