International Paper Company Financial Ratios — INP.DE Stock

Profitability (USD)

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Return on Common Equity (%)	26.37	39.77	20.11	31.02	11.38	18.84	17.44	36.05	27.67	14.61	5.55	19.47	15.21	2.85	5.63
Return on Assets (%)	2.71	5.05	2.68	4.38	1.84	3.17	2.84	6.4	5.96	3.65	1.48	6.15	6.12	1.22	2.42
Return on Capital (%)	9.73	13.76	8.46	- -	7	7.36	6.58	- -	10.44	6.26	3.28	11.54	- -	4.02	- -
Return on Invested Capital (%)	8.52	11.26	6.9	- -	11.65	7.9	7.72	- -	9.23	3.48	2.85	6.76	- -	4.54	- -
Gross Margin (%)	26.6	27.17	30.04	30.66	31.18	30.77	31.17	31.92	33.26	30.83	29.75	28.56	28.44	27.95	28.16
EBITDA Margin (%)	12.94	14.02	14.99	15.59	16.42	17.14	17.08	17.46	18.41	16.65	15.06	13.82	13.2	11.62	9.57
Operating Margin (%)	7.15	8.91	8.19	9	10.43	10.88	10.79	10.92	12.71	9.52	7.74	7.57	8.29	4.05	2.56
Incremental Operating Margin (%)	-81.58	60.58	12.67	19.87	261.19	7.24	12.46	12.06	37.62	24.41	51.2	5.95	16.02	44.01	97.64
Pretax Margin (%)	3.26	5.6	4.43	5.23	3.69	5.48	4.08	3.9	7.64	5.03	1.87	5.16	7.14	2.02	0.79
Profit Margin (%)	2.74	5.08	3.63	5.94	2.35	4.54	4.64	9.86	8.63	6.69	2.74	9.05	7.11	1.52	2.99
Net Income to Common Margin (%)	2.74	5.08	3.63	5.94	2.35	4.54	4.64	9.86	8.63	6.69	2.74	9.05	7.11	1.52	2.99
Effective Tax Rate (%)	26.89	21.33	31.64	- -	14.11	36.84	24.28	- -	24.99	51.79	53.5	18.82	- -	15.45	- -
Dvd Payout Ratio (%)	23.87	32.82	65.47	33.17	116.98	84.46	91.85	36.45	47.05	115.53	350.43	95.71	38.66	212.58	115.44
Sustainable Growth Rate (%)	20.07	26.71	6.94	20.73	-1.93	2.93	1.42	22.91	14.65	-2.27	-13.89	0.84	9.33	-3.2	-0.87

Credit (USD)

API ChatGPT

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Total Debt	8,671	9,908	12,176	11,531	11,423	15,547	17,598	17,448	16,952	16,374	12,544	5,815	5,862	5,905	5,853
ST Debt	313	719	444	661	742	426	239	311	639	4,388	4,246	196	763	138	193
LT Debt	8,358	9,189	11,732	10,870	10,681	15,121	17,359	17,137	16,313	11,986	8,298	5,619	5,099	5,767	5,660
Total Debt/EBITDA	2.66	2.71	3.72	3.15	2.95	4.39	5.28	4.6	3.95	5.37	4.74	2.17	2.1	2.69	3.29
Net Debt/EBITDA	2.03	1.62	3.32	2.66	2.46	4.09	4.97	4.33	3.81	5.1	4.47	1.6	1.71	2.04	2.47
Total Debt/EBIT	4.81	4.27	6.81	5.46	4.64	6.91	8.37	7.35	5.72	9.39	9.23	3.97	3.34	7.71	12.3
Net Debt/EBIT	3.66	2.55	6.08	4.6	3.87	6.44	7.88	6.92	5.52	8.92	8.7	2.92	2.72	5.85	9.22
EBITDA to Interest Expense	5.07	6.13	4.41	5.47	5.73	5.5	4.79	5.01	5.84	4.35	4.43	6.22	6.93	5.22	4.14
EBITDA-CapEx/Interest Expense	3.86	4.18	2.55	3.68	3.71	3.19	2.85	3.17	3.7	2.53	3.17	4.95	4.62	2.51	2
EBIT to Interest Expense	2.8	3.89	2.41	3.16	3.64	3.49	3.03	3.13	4.04	2.49	2.28	3.41	4.35	1.82	1.11
Interest Expense	643	596	742	669	677	644	695	758	734	701	597	430	403	421	430
Common Equity/Total Assets	11.25	14.04	12.76	15.52	16.94	16.7	15.92	19.55	23.57	26.46	26.86	37.55	43.04	42.73	43.17
Long-Term Debt/Equity (%)	117.98	131.55	176.79	131.22	202.95	386.83	398.23	261.99	220.95	155.3	105.47	61.87	60.01	69.02	69.25
Long-Term Debt/Capital (%)	70.97	65.44	70.63	65.47	65.01	73.15	75.86	71.12	65.55	47.5	39.37	36.74	31.54	36.4	36.06
Long-Term Debt/Total Assets (%)	32.95	34.01	36.49	34.48	37.24	49.53	52.46	50.55	48.59	35.81	26.16	22.26	21.3	24.79	24.82
Total Debt/Equity (%)	122.4	141.85	183.48	139.2	217.04	397.72	403.72	266.75	229.61	212.15	159.43	64.03	68.99	70.68	71.61
Total Debt/Capital (%)	73.63	70.56	73.31	69.45	69.53	75.22	76.9	72.41	68.12	64.88	59.52	38.02	36.26	37.27	37.29
Total Debt/Total Assets (%)	34.18	36.67	37.87	36.57	39.82	50.92	53.18	51.46	50.49	48.92	39.55	23.04	24.49	25.39	25.67
Net Debt to Equity	93.14	84.67	163.86	117.44	181.3	370.86	380.02	251.18	221.63	201.59	150.23	47.17	56.2	53.62	53.73
Net Debt/Capital (%)	68	58.86	71.03	65.73	65.59	73.89	75.81	71.19	67.34	62.93	57.35	30.6	31.08	30.41	30.23
EBITDA	3,257	3,651	3,275	3,660	3,877	3,544	3,330	3,797	4,290	3,050	2,646	2,676	2,794	2,198	1,781
EBITDA-CapEx	2,482	2,492	1,892	2,462	2,511	2,057	1,982	2,406	2,718	1,774	1,895	2,127	1,863	1,057	860
Operating Income (Loss)	1,801	2,319	1,789	2,113	2,463	2,250	2,103	2,374	2,962	1,744	1,359	1,466	1,754	766	476

Liquidity (USD)

API ChatGPT

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Cash Ratio	0.46	0.84	0.26	0.35	0.38	0.27	0.25	0.2	0.13	0.06	0.64	0.37	0.16	0.28	0.27
Current Ratio	1.78	2.21	1.78	1.76	1.62	1.65	1.64	1.62	1.49	0.77	1.36	1.71	1.35	1.67	1.51
Quick Ratio	1.14	1.58	0.97	1.08	1.01	0.95	0.95	0.84	0.96	0.48	1	1.24	0.91	1.16	1.06
CFO/Avg Current Liab	0.38	0.58	0.61	0.6	0.61	0.58	0.62	0.38	0.66	0.54	0.36	0.33	0.48	0.41	0.41
Common Equity/Total Assets	11.25	14.04	12.76	15.52	16.94	16.7	15.92	19.55	23.57	26.46	26.86	37.55	43.04	42.73	43.17
Long-Term Debt/Equity (%)	117.98	131.55	176.79	131.22	202.95	386.83	398.23	261.99	220.95	155.3	105.47	61.87	60.01	69.02	69.25
Long-Term Debt/Capital (%)	70.97	65.44	70.63	65.47	65.01	73.15	75.86	71.12	65.55	47.5	39.37	36.74	31.54	36.4	36.06
Long-Term Debt/Total Assets (%)	32.95	34.01	36.49	34.48	37.24	49.53	52.46	50.55	48.59	35.81	26.16	22.26	21.3	24.79	24.82
Total Debt/Equity (%)	122.4	141.85	183.48	139.2	217.04	397.72	403.72	266.75	229.61	212.15	159.43	64.03	68.99	70.68	71.61
Total Debt/Capital (%)	73.63	70.56	73.31	69.45	69.53	75.22	76.9	72.41	68.12	64.88	59.52	38.02	36.26	37.27	37.29
Total Debt/Total Assets (%)	34.18	36.67	37.87	36.57	39.82	50.92	53.18	51.46	50.49	48.92	39.55	23.04	24.49	25.39	25.67
CFO/Total Liabilities	8.92	13.35	11.63	13.03	13.14	9.69	8.62	6.42	12.32	14.02	12.84	12.56	14.08	12.3	11.47
CFO/CapEx	2.1	2.31	2.15	2.53	2.25	1.74	1.84	1.26	2.05	2.83	4.08	3.7	2.34	1.61	1.82
Altman's Z-Score	1.83	2	1.51	1.69	1.84	1.52	1.54	1.77	1.84	1.44	1.69	2.44	2.52	2.38	2.6

Working Capital (USD)

API ChatGPT

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Accounts Receivable Turnover	8.58	7.98	6.2	6.42	6.91	7.18	7.05	7.08	6.85	5.39	5.94	6.6	6.5	6.18	6.72
Days Sales Outstanding	42.55	45.74	58.86	56.87	52.85	50.83	51.74	51.53	53.31	67.76	61.43	55.27	56.2	59.09	54.34
Inventory Turnover	8.17	8.13	6.05	5.86	6.19	6.15	6.02	6.51	6.83	5.7	6.44	8.04	8.06	7.12	7.28
Days Inventory Outstanding	44.69	44.92	60.29	62.26	58.94	59.32	60.67	56.05	53.43	64.09	56.71	45.39	45.27	51.3	50.11
Accounts Payable Turnover	8.08	7.49	5.95	5.77	5.7	5.95	6.28	6.39	6.36	5.23	5.27	6.04	5.75	5.27	5.58
Accounts Payable Turnover Days	45.15	48.74	61.33	63.24	64.05	61.3	58.15	57.11	57.42	69.85	69.2	60.41	63.51	69.23	65.43
Cash Conversion Cycle	42.09	41.93	57.82	55.9	47.73	48.84	54.26	50.47	49.33	62	48.93	40.24	37.96	41.16	39.02
Inventory to Cash Days	-2.15	0.82	-1.43	-5.39	-6.09	-8.49	-8.93	-4.52	-0.12	3.67	4.72	9.88	10.93	7.79	4.23
Inventories	2,347	2,320	2,730	2,825	2,424	2,228	2,233	2,313	2,241	2,208	1,626	1,814	1,942	1,889	1,784
Raw Materials	783	758	948	944	1,056	902	902	889	901	957	712	731	783	851	811
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	1,505	1,503	1,728	1,834	1,273	1,248	1,231	1,337	1,241	1,192	876	1,014	1,071	975	934
Other Inventory	59	59	54	47	95	78	100	87	99	59	38	69	88	63	39

Enterprise Value (USD)

API ChatGPT

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Market Capitalization	4,700	4,610	5,051	5,744	5,300	5,109	13,963	16,827	12,550	13,771	15,526	15,831	11,435	12,041	18,766
- Cash & Cash Equivalents	2,073	3,994	1,302	1,802	1,881	1,050	1,033	1,018	589	511	468	1,295	804	1,113	1,170
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	250	340	332	179	148	25	18	19	21	5	14	- -	- -	- -	- -
+ Total Debt	8,671	9,908	12,176	11,531	11,423	15,547	17,598	17,448	16,952	16,374	12,544	5,815	5,862	5,905	5,853
Enterprise Value	11,548	10,864	16,257	15,652	14,990	19,631	30,546	33,276	28,934	29,639	22,766	20,106	16,493	16,833	23,449
Total Capital	11,776	14,042	16,610	16,603	16,429	20,670	22,883	24,096	24,887	25,236	21,077	15,293	16,166	15,845	15,695
Total Debt/Capital (%)	73.63	70.56	73.31	69.45	69.53	75.22	76.9	72.41	68.12	64.88	59.52	38.02	36.26	37.27	37.29
Total Debt / EV	0.75	0.91	0.75	0.74	0.76	0.79	0.58	0.52	0.59	0.55	0.55	0.29	0.36	0.35	0.25
EV/Sales	0.46	0.42	0.74	0.67	0.63	0.95	1.57	1.53	1.24	1.62	1.3	1.04	0.78	0.89	1.26
EV/EBITDA	3.55	2.98	4.96	4.28	3.87	5.54	9.17	8.76	6.74	9.72	8.6	7.51	5.9	7.66	13.17
EV/EBIT	6.41	4.68	9.09	7.41	6.09	8.72	14.53	14.02	9.77	16.99	16.75	13.71	9.4	21.98	49.26
EV/Cash Flow to Firm	5.5	3.46	4.68	3.94	4.1	6.57	10.17	9.55	7.66	7.51	6.81	8.45	6.25	7.69	7.06
EV/Free Cash Flow to Firm	4.02	2.52	3.35	3.03	2.98	4.39	7.02	6.82	5.41	5.67	5.56	6.87	4.62	5.06	5.53
Diluted Market Cap	4,748	4,661	5,097	5,812	5,363	5,154	14,123	17,014	12,685	13,898	15,677	15,955	11,552	12,114	19,093
Diluted Enterprise Value	11,596	10,915	16,303	15,720	15,053	19,676	30,706	33,463	29,069	29,766	27,767	20,475	16,610	16,906	23,776
EV per Share	26.87	25.14	37.27	35.34	35.11	47.09	74.34	80.55	70.61	75.01	58.09	51.64	45.4	48.51	67.36
TTM Sales	25,179	26,034	21,852	23,483	23,617	20,675	19,495	21,743	23,306	18,317	17,565	19,363	21,161	18,916	18,619
TTM EBITDA	3,257	3,651	3,275	3,660	3,877	3,544	3,330	3,797	4,290	3,050	2,646	2,676	2,794	2,198	1,781
TTM Operating Income	1,801	2,319	1,789	2,113	2,463	2,250	2,103	2,374	2,962	1,744	1,359	1,466	1,754	766	476
TTM Cash Flow to Firm	2,101	3,144	3,474	3,968	3,659	2,987	3,004	3,485	3,777	3,948	3,341	2,379	2,640	2,189	3,322
TTM Free Cash Flow to Firm	2,876	4,303	4,857	5,166	5,025	4,474	4,352	4,876	5,349	5,224	4,092	2,928	3,571	3,330	4,243

Multiples (USD)

API ChatGPT

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Price/Free Cash Flow	1.97	1.22	1.17	1.38	1.21	1.27	3.69	5.4	2.64	2.84	4.11	6.19	3.72	4.07	7.35
EV/EBIT	6.41	4.68	9.09	7.41	6.09	8.72	14.53	14.02	9.77	16.99	16.75	13.71	9.4	21.98	49.26
Enterprise Value	11,548	10,864	16,257	15,652	14,990	19,631	30,546	33,276	28,934	29,639	22,766	20,106	16,493	16,833	23,449
Low Price	19.76	22.96	21.39	22.67	21.56	18.61	19.07	47.85	37.82	35.02	26.73	44.97	31.36	29.64	33.09
EV/Sales	0.46	0.42	0.74	0.67	0.63	0.95	1.57	1.53	1.24	1.62	1.3	1.04	0.78	0.89	1.26
EV/EBITDA	3.55	2.98	4.96	4.28	3.87	5.54	9.17	8.76	6.74	9.72	8.6	7.51	5.9	7.66	13.17
Price/Earnings	6.8	3.49	6.36	4.12	9.55	5.45	15.45	7.85	6.24	11.24	32.21	9.04	7.6	41.81	33.69
Price/Earnings Average	6.17	3.68	5.99	5.17	11.13	5.66	10.91	7.1	7.53	10.51	24.94	10.07	8.99	38.87	27.15
Price/Earnings High	16.72	8.61	13.12	14.93	40.16	21.25	23.58	11.15	11.85	14.82	40.52	13.75	12.09	49.93	37.48
Price/Earnings Low	12.29	7.51	11.76	7.2	16.58	8.27	8.67	9.22	7.7	11.3	21.73	9.99	7.58	35.71	20.68
Price/Book Value	1.65	1.21	1.23	1.17	1.09	1	2.65	2.54	1.59	1.55	1.82	1.67	1.11	1.21	1.91
Price/Book Value Average	1.49	1.28	1.16	1.47	1.27	1.04	1.87	2.29	1.91	1.45	1.41	1.86	1.31	1.13	1.54
Price/Book Value High	4.05	3	2.54	4.26	4.59	3.91	4.05	3.61	3.01	2.05	2.29	2.54	1.76	1.45	2.12
Price/Book Value Low	2.97	2.62	2.28	2.05	1.89	1.52	1.49	2.98	1.96	1.56	1.23	1.85	1.11	1.03	1.17
Price/Tangible Book Value	0.98	1.07	3.47	1.57	5.57	28.54	31.17	6.35	3.47	3.44	3.49	2.79	2.18	2.35	3.76
Price/Tangible Book Value Average	0.89	1.13	3.27	1.98	6.5	29.66	22.01	5.74	4.19	3.22	2.7	3.11	2.58	2.18	3.03
Price/Tangible Book Value High	2.42	2.63	7.16	5.71	23.44	111.34	47.58	9.03	6.59	4.54	4.39	4.24	3.47	2.8	4.18
Price/Tangible Book Value Low	1.78	2.3	6.41	2.75	9.68	43.34	17.49	7.46	4.29	3.46	2.35	3.08	2.18	2	2.31
Price/Sales	0.19	0.18	0.23	0.24	0.22	0.25	0.72	0.77	0.54	0.75	0.88	0.82	0.54	0.64	1.01
Price/Sales Average	0.17	0.19	0.22	0.31	0.26	0.26	0.51	0.7	0.65	0.7	0.68	0.91	0.64	0.59	0.81
Price/Sales High	0.46	0.44	0.48	0.89	0.94	0.96	1.09	1.1	1.02	0.99	1.11	1.24	0.86	0.76	1.12
Price/Sales Low	0.34	0.38	0.43	0.43	0.39	0.38	0.4	0.91	0.66	0.76	0.6	0.9	0.54	0.54	0.62
Price/Cash Flow	2.88	1.72	1.7	1.9	1.72	1.98	5.63	9.58	3.89	3.81	5.07	7.8	5.26	6.57	11.18
Price/Cash Flow Average	2.61	1.82	1.6	2.38	2.01	2.06	3.98	8.66	4.69	3.57	3.93	8.69	6.22	6.11	9.01
Price/Cash Flow High	7.08	4.25	3.51	6.88	7.24	7.72	8.6	13.61	7.39	5.03	6.38	11.87	8.37	7.85	12.44
Price/Cash Flow Low	5.21	3.71	3.15	3.32	2.99	3.01	3.16	11.25	4.8	3.83	3.42	8.62	5.24	5.61	6.87
Price/Free Cash Flow Average	1.79	1.28	1.1	1.73	1.41	1.32	2.61	4.89	3.19	2.66	3.18	6.9	4.4	3.79	5.92
Price/Free Cash Flow High	4.85	3	2.42	4.99	5.08	4.94	5.64	7.68	5.02	3.75	5.17	9.41	5.92	4.86	8.17
Price/Free Cash Flow Low	3.57	2.62	2.17	2.4	2.1	1.92	2.07	6.35	3.26	2.86	2.77	6.84	3.71	3.48	4.51
EV/Sales Average	0.44	0.43	0.73	0.73	0.67	0.96	1.36	1.46	1.35	1.57	1.37	1.14	0.88	0.85	1.06
EV/Sales High	0.73	0.68	0.99	1.31	1.35	1.67	1.94	1.86	1.73	1.86	1.8	1.48	1.1	1.01	1.37
EV/Sales Low	0.61	0.62	0.94	0.85	0.8	1.08	1.25	1.67	1.37	1.62	1.28	1.14	0.78	0.8	0.87
EV/EBITDA Average	3.41	3.04	4.87	4.68	4.09	5.6	7.94	8.34	7.35	9.43	9.11	8.28	6.65	7.27	11.12
EV/EBITDA High	5.65	4.83	6.6	8.4	8.25	9.72	11.38	10.63	9.38	11.16	11.95	10.69	8.32	8.72	14.35
EV/EBITDA Low	4.71	4.43	6.27	5.45	4.87	6.29	7.33	9.54	7.43	9.74	8.53	8.23	5.89	6.86	9.1
EV/EBIT Average	6.17	4.79	8.92	8.1	6.44	8.81	12.57	13.34	10.64	16.48	17.74	15.12	10.59	20.87	41.61
EV/EBIT High	10.22	7.6	12.09	14.55	12.98	15.31	18.02	17	13.58	19.51	23.27	19.51	13.25	25.03	53.7
EV/EBIT Low	8.52	6.98	11.48	9.44	7.67	9.9	11.61	15.25	10.76	17.03	16.6	15.03	9.38	19.68	34.04
Last Price	10.94	10.67	11.58	12.97	12.41	12.25	33.98	40.73	30.63	34.85	39.62	40.66	31.48	34.7	53.9
High Price	26.88	26.32	23.87	47.04	52.21	47.81	51.88	57.89	58.19	45.95	49.84	61.87	50.06	41.44	59.97
Enterprise Value Average	11,109	11,117	15,961	17,117	15,870	19,832	26,443	31,662	31,527	28,749	24,112	22,171	18,573	15,987	19,805
Enterprise Value High	18,399	17,632	21,620	30,741	31,981	34,452	37,900	40,362	40,228	34,027	31,622	28,607	23,244	19,172	25,559
Enterprise Value Low	15,341	16,176	20,540	19,949	18,893	22,279	24,418	36,214	31,880	29,705	22,563	22,028	16,451	15,077	16,203

Shares Outstanding	439	437	440	436	420	412	411	413	401	392	393	378	350	346	347
Diluted Weighted Avg Shares	434	437	440	448	432	421	416	418	414	399	396	392	367	349	354
Basic Weighted Avg Shares	430	432	436	443	427	417	411	413	410	395	392	389	363	347	348
Revenue per Share	58.58	60.24	50.09	53.03	55.32	49.59	47.44	52.63	56.87	46.35	44.82	49.73	58.25	54.51	53.48
EBITDA per Share	7.58	8.45	7.51	8.26	9.08	8.5	8.1	9.19	10.47	7.72	6.75	6.87	7.69	6.33	5.12
Operating Income per Share	4.19	5.37	4.1	4.77	5.77	5.4	5.12	5.75	7.23	4.41	3.47	3.77	4.83	2.21	1.37
Basic EPS, GAAP	1.61	3.06	1.82	3.15	1.3	2.25	2.2	5.19	4.91	3.1	1.23	4.5	4.14	0.83	1.6
Basic EPS from Cont Ops	1.66	2.98	1.65	3.81	1.29	2	1.95	5.11	4.08	1.76	0.59	2.09	4.79	0.87	1.6
Diluted EPS, GAAP	1.59	3.03	1.8	3.11	1.28	2.23	2.18	5.13	4.86	3.07	1.22	4.46	4.1	0.82	1.57
Diluted EPS from Cont Ops	1.64	2.95	1.64	3.76	1.27	1.98	1.92	5.05	4.04	1.74	0.58	2.07	4.74	0.87	1.57
Dividend per Share	0.41	0.99	1.09	1.25	1.45	1.64	1.78	1.86	1.93	2.01	2.06	2	1.85	1.85	1.85
Cash Flow per Share	3.79	6.19	6.8	6.84	7.21	6.19	6.03	4.25	7.87	9.14	7.82	5.21	5.98	5.28	4.82
Free Cash Flow per Basic Share	1.99	3.51	3.63	4.13	4.01	2.62	2.75	0.89	4.04	5.91	5.9	3.8	3.42	1.99	2.17
Cash & Equivalents per Share	4.82	9.24	2.98	4.07	4.41	2.52	2.51	2.46	1.44	1.29	13.57	3.96	2.21	3.21	3.36
Book Value per Share	6.64	8.78	9.4	11.05	11.38	12.23	12.82	16.05	19.31	22.41	21.74	24.34	28.36	28.65	28.27
Tangible Book Value per Share	11.11	9.99	3.34	8.24	2.23	0.43	1.09	6.41	8.82	10.13	11.36	14.6	14.41	14.79	14.33

International Paper Company

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)