International Paper Company PFD $4 Financial Ratios — INPAP

Profitability (USD)

	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	2025 Y
As of date	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	12/31/2025

Return on Common Equity (%)	19.62	12.26	19.36	8.4	20.85	21.98	39.47	28.98	16.25	6.19	20.69	17.11	3.42	6.74	-30.57
Return on Assets (%)	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	-11.57
Return on Capital (%)	10.89	7.26	- -	6.33	7.56	6.92	- -	10.59	6.48	3.41	11.89	- -	4.44	- -	- -
Return on Invested Capital (%)	11.26	6.9	- -	11.65	7.9	7.72	- -	9.23	3.48	2.85	6.76	- -	4.37	- -	- -
Gross Margin (%)	27.17	30.04	30.66	31.18	30.77	31.17	31.92	33.26	30.83	29.75	28.56	28.44	28.2	28.03	29.61
EBITDA Margin (%)	14.02	14.99	15.59	16.42	17.14	17.08	17.46	18.41	16.65	15.06	13.82	13.2	13.62	11.94	12.15
Operating Margin (%)	8.91	8.19	9	10.43	10.88	10.79	10.92	12.71	9.52	7.74	7.57	8.29	4.68	3.69	-0.04
Incremental Operating Margin (%)	60.58	12.67	19.87	261.19	7.24	12.46	12.06	37.62	24.41	51.2	5.95	16.02	19.56	83.84	- -
Pretax Margin (%)	5.6	4.43	5.23	3.69	5.48	4.08	3.9	7.64	5.03	1.87	5.16	7.14	2.51	2.33	-14.25
Profit Margin (%)	5.08	3.63	5.94	2.35	4.54	4.64	9.86	8.63	6.69	2.74	9.05	7.11	1.8	3.52	-14.88
Net Income to Common Margin (%)	5.08	3.63	5.94	2.35	4.54	4.64	9.86	8.63	6.69	2.74	9.05	7.11	1.8	3.52	-14.88
Effective Tax Rate (%)	21.33	31.64	- -	14.11	36.84	24.28	- -	24.99	51.79	53.5	18.82	- -	16.92	- -	- -
Dvd Payout Ratio (%)	32.82	65.47	33.17	116.98	84.46	91.85	36.45	47.05	115.53	350.43	95.71	38.66	205.11	88.69	-34.43
Sustainable Growth Rate (%)	13.18	4.23	12.94	-1.43	3.24	1.79	25.09	15.35	-2.52	-15.51	0.89	10.5	-3.59	0.76	-41.1

Credit (USD)

Credit Ratios API ChatGPT

	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	2025 Y
As of date	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	12/31/2025

Total Debt	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	5,822	10,317
ST Debt	719	444	661	742	426	239	311	639	4,388	4,246	196	763	138	191	992
LT Debt	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	5,631	9,325
Total Debt/EBITDA	2.71	3.72	3.15	2.95	4.39	5.28	4.6	3.95	5.37	4.74	2.17	2.1	2.7	3.08	3.59
Net Debt/EBITDA	1.62	3.32	2.66	2.46	4.09	4.97	4.33	3.81	5.1	4.47	1.6	1.71	2.05	2.38	3.02
Total Debt/EBIT	4.27	6.81	5.46	4.64	6.91	8.37	7.35	5.72	9.39	9.23	3.97	3.34	7.86	9.95	-1,031.7
Net Debt/EBIT	2.55	6.08	4.6	3.87	6.44	7.88	6.92	5.52	8.92	8.7	2.92	2.72	5.97	7.68	-868.6
EBITDA to Interest Expense	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	4.38	5.21
EBITDA-CapEx/Interest Expense	4.18	2.55	3.68	3.71	3.19	2.85	3.17	3.7	2.53	3.17	4.95	4.62	2.49	2.24	1.84
EBIT to Interest Expense	3.89	2.41	3.16	3.64	3.49	3.03	3.13	4.04	2.49	2.28	3.41	4.35	1.8	1.35	-0.02
Interest Expense	596	742	669	677	644	695	758	734	701	597	430	403	418	432	551
Common Equity/Total Assets	24.59	19.61	25.71	17.83	12.72	13.12	19.24	21.93	23.04	24.76	35.98	35.49	35.92	35.85	39.06
Long-Term Debt/Equity (%)	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	68.9	62.89
Long-Term Debt/Capital (%)	54.4	62.36	54.86	64.01	77.72	79.06	71.44	67.04	49.75	40.65	37.72	35.51	40.44	40.24	37.09
Long-Term Debt/Total Assets (%)	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	24.7	24.56
Total Debt/Equity (%)	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	71.23	69.58
Total Debt/Capital (%)	58.65	64.72	58.19	68.46	79.91	80.15	72.73	69.66	67.96	61.45	39.03	40.82	41.41	41.6	41.03
Total Debt/Total Assets (%)	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	25.54	27.18
Net Debt to Equity	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	54.95	58.58
Net Debt/Capital (%)	45.85	62.1	54.01	64.45	78.76	79.17	71.52	68.91	65.98	59.27	31.5	35.23	34.08	34.73	36.19
EBITDA	3,651	3,275	3,660	3,877	3,544	3,330	3,797	4,290	3,050	2,646	2,676	2,794	2,183	1,890	2,872
EBITDA-CapEx	2,492	1,892	2,462	2,511	2,057	1,982	2,406	2,718	1,774	1,895	2,127	1,863	1,042	969	1,015
Operating Income (Loss)	2,319	1,789	2,113	2,463	2,250	2,103	2,374	2,962	1,744	1,359	1,466	1,754	751	585	-10

Liquidity (USD)

Liquidity Ratios API ChatGPT

	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	2025 Y
As of date	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	12/31/2025

Cash Ratio	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	0.25	0.14
Current Ratio	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	1.28
Quick Ratio	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	0.9	0.71
CFO/Avg Current Liab	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	0.28
Common Equity/Total Assets	24.59	19.61	25.71	17.83	12.72	13.12	19.24	21.93	23.04	24.76	35.98	35.49	35.92	35.85	39.06
Long-Term Debt/Equity (%)	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	68.9	62.89
Long-Term Debt/Capital (%)	54.4	62.36	54.86	64.01	77.72	79.06	71.44	67.04	49.75	40.65	37.72	35.51	40.44	40.24	37.09
Long-Term Debt/Total Assets (%)	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	24.7	24.56
Total Debt/Equity (%)	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	71.23	69.58
Total Debt/Capital (%)	58.65	64.72	58.19	68.46	79.91	80.15	72.73	69.66	67.96	61.45	39.03	40.82	41.41	41.6	41.03
Total Debt/Total Assets (%)	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	25.54	27.18
CFO/Total Liabilities	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	7.34
CFO/CapEx	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	0.91
Altman's Z-Score	2.96	2.26	2.55	2.72	2.3	2.03	2.29	2.36	2	2.29	3.26	3.13	2.66	2.77	2.33

Working Capital (USD)

Working Capital Ratios API ChatGPT

	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	2025 Y
As of date	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	12/31/2025

Accounts Receivable Turnover	7.98	6.2	6.42	6.91	7.18	7.05	7.08	6.85	5.39	5.94	6.6	6.5	5.24	6.04	7.63
Days Sales Outstanding	45.74	58.86	56.87	52.85	50.83	51.74	51.53	53.31	67.76	61.43	55.27	56.2	69.72	60.43	47.82
Inventory Turnover	8.13	6.05	5.86	6.19	6.15	6.02	6.51	6.83	5.7	6.44	8.04	8.06	6.01	6.75	9.51
Days Inventory Outstanding	44.92	60.29	62.26	58.94	59.32	60.67	56.05	53.43	64.09	56.71	45.39	45.27	60.73	54.04	38.37
Accounts Payable Turnover	7.49	5.95	5.77	5.7	5.95	6.28	6.39	6.36	5.23	5.27	6.04	5.75	4.45	4.83	5.71
Accounts Payable Turnover Days	48.74	61.33	63.24	64.05	61.3	58.15	57.11	57.42	69.85	69.2	60.41	63.51	82.02	75.56	63.93
Cash Conversion Cycle	41.93	57.82	55.9	47.73	48.84	54.26	50.47	49.33	62	48.93	40.24	37.96	48.43	38.91	22.27
Inventory to Cash Days	0.82	-1.43	-5.39	-6.09	-8.49	-8.93	-4.52	-0.12	3.67	4.72	9.88	10.93	8.99	6.38	9.45
Inventories	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	1,486	2,012
Raw Materials	758	948	944	1,056	902	902	889	901	957	712	731	783	851	689	1,138
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	1,503	1,728	1,834	1,273	1,248	1,231	1,337	1,241	1,192	876	1,014	1,071	975	767	792
Other Inventory	59	54	47	95	78	100	87	99	59	38	69	88	63	30	82

Enterprise Value (USD)

Enterprise Value API ChatGPT

	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	2025 Y
As of date	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	12/31/2025

Market Capitalization	36,708	36,951	39,139	39,496	39,564	37,426	40,776	35,252	37,642	39,310	37,899	27,323	22,838	26,056	45,408
- Cash & Cash Equivalents	3,994	1,302	1,802	1,881	1,050	1,033	1,018	589	511	468	1,295	804	1,113	1,062	1,145
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	340	332	179	148	25	18	19	21	5	14	- -	- -	- -	- -	- -
+ Total Debt	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	5,822	10,317
Enterprise Value	42,962	48,157	49,047	49,186	54,086	54,009	57,225	51,636	53,510	46,550	42,174	32,381	27,630	30,816	54,580
Total Capital	16,893	18,812	19,815	16,686	19,456	21,957	23,989	24,335	24,092	20,412	14,897	14,359	14,260	13,995	25,144
Total Debt/Capital (%)	58.65	64.72	58.19	68.46	79.91	80.15	72.73	69.66	67.96	61.45	39.03	40.82	41.41	41.6	41.03
Total Debt / EV	0.23	0.25	0.24	0.23	0.29	0.33	0.3	0.33	0.31	0.27	0.14	0.18	0.21	0.19	0.19
EV/Sales	1.65	2.2	2.09	2.08	2.62	2.77	2.63	2.22	2.92	2.65	2.18	1.53	1.72	1.95	2.31
EV/EBITDA	11.77	14.7	13.4	12.69	15.26	16.22	15.07	12.04	17.54	17.59	15.76	11.59	12.66	16.3	19
EV/EBIT	18.53	26.92	23.21	19.97	24.04	25.68	24.11	17.43	30.68	34.25	28.77	18.46	36.79	52.68	- -
EV/Cash Flow to Firm	13.67	13.86	12.36	13.44	18.11	17.98	16.42	13.67	13.55	13.93	17.73	12.27	12.67	12.17	25.25
EV/Free Cash Flow to Firm	9.98	9.91	9.49	9.79	12.09	12.41	11.74	9.65	10.24	11.38	14.4	9.07	8.32	8.92	13.58
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Enterprise Value	6,254	11,206	9,908	9,690	14,522	16,583	16,449	16,384	15,868	12,090	4,520	5,058	4,792	4,760	9,172
EV per Share	98.31	109.47	112.41	117.06	131.24	131.34	138.59	128.9	136.47	118.42	111.42	92.44	79.85	88.7	103.37
TTM Sales	26,034	21,852	23,483	23,617	20,675	19,495	21,743	23,306	18,317	17,565	19,363	21,161	16,033	15,835	23,634
TTM EBITDA	3,651	3,275	3,660	3,877	3,544	3,330	3,797	4,290	3,050	2,646	2,676	2,794	2,183	1,890	2,872
TTM Operating Income	2,319	1,789	2,113	2,463	2,250	2,103	2,374	2,962	1,744	1,359	1,466	1,754	751	585	-10
TTM Cash Flow to Firm	3,144	3,474	3,968	3,659	2,987	3,004	3,485	3,777	3,948	3,341	2,379	2,640	2,180	2,533	2,162
TTM Free Cash Flow to Firm	4,303	4,857	5,166	5,025	4,474	4,352	4,876	5,349	5,224	4,092	2,928	3,571	3,321	3,454	4,019

Multiples (USD)

Valuation Multiples API ChatGPT

	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	2025 Y
As of date	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	12/31/2025

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	18.53	26.92	23.21	19.97	24.04	25.68	24.11	17.43	30.68	34.25	28.77	18.46	36.79	52.68	- -
Enterprise Value	42,962	48,157	49,047	49,186	54,086	54,009	57,225	51,636	53,510	46,550	42,174	32,381	27,630	30,816	54,580
Low Price	78.01	84	84	89	88	87	91.01	88	88	92.3	97.05	76	66	66	65
EV/Sales	1.65	2.2	2.09	2.08	2.62	2.77	2.63	2.22	2.92	2.65	2.18	1.53	1.72	1.95	2.31
EV/EBITDA	11.77	14.7	13.4	12.69	15.26	16.22	15.07	12.04	17.54	17.59	15.76	11.59	12.66	16.3	19
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	5.52	5.86	4.83	7.72	10.19	8.62	6.25	4.79	4.88	5.01	4.17	3.22	2.73	3.19	3.06
Price/Book Value Average	5.92	5.88	5.49	7.54	10.45	9.78	6.4	5.67	4.86	4.94	4.24	3.98	3.31	3.02	2.78
Price/Book Value High	6.64	6.63	9.42	7.72	10.82	11.94	8.23	6.53	5.08	5.31	6.42	4.45	3.4	3.61	3.56
Price/Book Value Low	5.13	5.86	4.52	7.31	9.34	8.24	5.76	4.79	4.47	4.62	4.04	3.13	2.73	2.81	2.31
Price/Tangible Book Value	9.23	32.9	11.28	49.19	256.91	87.04	15.51	9.81	9.42	8.86	6.67	5.22	4.45	5.15	8.32
Price/Tangible Book Value Average	9.88	32.99	12.81	48.05	263.5	98.78	15.89	11.62	9.37	8.75	6.77	6.46	5.38	4.88	7.55
Price/Tangible Book Value High	11.1	37.21	22.01	49.19	272.97	120.5	20.42	13.37	9.81	9.39	10.25	7.23	5.53	5.83	9.67
Price/Tangible Book Value Low	8.57	32.9	10.56	46.57	235.5	83.2	14.29	9.81	8.63	8.18	6.46	5.08	4.45	4.53	6.29
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales Average	1.75	2.21	2.32	2.04	2.67	3.03	2.68	2.49	2.91	2.9	2.22	1.84	2.02	1.86	2.13
EV/Sales High	1.94	2.43	3.67	2.08	2.74	3.51	3.23	2.77	3.01	3.06	3.24	2.03	2.07	2.17	2.62
EV/Sales Low	1.55	2.2	1.98	1.99	2.46	2.69	2.48	2.22	2.75	2.75	2.13	1.5	1.72	1.75	1.84
EV/EBITDA Average	12.48	14.73	14.86	12.45	15.55	17.74	15.33	13.55	17.48	19.24	16.08	13.91	14.85	15.59	17.55
EV/EBITDA High	13.8	16.18	23.57	12.69	15.96	20.54	18.47	15.02	18.06	20.32	23.47	15.35	15.19	18.14	21.58
EV/EBITDA Low	11.05	14.7	12.72	12.14	14.33	15.72	14.23	12.04	16.52	18.28	15.42	11.34	12.66	14.65	15.14
EV/EBIT Average	19.65	26.97	25.73	19.6	24.49	28.08	24.52	19.63	30.57	37.46	29.35	22.16	43.17	50.35	-5,038.99
EV/EBIT High	21.73	29.62	40.83	19.97	25.14	32.52	29.54	21.76	31.58	39.56	42.84	24.45	44.16	58.62	-6,197.2
EV/EBIT Low	17.4	26.92	22.03	19.12	22.57	24.9	22.76	17.43	28.88	35.59	28.14	18.06	36.79	47.33	-4,349.2
Last Price	84	84	89.7	94	96	91.01	98.75	88	96	100	100.13	78	66	75	86
High Price	101	95	175	94	102	126	130	120	100	106	154	108	82	85	100
Enterprise Value Average	45,565	48,250	54,374	48,272	55,101	59,058	58,211	58,143	53,321	50,907	43,026	38,872	32,420	29,458	50,390
Enterprise Value High	50,391	52,995	86,266	49,186	56,559	68,398	70,129	64,455	55,078	53,759	62,809	42,890	33,167	34,290	61,972
Enterprise Value Low	40,344	48,157	46,560	47,085	50,789	52,360	54,029	51,636	50,373	48,373	41,253	31,681	27,630	27,690	43,492

Shares Outstanding	437	440	436	420	412	411	413	401	392	393	378	350	346	347	528
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Revenue per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS from Cont Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted EPS, GAAP	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted EPS from Cont Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Free Cash Flow per Basic Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash & Equivalents per Share	9.14	2.96	4.13	4.48	2.55	2.51	2.47	1.47	1.3	13.53	4.07	2.3	3.22	3.06	2.17
Book Value per Share	15.21	14.33	18.58	12.17	9.42	10.56	15.79	18.38	19.67	19.98	23.99	24.26	24.14	23.53	28.08
Tangible Book Value per Share	9.1	2.55	7.95	1.91	0.37	1.05	6.37	8.97	10.2	11.29	15.02	14.95	14.83	14.57	10.34

International Paper Company PFD $4

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)