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 (%)	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	-45.8
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 (%)	13.76	8.46	- -	7	7.36	6.58	- -	10.44	6.26	3.28	11.54	- -	3.97	- -	- -
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 (%)	26.71	6.94	20.73	-1.93	2.93	1.42	22.91	14.65	-2.27	-13.89	0.84	9.33	-2.99	0.64	-61.57

Credit (USD)

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	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	14.52
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 (%)	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	35.95	58.91
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 (%)	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	37.17	65.18
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 (%)	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	30.76	59.15
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)

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	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	14.52
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 (%)	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	35.95	58.91
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 (%)	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	37.17	65.18
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	1.86	1.39	1.54	1.71	1.41	1.24	1.4	1.55	1.12	1.3	1.85	2.07	1.75	1.7	1.16

Working Capital (USD)

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)

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- 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	6,254	11,206	9,908	9,690	14,522	16,583	16,449	16,384	15,868	7,240	4,275	5,058	4,792	4,760	9,172
Total Capital	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	15,664	15,829
Total Debt/Capital (%)	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	37.17	65.18
Total Debt / EV	1.58	1.09	1.16	1.18	1.07	1.06	1.06	1.03	1.03	1.73	1.36	1.16	1.23	1.22	1.12
EV/Sales	0.24	0.51	0.42	0.41	0.7	0.85	0.76	0.7	0.87	0.41	0.22	0.24	0.3	0.3	0.39
EV/EBITDA	1.71	3.42	2.71	2.5	4.1	4.98	4.33	3.82	5.2	2.74	1.6	1.81	2.2	2.52	3.19
EV/EBIT	2.7	6.26	4.69	3.93	6.45	7.89	6.93	5.53	9.1	5.33	2.92	2.88	6.38	8.14	- -
EV/Cash Flow to Firm	1.99	3.23	2.5	2.65	4.86	5.52	4.72	4.34	4.02	2.17	1.8	1.92	2.2	1.88	4.24
EV/Free Cash Flow to Firm	1.45	2.31	1.92	1.93	3.25	3.81	3.37	3.06	3.04	1.77	1.46	1.42	1.44	1.38	2.28
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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
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)

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	2.7	6.26	4.69	3.93	6.45	7.89	6.93	5.53	9.1	5.33	2.92	2.88	6.38	8.14	- -
Enterprise Value	6,254	11,206	9,908	9,690	14,522	16,583	16,449	16,384	15,868	7,240	4,275	5,058	4,792	4,760	9,172
Low Price	78.01	84	84	89	88	87	91.01	88	88	92.3	97.05	76	66	66	65
EV/Sales	0.24	0.51	0.42	0.41	0.7	0.85	0.76	0.7	0.87	0.41	0.22	0.24	0.3	0.3	0.39
EV/EBITDA	1.71	3.42	2.71	2.5	4.1	4.98	4.33	3.82	5.2	2.74	1.6	1.81	2.2	2.52	3.19
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
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	0.24	0.51	0.42	0.41	0.7	0.85	0.76	0.7	0.87	0.69	0.23	0.24	0.3	0.3	0.39
EV/Sales High	0.24	0.51	0.42	0.41	0.7	0.85	0.76	0.7	0.87	0.69	0.23	0.24	0.3	0.3	0.39
EV/Sales Low	0.24	0.51	0.42	0.41	0.7	0.85	0.76	0.7	0.87	0.69	0.23	0.24	0.3	0.3	0.39
EV/EBITDA Average	1.71	3.42	2.71	2.5	4.1	4.98	4.33	3.82	5.2	4.57	1.69	1.81	2.2	2.52	3.19
EV/EBITDA High	1.71	3.42	2.71	2.5	4.1	4.98	4.33	3.82	5.2	4.57	1.69	1.81	2.2	2.52	3.19
EV/EBITDA Low	1.71	3.42	2.71	2.5	4.1	4.98	4.33	3.82	5.2	4.57	1.69	1.81	2.2	2.52	3.19
EV/EBIT Average	2.7	6.26	4.69	3.93	6.45	7.89	6.93	5.53	9.1	8.9	3.08	2.88	6.38	8.14	-917.2
EV/EBIT High	2.7	6.26	4.69	3.93	6.45	7.89	6.93	5.53	9.1	8.9	3.08	2.88	6.38	8.14	-917.2
EV/EBIT Low	2.7	6.26	4.69	3.93	6.45	7.89	6.93	5.53	9.1	8.9	3.08	2.88	6.38	8.14	-917.2
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	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
Enterprise Value High	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
Enterprise Value Low	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

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Book Value per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Tangible Book Value per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

International Paper Company PFD $4

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)