International Paper Company Financial Ratios — IP Stock

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)

MCP API Chat

	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)

MCP API Chat

	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	2.22	1.77	2.06	2.26	1.74	1.68	1.9	1.91	1.53	1.77	2.53	2.56	2.25	2.47	1.67

Working Capital (USD)

MCP API Chat

	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)

MCP API Chat

	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	11,942	16,225	20,270	21,658	14,883	20,644	22,663	15,662	17,229	18,449	18,291	12,581	12,544	18,736	19,927
- 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	18,196	27,431	30,178	31,348	29,405	37,227	39,112	32,046	33,097	25,689	22,566	17,639	17,336	23,496	29,099
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	0.54	0.44	0.38	0.36	0.53	0.47	0.45	0.53	0.49	0.49	0.26	0.33	0.34	0.25	0.35
EV/Sales	0.7	1.26	1.29	1.33	1.42	1.91	1.8	1.37	1.81	1.46	1.17	0.83	1.08	1.48	1.23
EV/EBITDA	4.98	8.38	8.25	8.09	8.3	11.18	10.3	7.47	10.85	9.71	8.43	6.31	7.94	12.43	10.13
EV/EBIT	7.85	15.33	14.28	12.73	13.07	17.7	16.48	10.82	18.98	18.9	15.39	10.06	23.08	40.16	- -
EV/Cash Flow to Firm	5.79	7.9	7.6	8.57	9.85	12.39	11.22	8.49	8.38	7.69	9.49	6.68	7.95	9.28	13.46
EV/Free Cash Flow to Firm	4.23	5.65	5.84	6.24	6.57	8.55	8.02	5.99	6.34	6.28	7.71	4.94	5.22	6.8	7.24
Diluted Market Cap	12,074	16,371	20,510	21,915	15,015	20,880	22,915	15,831	17,388	18,630	18,435	12,709	12,620	19,063	19,927
Diluted Enterprise Value	18,328	27,577	30,418	31,605	29,537	37,463	39,364	32,215	33,256	30,720	22,955	17,767	17,412	23,823	29,099
EV per Share	42.1	62.88	68.14	73.43	70.53	90.6	94.68	78.2	83.76	65.56	57.96	48.55	49.96	67.49	57.52
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)

MCP API Chat

	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	3.15	3.76	4.85	4.93	3.69	5.46	7.28	3.3	3.56	4.88	7.15	4.09	4.24	7.33	5.61
EV/EBIT	7.85	15.33	14.28	12.73	13.07	17.7	16.48	10.82	18.98	18.9	15.39	10.06	23.08	40.16	- -
Enterprise Value	18,196	27,431	30,178	31,348	29,405	37,227	39,112	32,046	33,097	25,689	22,566	17,639	17,336	23,496	29,099
Low Price	20.12	25.47	36.84	41.3	34.81	30.77	46.97	35.56	34.51	24.98	43.87	30.69	29.01	32.7	35.56
EV/Sales	0.7	1.26	1.29	1.33	1.42	1.91	1.8	1.37	1.81	1.46	1.17	0.83	1.08	1.48	1.23
EV/EBITDA	4.98	8.38	8.25	8.09	8.3	11.18	10.3	7.47	10.85	9.71	8.43	6.31	7.94	12.43	10.13
Price/Earnings	9.03	20.43	14.53	39.02	15.87	22.84	10.57	7.78	14.06	38.28	10.44	8.36	43.55	33.64	- -
Price/Earnings Average	8.59	17.2	13.55	35.26	20.21	18.76	9.97	10.08	13.44	30.3	11.71	10.13	41.79	27.74	-6.89
Price/Earnings High	10.07	20.46	14.91	40.59	24.36	23.54	10.76	12.91	14.74	40.02	13.73	12.13	50.47	37.72	-8.65
Price/Earnings Low	6.58	13.99	11.7	31.77	15.47	13.99	9.05	7.24	11.13	20.31	9.75	7.41	34.95	20.44	-5.12
Price/Book Value	3.15	3.96	4.14	4.46	2.92	3.92	3.42	1.98	1.95	2.17	1.93	1.22	1.26	1.9	3.62
Price/Book Value Average	2.99	3.33	3.86	4.03	3.72	3.22	3.22	2.56	1.86	1.71	2.17	1.48	1.21	1.57	4.39
Price/Book Value High	3.51	3.96	4.25	4.64	4.48	4.04	3.48	3.28	2.04	2.26	2.54	1.77	1.46	2.14	5.52
Price/Book Value Low	2.29	2.71	3.33	3.63	2.85	2.4	2.93	1.84	1.54	1.15	1.8	1.08	1.01	1.16	3.26
Price/Tangible Book Value	2.77	11.15	5.55	22.77	83.14	46.08	8.56	4.33	4.3	4.14	3.22	2.4	2.44	3.7	3.65
Price/Tangible Book Value Average	2.63	9.39	5.18	20.58	105.93	37.86	8.07	5.61	4.11	3.28	3.61	2.91	2.35	3.05	4.44
Price/Tangible Book Value High	3.08	11.16	5.7	23.69	127.68	47.49	8.71	7.18	4.51	4.33	4.23	3.49	2.83	4.15	5.58
Price/Tangible Book Value Low	2.01	7.64	4.47	18.54	81.07	28.22	7.33	4.03	3.41	2.2	3	2.13	1.96	2.25	3.3
Price/Sales	0.46	0.74	0.86	0.92	0.72	1.06	1.04	0.67	0.94	1.05	0.94	0.59	0.78	1.18	0.84
Price/Sales Average	0.44	0.63	0.81	0.83	0.92	0.87	0.98	0.87	0.9	0.83	1.06	0.72	0.75	0.98	1.02
Price/Sales High	0.51	0.74	0.89	0.95	1.11	1.09	1.06	1.11	0.99	1.1	1.24	0.86	0.91	1.33	1.29
Price/Sales Low	0.33	0.51	0.69	0.75	0.7	0.65	0.89	0.63	0.74	0.56	0.88	0.53	0.63	0.72	0.76
Price/Cash Flow	4.46	5.47	6.69	7.04	5.77	8.33	12.9	4.85	4.77	6.02	9.01	5.79	6.84	11.17	11.74
Price/Cash Flow Average	4.25	4.6	6.24	6.36	7.35	6.84	12.16	6.29	4.56	4.77	10.11	7.01	6.57	9.21	14.27
Price/Cash Flow High	4.98	5.47	6.87	7.32	8.86	8.59	13.13	8.05	5	6.3	11.85	8.39	7.93	12.52	17.92
Price/Cash Flow Low	3.25	3.75	5.39	5.73	5.62	5.1	11.04	4.52	3.78	3.2	8.41	5.13	5.49	6.78	10.59
Price/Free Cash Flow Average	3	3.17	4.53	4.46	4.7	4.48	6.86	4.27	3.4	3.87	8.02	4.96	4.07	6.05	6.81
Price/Free Cash Flow High	3.51	3.77	4.98	5.13	5.67	5.62	7.41	5.47	3.73	5.11	9.4	5.94	4.92	8.23	8.56
Price/Free Cash Flow Low	2.29	2.58	3.91	4.02	3.6	3.34	6.23	3.07	2.82	2.59	6.67	3.63	3.41	4.46	5.06
EV/Sales Average	0.68	1.14	1.23	1.24	1.62	1.72	1.74	1.57	1.76	1.52	1.29	0.96	1.05	1.28	1.41
EV/Sales High	0.75	1.26	1.31	1.36	1.81	1.94	1.82	1.82	1.85	1.79	1.48	1.1	1.21	1.63	1.68
EV/Sales Low	0.57	1.02	1.12	1.16	1.4	1.5	1.65	1.33	1.61	1.25	1.12	0.77	0.93	1.02	1.15
EV/EBITDA Average	4.82	7.59	7.87	7.55	9.45	10.07	9.96	8.55	10.6	10.09	9.36	7.26	7.71	10.69	11.63
EV/EBITDA High	5.36	8.38	8.39	8.31	10.55	11.37	10.41	9.87	11.12	11.86	10.68	8.34	8.85	13.64	13.79
EV/EBITDA Low	4.09	6.81	7.16	7.05	8.19	8.78	9.44	7.22	9.67	8.27	8.07	5.8	6.81	8.54	9.46
EV/EBIT Average	7.59	13.9	13.64	11.88	14.88	15.95	15.93	12.38	18.54	19.64	17.08	11.57	22.41	34.55	-3,339.47
EV/EBIT High	8.44	15.34	14.54	13.08	16.61	18	16.64	14.3	19.45	23.09	19.5	13.29	25.74	44.06	-3,960.18
EV/EBIT Low	6.45	12.47	12.41	11.09	12.9	13.9	15.1	10.45	16.92	16.1	14.73	9.24	19.78	27.6	-2,716.18
Last Price	27.63	37.19	45.77	50.73	35.7	50.24	54.86	38.22	43.6	47.08	46.98	34.63	36.15	53.82	39.39
High Price	30.81	37.23	46.98	52.77	54.82	51.78	55.83	63.38	45.68	49.23	61.8	50.23	41.89	60.36	60.15
Enterprise Value Average	17,612	24,866	28,817	29,258	33,483	33,544	37,818	36,669	32,329	26,693	25,041	20,294	16,828	20,213	33,395
Enterprise Value High	19,570	27,448	30,713	32,219	37,376	37,860	39,512	42,356	33,919	31,382	28,581	23,306	19,327	25,773	39,602
Enterprise Value Low	14,950	22,318	26,223	27,322	29,034	29,227	35,852	30,956	29,505	21,879	21,600	16,207	14,858	16,144	27,162

Shares Outstanding	437	440	436	420	412	411	413	401	392	393	378	350	346	347	528
Diluted Weighted Avg Shares	437	440	448	432	421	416	418	414	399	396	392	367	349	354	506
Basic Weighted Avg Shares	432	436	443	427	417	411	413	410	395	392	389	363	347	348	506
Revenue per Share	60.24	50.09	53.03	55.32	49.59	47.44	52.63	56.87	46.35	44.82	49.73	58.25	46.21	45.49	46.72
EBITDA per Share	8.45	7.51	8.26	9.08	8.5	8.1	9.19	10.47	7.72	6.75	6.87	7.69	6.29	5.43	5.68
Operating Income per Share	5.37	4.1	4.77	5.77	5.4	5.12	5.75	7.23	4.41	3.47	3.77	4.83	2.16	1.68	-0.02
Basic EPS, GAAP	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	-6.95
Basic EPS from Cont Ops	2.98	1.65	3.81	1.29	2	1.95	5.11	4.08	1.76	0.59	2.09	4.79	0.9	2.08	-5.61
Diluted EPS, GAAP	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	-6.95
Diluted EPS from Cont Ops	2.95	1.64	3.76	1.27	1.98	1.92	5.05	4.04	1.74	0.58	2.07	4.74	0.9	2.05	-5.61
Dividend per Share	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	1.93
Cash Flow per Share	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	3.36
Free Cash Flow per Basic Share	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	-0.31
Cash & Equivalents per Share	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	3.05	2.26
Book Value per Share	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	10.9
Tangible Book Value per Share	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	14.54	10.79

International Paper Company

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)