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 (%)	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)

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)

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	2.22	1.78	2.05	2.25	1.74	1.68	1.9	1.9	1.52	1.77	2.51	2.54	2.25	2.47	1.7

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	12,074	16,359	19,971	21,315	14,713	20,660	22,653	15,311	17,096	18,507	17,782	12,131	12,509	18,698	20,798
- 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	18,328	27,565	29,879	31,005	29,235	37,243	39,102	31,695	32,964	25,747	22,057	17,189	17,301	23,458	29,970
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	0.54	0.44	0.39	0.37	0.53	0.47	0.45	0.53	0.5	0.49	0.26	0.34	0.34	0.25	0.34
EV/Sales	0.7	1.26	1.27	1.31	1.41	1.91	1.8	1.36	1.8	1.47	1.14	0.81	1.08	1.48	1.27
EV/EBITDA	5.02	8.42	8.16	8	8.25	11.18	10.3	7.39	10.81	9.73	8.24	6.15	7.93	12.41	10.44
EV/EBIT	7.9	15.41	14.14	12.59	12.99	17.71	16.47	10.7	18.9	18.95	15.05	9.8	23.04	40.1	- -
EV/Cash Flow to Firm	5.83	7.93	7.53	8.47	9.79	12.4	11.22	8.39	8.35	7.71	9.27	6.51	7.94	9.26	13.86
EV/Free Cash Flow to Firm	4.26	5.68	5.78	6.17	6.53	8.56	8.02	5.93	6.31	6.29	7.53	4.81	5.21	6.79	7.46
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	41.94	62.66	68.48	73.79	70.94	90.57	94.7	79.12	84.07	65.5	58.27	49.07	50	67.52	56.76
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	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	7.9	15.41	14.14	12.59	12.99	17.71	16.47	10.7	18.9	18.95	15.05	9.8	23.04	40.1	- -
Enterprise Value	18,328	27,565	29,879	31,005	29,235	37,243	39,102	31,695	32,964	25,747	22,057	17,189	17,301	23,458	29,970
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	1.27	1.31	1.41	1.91	1.8	1.36	1.8	1.47	1.14	0.81	1.08	1.48	1.27
EV/EBITDA	5.02	8.42	8.16	8	8.25	11.18	10.3	7.39	10.81	9.73	8.24	6.15	7.93	12.41	10.44
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	1.82	2.6	2.46	4.17	3.79	4.76	3.47	2.08	2.22	2.36	1.96	1.43	1.5	2.29	1.4
Price/Book Value Average	1.73	2.18	2.3	3.77	4.83	3.91	3.28	2.69	2.12	1.87	2.2	1.73	1.44	1.89	1.71
Price/Book Value High	2.03	2.6	2.53	4.33	5.82	4.91	3.53	3.45	2.32	2.46	2.58	2.07	1.73	2.57	2.14
Price/Book Value Low	1.32	1.78	1.98	3.39	3.69	2.91	2.97	1.93	1.75	1.25	1.83	1.27	1.2	1.39	1.27
Price/Tangible Book Value	3.04	14.57	5.76	26.54	95.54	48.05	8.62	4.26	4.28	4.17	3.13	2.32	2.44	3.69	3.81
Price/Tangible Book Value Average	2.89	12.27	5.37	23.98	121.72	39.48	8.12	5.52	4.09	3.3	3.51	2.81	2.34	3.05	4.63
Price/Tangible Book Value High	3.38	14.58	5.91	27.61	146.71	49.52	8.77	7.06	4.48	4.36	4.12	3.36	2.83	4.14	5.82
Price/Tangible Book Value Low	2.21	9.98	4.63	21.61	93.16	29.43	7.38	3.96	3.38	2.21	2.92	2.05	1.96	2.24	3.44
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	1.22	1.23	1.61	1.72	1.74	1.55	1.76	1.52	1.26	0.93	1.05	1.27	1.46
EV/Sales High	0.76	1.26	1.29	1.35	1.8	1.94	1.82	1.79	1.84	1.79	1.44	1.07	1.2	1.62	1.73
EV/Sales Low	0.58	1.03	1.11	1.15	1.4	1.5	1.65	1.31	1.61	1.25	1.09	0.75	0.93	1.02	1.18
EV/EBITDA Average	4.86	7.63	7.8	7.47	9.39	10.08	9.96	8.44	10.56	10.11	9.14	7.07	7.69	10.68	12
EV/EBITDA High	5.4	8.42	8.31	8.22	10.47	11.37	10.4	9.74	11.08	11.88	10.43	8.11	8.84	13.61	14.25
EV/EBITDA Low	4.12	6.84	7.1	6.98	8.15	8.78	9.44	7.14	9.64	8.28	7.89	5.66	6.79	8.53	9.73
EV/EBIT Average	7.65	13.96	13.51	11.75	14.79	15.96	15.93	12.23	18.46	19.68	16.69	11.26	22.36	34.5	-3,445.29
EV/EBIT High	8.5	15.42	14.39	12.94	16.5	18.01	16.64	14.1	19.37	23.14	19.04	12.92	25.68	43.98	-4,093.12
EV/EBIT Low	6.49	12.53	12.3	10.98	12.83	13.9	15.1	10.34	16.86	16.12	14.41	9.01	19.75	27.56	-2,794.77
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	17,738	24,980	28,538	28,949	33,266	33,557	37,809	36,215	32,202	26,739	24,470	19,749	16,795	20,182	34,453
Enterprise Value High	19,718	27,583	30,407	31,862	37,115	37,876	39,503	41,773	33,779	31,442	27,911	22,654	19,288	25,730	40,931
Enterprise Value Low	15,046	22,410	25,982	27,043	28,868	29,237	35,844	30,629	29,399	21,910	21,125	15,809	14,831	16,121	27,948

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	9.14	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

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)