International Paper Company (IP)
Select a metric from the list below to chart it
Dec '85
Dec '92
Dec '99
Dec '06
Dec '13
Dec '20
| Income Statement | Dec '13 | Dec '14 | Dec '15 | Dec '16 | Dec '17 | Dec '18 | Dec '19 | Dec '20 | Dec '21 | Dec '22 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 29,080.0 | 23,617.0 | 22,365.0 | 21,079.0 | 21,743.0 | 23,306.0 | 22,376.0 | 20,580.0 | 19,363.0 | 21,161.0 | |
| Revenue % Chg. | 4.5% | -18.8% | -5.3% | -5.8% | 3.2% | 7.2% | -4.0% | -8.0% | -5.9% | 9.3% | |
| Cost of Revenue | 21,223.0 | 16,254.0 | 15,468.0 | 15,152.0 | 15,300.0 | 15,555.0 | 15,268.0 | 14,373.0 | 13,832.0 | 15,143.0 | |
| Cost of Revenue % Chg. | 3.1% | -23.4% | -4.8% | -2.0% | 1.0% | 1.7% | -1.8% | -5.9% | -3.8% | 9.5% | |
| Gross Profit | 7,857.0 | 7,363.0 | 6,897.0 | 5,927.0 | 6,443.0 | 7,751.0 | 7,108.0 | 6,207.0 | 5,531.0 | 6,018.0 | |
| Gross Profit % Chg. | 8.4% | -6.3% | -6.3% | -14.1% | 8.7% | 20.3% | -8.3% | -12.7% | -10.9% | 8.8% | |
| Gross Profit Margin | 27.0% | 31.2% | 30.8% | 28.1% | 29.6% | 33.3% | 31.8% | 30.2% | 28.6% | 28.4% | |
| Gross Profit Margin % Chg. | 3.8% | 15.4% | -1.1% | -8.8% | 5.4% | 12.2% | -4.5% | -5.1% | -5.3% | -0.4% | |
| Selling, General, & Admin Expenses | 3,937.0 | 3,314.0 | 3,051.0 | 2,936.0 | 3,087.0 | 3,290.0 | 3,207.0 | 4,591.0 | 2,829.0 | 1,293.0 | |
| Selling, General, & Admin Expenses % Chg. | 6.3% | -15.8% | -7.9% | -3.8% | 5.1% | 6.6% | -2.5% | 43.2% | -38.4% | -54.3% | |
| Other Expenses | 1,732.0 | 1,586.0 | 1,462.0 | 1,391.0 | 1,512.0 | 1,499.0 | 1,476.0 | -62.0 | 1,236.0 | — | |
| Other Expenses % Chg. | 4.8% | -8.4% | -7.8% | -4.9% | 8.7% | -0.9% | -1.5% | — | — | — | |
| Operating Income | 2,188.0 | 2,463.0 | 2,384.0 | 1,600.0 | 1,844.0 | 2,962.0 | 2,425.0 | 1,678.0 | 1,466.0 | 1,741.0 | |
| Operating Income % Chg. | 15.7% | 12.6% | -3.2% | -32.9% | 15.3% | 60.6% | -18.1% | -30.8% | -12.6% | 18.8% | |
| Operating Income Margin | 7.5% | 10.4% | 10.7% | 7.6% | 8.5% | 12.7% | 10.8% | 8.2% | 7.6% | 8.2% | |
| Operating Income Margin % Chg. | 10.7% | 38.6% | 2.2% | -28.8% | 11.7% | 49.9% | -14.7% | -24.8% | -7.1% | 8.7% | |
| Total Other Income/Expenses Net | -1,339.0 | -1,591.0 | -1,118.0 | -644.0 | -996.0 | -1,181.0 | -821.0 | -1,028.0 | -467.0 | -230.0 | |
| Total Other Income/Expenses Net % Chg. | 54.4% | 18.8% | 29.7% | 42.4% | 54.7% | 18.6% | 30.5% | 25.2% | 54.6% | 50.7% | |
| Income Before Tax | 849.0 | 872.0 | 1,266.0 | 956.0 | 848.0 | 1,781.0 | 1,604.0 | 650.0 | 999.0 | 1,511.0 | |
| Income Before Tax % Chg. | -17.1% | 2.7% | 45.2% | -24.5% | -11.3% | 110.0% | -9.9% | -59.5% | 53.7% | 51.3% | |
| Income Before Tax Margin | 2.9% | 3.7% | 5.7% | 4.5% | 3.9% | 7.6% | 7.2% | 3.2% | 5.2% | 7.1% | |
| Income Before Tax Margin % Chg. | -20.6% | 26.5% | 53.3% | -19.9% | -14.0% | 95.9% | -6.2% | -55.9% | 63.4% | 38.4% | |
| Income Tax Expense | -523.0 | 123.0 | 466.0 | 247.0 | -1,085.0 | 445.0 | 634.0 | 245.0 | 188.0 | 236.0 | |
| Income Tax Expense % Chg. | — | — | 278.9% | -47.0% | — | — | 42.5% | -61.4% | -23.3% | 25.5% | |
| Net Income | 1,395.0 | 555.0 | 938.0 | 904.0 | 2,144.0 | 2,012.0 | 1,225.0 | 482.0 | 1,752.0 | 1,504.0 | |
| Net Income % Chg. | 75.7% | -60.2% | 69.0% | -3.6% | 137.2% | -6.2% | -39.1% | -60.7% | 263.5% | -14.2% | |
| Net Income Margin | 4.8% | 2.4% | 4.2% | 4.3% | 9.9% | 8.6% | 5.5% | 2.3% | 9.0% | 7.1% | |
| Net Income Margin % Chg. | 68.2% | -51.0% | 78.5% | 2.3% | 129.9% | -12.5% | -36.6% | -57.2% | 286.3% | -21.4% | |
| Weighted Avg. Shares Out | 442.9 | 426.9 | 416.9 | 410.9 | 413.1 | 409.8 | 395.2 | 391.9 | 389.3 | 389.3 | |
| Weighted Avg. Shares Out % Chg. | 1.5% | -3.6% | -2.4% | -1.4% | 0.5% | -0.8% | -3.6% | -0.8% | -0.6% | — | |
| EPS | 3.2 | 1.3 | 2.3 | 2.2 | 5.2 | 4.9 | 3.1 | 1.2 | 4.5 | 3.9 | |
| EPS % Chg. | 73.1% | -58.7% | 73.1% | -2.2% | 135.9% | -5.4% | -36.9% | -60.3% | 265.9% | -14.2% | |
| Weighted Avg. Shares Out Dil | 448.1 | 432.0 | 420.6 | 415.6 | 417.7 | 414.2 | 398.8 | 395.7 | 392.4 | 392.4 | |
| Weighted Avg. Shares Out Dil % Chg. | 1.8% | -3.6% | -2.6% | -1.2% | 0.5% | -0.8% | -3.7% | -0.8% | -0.8% | — | |
| EPS Diluted | 3.1 | 1.3 | 2.2 | 2.2 | 5.1 | 4.9 | 3.1 | 1.2 | 4.5 | 3.8 | |
| EPS Diluted % Chg. | 72.8% | -58.5% | 72.9% | -2.2% | 135.3% | -5.5% | -36.7% | -60.3% | 266.4% | -14.3% | |
| Interest Income | 57.0 | 70.0 | 89.0 | 175.0 | 186.0 | 198.0 | 215.0 | 156.0 | 93.0 | — | |
| Interest Income % Chg. | -19.7% | 22.8% | 27.1% | 96.6% | 6.3% | 6.5% | 8.6% | -27.4% | -40.4% | — | |
| Interest Expense | 669.0 | 677.0 | 644.0 | 695.0 | 758.0 | 734.0 | 706.0 | 600.0 | 430.0 | 325.0 | |
| Interest Expense % Chg. | -10.0% | 1.2% | -4.9% | 7.9% | 9.1% | -3.2% | -3.8% | -15.0% | -28.3% | -24.4% | |
| EBIT | 237.0 | 265.0 | 711.0 | 436.0 | 276.0 | 1,245.0 | 1,113.0 | 206.0 | 662.0 | 1,186.0 | |
| EBIT % Chg. | -32.7% | 11.8% | 168.3% | -38.7% | -36.7% | 351.1% | -10.6% | -81.5% | 221.4% | 79.2% | |
| EBIT Margin | 0.8% | 1.1% | 3.2% | 2.1% | 1.3% | 5.3% | 5.0% | 1.0% | 3.4% | 5.6% | |
| EBIT Margin % Chg. | -35.6% | 37.7% | 183.3% | -34.9% | -38.6% | 320.8% | -6.9% | -79.9% | 241.6% | 63.9% | |
| Depreciation & Amortization | 1,547.0 | 1,414.0 | 1,294.0 | 1,227.0 | 1,423.0 | 1,328.0 | 1,306.0 | 1,287.0 | 1,210.0 | 1,040.0 | |
| Depreciation & Amortization % Chg. | 4.1% | -8.6% | -8.5% | -5.2% | 16.0% | -6.7% | -1.7% | -1.5% | -6.0% | -14.0% | |
| EBITDA | 1,784.0 | 1,679.0 | 2,005.0 | 1,663.0 | 1,699.0 | 2,573.0 | 2,419.0 | 1,493.0 | 1,872.0 | 2,226.0 | |
| EBITDA % Chg. | -2.9% | -5.9% | 19.4% | -17.1% | 2.2% | 51.4% | -6.0% | -38.3% | 25.4% | 18.9% | |
| EBITDA Margin | 6.1% | 7.1% | 9.0% | 7.9% | 7.8% | 11.0% | 10.8% | 7.3% | 9.7% | 10.5% | |
| EBITDA Margin % Chg. | -7.1% | 15.9% | 26.1% | -12.0% | -1.0% | 41.3% | -2.1% | -32.9% | 33.3% | 8.8% |