International Paper Company (IP)

Basic

  • Market Cap

    $12.78B

  • EV

    $17.77B

  • Shares Out

    346.02M

  • Revenue

    $19.45B

  • Employees

    39,000

Margins

  • Gross

    27.94%

  • EBITDA

    12.05%

  • Operating

    6.94%

  • Pre-Tax

    5.27%

  • Net

    1.31%

  • FCF

    4.85%

Returns (5Yr Avg)

  • ROA

    3.81%

  • ROE

    17.82%

  • ROCE

    7.58%

  • ROIC

    5.74%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    $36.58

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    $55.76

  • Earnings (Dil)

    $0.72

  • FCF

    $2.69

  • Book Value

    $25.67

Growth (CAGR)

  • Rev 3Yr

    -2.28%

  • Rev 5Yr

    -3.35%

  • Rev 10Yr

    -2.37%

  • Dil EPS 3Yr

    19.89%

  • Dil EPS 5Yr

    -20.48%

  • Dil EPS 10Yr

    -1.66%

  • Rev Fwd 2Yr

    -6.52%

  • EBITDA Fwd 2Yr

    -13.22%

  • EPS Fwd 2Yr

    -26.66%

  • EPS LT Growth Est

    -2%

Dividends

  • Yield

    —

  • Payout

    85.24%

  • DPS

    $1.85

  • DPS Growth 3Yr

    -3.36%

  • DPS Growth 5Yr

    -0.53%

  • DPS Growth 10Yr

    4.42%

  • DPS Growth Fwd 2Yr

    0.44%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Total Revenues

23,306.0

18,317.0

17,565.0

19,363.0

21,161.0

19,448.0

Total Revenues % Chg.

7.2%

-21.4%

-4.1%

10.2%

9.3%

-7.9%

Cost of Goods Sold, Total

15,555.0

12,669.0

12,339.0

13,832.0

15,143.0

14,015.0

Gross Profit

7,751.0

5,648.0

5,226.0

5,531.0

6,018.0

5,433.0

Selling General & Admin Expenses, Total

3,784.0

2,735.0

2,599.0

2,629.0

2,884.0

2,936.0

Depreciation & Amortization

1,328.0

1,072.0

1,091.0

1,097.0

1,040.0

994.0

Other Operating Expenses

171.0

133.0

136.0

139.0

148.0

153.0

Other Operating Expenses, Total

5,283.0

3,940.0

3,826.0

3,865.0

4,072.0

4,083.0

Operating Income

2,468.0

1,708.0

1,400.0

1,666.0

1,946.0

1,350.0

Interest Expense, Total

-734.0

-701.0

-597.0

-430.0

-403.0

-404.0

Interest And Investment Income

198.0

202.0

151.0

93.0

78.0

166.0

Net Interest Expenses

-536.0

-499.0

-446.0

-337.0

-325.0

-238.0

Income (Loss) On Equity Invest.

336.0

250.0

29.0

2.0

-6.0

-5.0

Currency Exchange Gains (Loss)

—

—

-327.0

—

—

—

EBT, Excl. Unusual Items

2,268.0

1,459.0

656.0

1,331.0

1,615.0

1,107.0

Restructuring Charges

-50.0

-30.0

1.0

-48.0

4.0

4.0

Merger & Related Restructuring Charges

—

—

—

—

—

—

Impairment of Goodwill

—

—

—

—

-76.0

-76.0

Gain (Loss) On Sale Of Investments

31.0

—

35.0

172.0

55.0

-10.0

Gain (Loss) On Sale Of Assets

—

—

-118.0

7.0

—

—

Asset Writedown

-122.0

-205.0

-20.0

—

—

—

Insurance Settlements

—

—

—

—

—

—

Legal Settlements

—

—

—

—

—

—

Other Unusual Items

-10.0

-53.0

-196.0

-461.0

-93.0

—

EBT, Incl. Unusual Items

2,117.0

1,171.0

358.0

1,001.0

1,505.0

1,025.0

Income Tax Expense

445.0

477.0

176.0

188.0

-236.0

268.0

Earnings From Continuing Operations

1,672.0

694.0

182.0

813.0

1,741.0

757.0

Earnings Of Discontinued Operations

345.0

526.0

300.0

941.0

-237.0

-503.0

Minority Interest

-5.0

5.0

—

-2.0

—

—

Net Income

2,012.0

1,225.0

482.0

1,752.0

1,504.0

254.0

Net Income to Common Incl Extra Items

2,012.0

1,225.0

482.0

1,752.0

1,504.0

254.0

Net Income to Common Excl. Extra Items

1,667.0

699.0

182.0

811.0

1,741.0

757.0

Total Shares Outstanding

400.6

392.1

393.1

378.6

350.3

346.0

Weighted Avg. Shares Outstanding

409.1

395.3

393.0

389.4

363.5

348.8

Weighted Avg. Shares Outstanding Dil

414.2

398.8

395.7

392.4

367.0

350.7

EPS

4.9

3.1

1.2

4.5

4.1

0.7

EPS Diluted

4.9

3.1

1.2

4.5

4.1

0.7

EBITDA

3,727.0

2,753.0

2,545.0

2,810.0

2,986.0

2,343.0