IP
International Paper Company
$31.96
+$0.67(+2.14%)
48
Overall
80
Value
27
Tech
39
Quality
Market Cap
$20.33B
Volume
4.95M
52W Range
$29.45 - $56.13
Target Price
$41.64
Order:
Income Statement
| Metric | Trend | Chart | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec | 2025 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $19.5B | $21.7B | $23.3B | $22.4B | $17.6B | $19.4B | $21.2B | $18.9B | $15.8B | $23.6B | ||
| Total Revenue | $19.5B | $21.7B | $23.3B | $22.4B | $17.6B | $19.4B | $21.2B | $18.9B | $15.8B | $23.6B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $14.1B | $14.8B | $15.6B | $15.3B | $12.3B | $13.8B | $15.1B | $13.6B | $11.4B | $16.6B | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $5.4B | $6.9B | $7.8B | $7.1B | $5.2B | $5.5B | $6.0B | $5.3B | $4.4B | $7.0B | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $2.8B | $3.1B | $3.2B | $3.1B | $2.6B | $2.6B | $4.3B | $2.9B | $1.8B | $2.3B | ||
| Research & Development | -- | -- | -- | -- | -- | -- | -- | $1.4B | $1.3B | -- | ||
| Research Expense | -- | -- | -- | -- | -- | -- | -- | -- | $1.3B | -- | ||
| Selling, General & Administrative | $1.5B | $1.6B | $1.7B | $1.6B | $1.4B | $1.4B | $1.3B | $1.4B | $1.7B | $2.0B | ||
| General & Administrative Expenses | $1.5B | $1.6B | $1.7B | $1.6B | $1.4B | $1.4B | $1.3B | $1.4B | $1.7B | $2.0B | ||
| Salaries & Wages | $-34.0M | $-45.0M | $-16.0M | $-30.0M | $-17.0M | $-13.0M | -- | -- | -- | -- | ||
| Depreciation & Amortization | $1.1B | $1.3B | $1.3B | $1.3B | $1.1B | $1.1B | $1.0B | -- | -- | -- | ||
| Depreciation & Amortization | $1.1B | $1.3B | $1.3B | $1.3B | $1.1B | $1.1B | $1.0B | -- | -- | -- | ||
| Amortization | $3.4B | $3.4B | $3.4B | $3.4B | $3.1B | $3.1B | $3.1B | $3.1B | $3.0B | -- | ||
| Other Operating Expenses | $-4.0M | $-54.0M | $-7.0M | $-5.0M | $-10.0M | $-13.0M | -- | -- | -- | -- | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $1.4B | $3.8B | $4.5B | $4.0B | $2.6B | $2.9B | $3.5B | $2.3B | $2.6B | $4.7B | ||
| EBITDA | $2.5B | $2.8B | $3.6B | $3.4B | $2.2B | $2.6B | $2.9B | $2.0B | $2.6B | $-795.0M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $520.0M | $572.0M | $536.0M | $491.0M | $597.0M | $430.0M | $403.0M | $231.0M | $1.1B | $372.0M | ||
| Intinc | $175.0M | $186.0M | $198.0M | $215.0M | $151.0M | $93.0M | -- | -- | $222.0M | -- | ||
| Net Non-Operating Interest Income/Expense | $-520.0M | $-572.0M | $-536.0M | $-491.0M | $-446.0M | $-337.0M | $-325.0M | $-231.0M | $-1.1B | $-372.0M | ||
| Gain on Sale of Securities | $7.0M | $7.0M | $-2.0M | $-4.0M | $-26.0M | $-32.0M | $65.0M | -- | -- | -- | ||
| Other Income/Expense | $-198.0M | $347.0M | $158.0M | $-9.0M | $312.0M | $-374.0M | $82.0M | $75.0M | $-96.0M | $-104.0M | ||
| Other Special Charges | $31.0M | $-530.0M | $-494.0M | $-36.0M | $41.0M | $200.0M | $192.0M | $-54.0M | $42.0M | $12.0M | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | $-1.2B | $-1.3B | $29.0M | $57.0M | $195.0M | $509.0M | $89.0M | $99.0M | $103.0M | $626.0M | ||
| Special Income Charges | $1.2B | $-354.0M | $-29.0M | $-89.0M | $-195.0M | $-509.0M | $-89.0M | $-99.0M | $-103.0M | $-5.8B | ||
| Impairment of Capital Assets | -- | -- | -- | $60.0M | -- | -- | -- | -- | -- | $2.5B | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $1.3B | $1.4B | $2.3B | $2.1B | $926.0M | $1.4B | $1.9B | $592.0M | $1.3B | $-3.7B | ||
| Pre-Tax Income | $795.0M | $848.0M | $1.8B | $1.6B | $329.0M | $999.0M | $1.5B | $382.0M | $369.0M | $-3.4B | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $193.0M | $-1.1B | $445.0M | $634.0M | $176.0M | $188.0M | $-236.0M | $59.0M | $-361.0M | $-533.0M | ||
| NET INCOME | ||||||||||||
| Net Income | $904.0M | $2.1B | $2.0B | $1.2B | $482.0M | $1.8B | $1.5B | $288.0M | $557.0M | $-3.5B | ||
| Net Income (Continuing Operations) | $904.0M | $2.1B | $2.0B | $1.2B | $482.0M | $1.8B | $1.7B | $302.0M | $557.0M | $-3.5B | ||
| Net Income (Discontinued Operations) | $904.0M | $2.1B | $2.0B | $1.2B | $482.0M | $1.8B | $1.5B | $288.0M | $557.0M | $-3.5B | ||
| Net Income (Common Stockholders) | $856.0M | $3.6B | $3.2B | $2.8B | $482.0M | $1.8B | $1.5B | $288.0M | $557.0M | $-3.5B | ||
| Normalized Income | $-724.3M | $-1.2B | $1.1B | $1.6B | $877.9M | -- | -- | -- | -- | $1.8B | ||
| TOTALS | ||||||||||||
| Total Expenses | $16.8B | $17.9B | $18.8B | $18.4B | $14.9B | $16.5B | $19.4B | $16.6B | $13.2B | $18.9B | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $411.1M | $412.7M | $409.1M | $395.3M | $393.0M | $389.4M | $363.5M | $346.9M | $347.2M | $505.7M | ||
| Average Shares Outstanding (Diluted) | $415.6M | $417.7M | $414.2M | $398.8M | $395.7M | $392.4M | $367.0M | $346.9M | $347.2M | $505.7M | ||
| Shares Outstanding | $411.3M | $412.9M | $400.2M | $392.1M | $393.1M | $376.4M | $350.1M | $346.4M | $526.1M | $529.5M | ||
| Basic EPS | $2.2 | $5.19 | $4.91 | $3.1 | $1.23 | $4.5 | $4.14 | $0.83 | $1.6 | $-6.95 | ||
| Basic EPS (Continuing Operations) | $2.21 | $5.11 | $4.07 | $3.1 | $1.23 | $2.88 | $4.79 | $0.87 | $1.6 | $-5.61 | ||
| Diluted EPS | $2.18 | $5.13 | $4.85 | $3.07 | $1.22 | $4.47 | $4.1 | $0.82 | $1.57 | $-6.95 | ||
| Diluted EPS (Continuing Operations) | $2.19 | $5.05 | $4.02 | $3.07 | $1.22 | $2.86 | $4.74 | $0.86 | $1.57 | $-5.61 | ||
| Dividend Per Share | $1.783 | $1.863 | $1.925 | $2.013 | $2.05 | $2 | $1.85 | $1.85 | -- | -- | ||
| OTHER METRICS | ||||||||||||
| Basic Discontinuous Operations | $-0.01 | $0.08 | $0.84 | -- | -- | $1.62 | $-0.65 | $-0.04 | -- | $-1.34 | ||
| Development Expense | -- | -- | -- | -- | -- | -- | -- | $1.4B | -- | -- | ||
| Diluted Discontinuous Operations | $-0.01 | $0.08 | $0.83 | -- | -- | $1.61 | $-0.64 | $-0.04 | -- | $-1.34 | ||
| Earnings from equity interest | $198.0M | $177.0M | $336.0M | $250.0M | $112.0M | $206.0M | $-16.0M | $-21.0M | $-5.0M | $-3.0M | ||
| Earnings From Equity Interest Net Of Tax | $198.0M | $177.0M | $336.0M | $250.0M | $112.0M | $206.0M | $-16.0M | $-21.0M | $-5.0M | $-3.0M | ||
| Gain On Sale Of Business | -- | -- | $488.0M | -- | -- | -- | -- | -- | -- | $25.0M | ||
| Gain On Sale Of P P E | -- | -- | $-122.0M | $-205.0M | $-465.0M | $7.0M | -- | -- | $59.0M | $70.0M | ||
| Gains Loss On Disposal Of Discontinued Operations | $-70.0M | $-9.0M | $-122.0M | $-205.0M | -- | -- | -- | -- | -- | -- | ||
| Minority Interests | $2.0M | $6.5B | $-5.0M | $5.0M | $7.9B | $-2.0M | -- | -- | -- | -- | ||
| Net Income Discontinuous Operations | $-70.0M | $-9.0M | $-122.0M | $-205.0M | $252.0M | $941.0M | $-237.0M | $-14.0M | -- | -- | ||
| Net Income Extraordinary | -- | -- | -- | -- | $482.0M | $1.8B | -- | -- | -- | -- | ||
| Non Recurring Operation Expense | -- | $354.0M | -- | $32.0M | $-42.0M | $-17.0M | -- | -- | -- | -- | ||
| Other Gain Loss From Disposition Of Discontinued Operations | $102.0M | $34.0M | $345.0M | -- | $252.0M | $941.0M | -- | -- | -- | -- | ||
| Other Gand A | $1.5B | $1.6B | $1.7B | $1.6B | $1.4B | $1.4B | $1.3B | $1.4B | $1.7B | $2.0B | ||
| Other Taxes | $154.0M | $169.0M | $171.0M | $170.0M | $136.0M | $139.0M | $148.0M | $154.0M | $119.0M | $210.0M | ||
| Other Write Off | -- | -- | -- | -- | -- | -- | -- | $1.4B | -- | -- | ||
| Rent And Landing Fees | $150.0M | $157.0M | $196.0M | -- | -- | -- | -- | -- | -- | -- | ||
| Write Down | -- | -- | -- | -- | -- | -- | -- | -- | -- | $2.7B | ||
| Restruct | $-1.2B | $-1.3B | $29.0M | $57.0M | $195.0M | $509.0M | $89.0M | $99.0M | $103.0M | $626.0M | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | IP | $31.96 | +2.1% | 4.95M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |
Get International Paper Company Data in Excel
Stream real-time data directly to your spreadsheets
BUY NOW