IP
International Paper Company
$49.68
+$0.72(+1.47%)
65
Overall
85
Value
45
Tech
--
Quality
Market Cap
$25.75B
Volume
3.45M
52W Range
$43.27 - $60.36
Target Price
$55.45
Order:
Income Statement
| Metric | Trend | Chart | 2015 Dec | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $22.4B | $19.5B | $21.7B | $23.3B | $22.4B | $17.6B | $19.4B | $21.2B | $18.9B | $18.6B | ||
| Total Revenue | $22.4B | $19.5B | $21.7B | $23.3B | $22.4B | $17.6B | $19.4B | $21.2B | $18.9B | $18.6B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $15.5B | $14.1B | $14.8B | $15.6B | $15.3B | $12.3B | $13.8B | $15.1B | $13.6B | $13.4B | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $6.9B | $5.4B | $6.9B | $7.8B | $7.1B | $5.2B | $5.5B | $6.0B | $5.3B | $5.2B | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $3.1B | $2.8B | $3.1B | $3.2B | $3.1B | $2.6B | $2.6B | $4.3B | $2.9B | $3.3B | ||
| Selling, General & Administrative | $1.6B | $1.5B | $1.6B | $1.7B | $1.6B | $1.4B | $1.4B | $1.3B | $1.4B | $1.8B | ||
| General & Administrative Expenses | $1.6B | $1.5B | $1.6B | $1.7B | $1.6B | $1.4B | $1.4B | $1.3B | $1.4B | $1.8B | ||
| Salaries & Wages | $-88.0M | $-34.0M | $-45.0M | $-16.0M | $-30.0M | $-17.0M | $-13.0M | -- | -- | -- | ||
| Depreciation & Amortization | $1.3B | $1.1B | $1.3B | $1.3B | $1.3B | $1.1B | $1.1B | $1.0B | $1.4B | $1.3B | ||
| Depreciation & Amortization | $1.3B | $1.1B | $1.3B | $1.3B | $1.3B | $1.1B | $1.1B | $1.0B | $1.4B | $1.3B | ||
| Amortization | $3.3B | $3.4B | $3.4B | $3.4B | $3.4B | $3.1B | $3.1B | $3.1B | $3.1B | $3.0B | ||
| Other Operating Expenses | $-6.0M | $-4.0M | $-54.0M | $-7.0M | $-5.0M | $-10.0M | $-13.0M | -- | -- | -- | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $2.4B | $1.4B | $3.8B | $4.5B | $4.0B | $2.6B | $2.9B | $3.5B | $2.3B | $2.0B | ||
| EBITDA | $3.1B | $2.5B | $2.8B | $3.6B | $3.4B | $2.2B | $2.6B | $2.9B | $2.0B | $1.7B | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $555.0M | $520.0M | $572.0M | $536.0M | $491.0M | $597.0M | $430.0M | $403.0M | $231.0M | $208.0M | ||
| Intinc | $89.0M | $175.0M | $186.0M | $198.0M | $215.0M | $151.0M | $93.0M | -- | -- | -- | ||
| Net Non-Operating Interest Income/Expense | $-555.0M | $-520.0M | $-572.0M | $-536.0M | $-491.0M | $-446.0M | $-337.0M | $-325.0M | $-231.0M | $-208.0M | ||
| Gain on Sale of Securities | -- | $7.0M | $7.0M | $-2.0M | $-4.0M | $-26.0M | $-32.0M | $65.0M | -- | -- | ||
| Other Income/Expense | $-117.0M | $-198.0M | $347.0M | $158.0M | $-9.0M | $312.0M | $-374.0M | $82.0M | $75.0M | $-95.0M | ||
| Other Special Charges | $207.0M | $31.0M | $-530.0M | $-494.0M | $-36.0M | $41.0M | $200.0M | $192.0M | $-54.0M | $42.0M | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | $-1.5B | $-1.2B | $-1.3B | $29.0M | $57.0M | $195.0M | $509.0M | $89.0M | $99.0M | $221.0M | ||
| Special Income Charges | $-137.0M | $1.2B | $-354.0M | $-29.0M | $-89.0M | $-195.0M | $-509.0M | $-89.0M | $-99.0M | $-221.0M | ||
| Impairment of Capital Assets | $137.0M | -- | -- | -- | $60.0M | -- | -- | -- | -- | -- | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $1.8B | $1.3B | $1.4B | $2.3B | $2.1B | $926.0M | $1.4B | $1.9B | $592.0M | $350.0M | ||
| Pre-Tax Income | $1.3B | $795.0M | $848.0M | $1.8B | $1.6B | $329.0M | $999.0M | $1.5B | $382.0M | $147.0M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $466.0M | $193.0M | $-1.1B | $445.0M | $634.0M | $176.0M | $188.0M | $-236.0M | $59.0M | $-415.0M | ||
| NET INCOME | ||||||||||||
| Net Income | $938.0M | $904.0M | $2.1B | $2.0B | $1.2B | $482.0M | $1.8B | $1.5B | $288.0M | $557.0M | ||
| Net Income (Continuing Operations) | $938.0M | $904.0M | $2.1B | $2.0B | $1.2B | $482.0M | $1.8B | $1.7B | $302.0M | $557.0M | ||
| Net Income (Discontinued Operations) | $938.0M | $904.0M | $2.1B | $2.0B | $1.2B | $482.0M | $1.8B | $1.5B | $288.0M | $557.0M | ||
| Net Income (Common Stockholders) | $1.2B | $856.0M | $3.6B | $3.2B | $2.8B | $482.0M | $1.8B | $1.5B | $288.0M | $557.0M | ||
| Normalized Income | -- | -- | -- | -- | $1.6B | $877.9M | -- | -- | -- | -- | ||
| TOTALS | ||||||||||||
| Total Expenses | $18.6B | $16.8B | $17.9B | $18.8B | $18.4B | $14.9B | $16.5B | $19.4B | $16.6B | $16.7B | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $417.4M | $411.1M | $412.7M | $409.1M | $395.3M | $393.0M | $389.4M | $363.5M | $346.9M | $347.2M | ||
| Average Shares Outstanding (Diluted) | $420.6M | $415.6M | $417.7M | $414.2M | $398.8M | $395.7M | $392.4M | $367.0M | $349.1M | $354.2M | ||
| Shares Outstanding | $411.2M | $411.3M | $412.9M | $400.2M | $392.1M | $393.1M | $376.4M | $350.1M | $346.4M | $526.1M | ||
| Basic EPS | $2.25 | $2.2 | $5.19 | $4.91 | $3.1 | $1.23 | $4.5 | $4.14 | $0.83 | $1.6 | ||
| Basic EPS (Continuing Operations) | $2.25 | $1.95 | $5.11 | $4.07 | $3.1 | $1.23 | $2.88 | $4.79 | $0.87 | $1.6 | ||
| Diluted EPS | $2.23 | $2.18 | $5.13 | $4.85 | $3.07 | $1.22 | $4.47 | $4.1 | $0.82 | $1.57 | ||
| Diluted EPS (Continuing Operations) | $2.23 | $1.93 | $5.05 | $4.02 | $3.07 | $1.22 | $2.86 | $4.74 | $0.86 | $1.57 | ||
| Dividend Per Share | $1.64 | $1.78 | $1.86 | $1.93 | $2.01 | $2.05 | $2 | $1.85 | $1.85 | $1.85 | ||
| OTHER METRICS | ||||||||||||
| Basic Discontinuous Operations | -- | $0.25 | $0.08 | $0.84 | -- | -- | $1.62 | $-0.65 | $-0.04 | -- | ||
| Diluted Discontinuous Operations | -- | $0.25 | $0.08 | $0.83 | -- | -- | $1.61 | $-0.64 | $-0.04 | -- | ||
| Earnings from equity interest | $117.0M | $198.0M | $177.0M | $336.0M | $250.0M | $112.0M | $206.0M | $-16.0M | $-21.0M | $-5.0M | ||
| Earnings From Equity Interest Net Of Tax | $117.0M | $198.0M | $177.0M | $336.0M | $250.0M | $112.0M | $206.0M | $-16.0M | $-21.0M | $-5.0M | ||
| Gain On Sale Of Business | -- | -- | -- | $488.0M | -- | -- | -- | -- | -- | -- | ||
| Gain On Sale Of P P E | -- | -- | -- | $-122.0M | $-205.0M | $-465.0M | $7.0M | -- | -- | $58.0M | ||
| Gains Loss On Disposal Of Discontinued Operations | $-174.0M | $-70.0M | $-9.0M | $-122.0M | $-205.0M | -- | -- | -- | -- | -- | ||
| Minority Interests | $21.0M | $2.0M | $6.5B | $-5.0M | $5.0M | $7.9B | $-2.0M | -- | -- | -- | ||
| Net Income Discontinuous Operations | $-174.0M | $-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 | $1.6B | $1.5B | $1.6B | $1.7B | $1.6B | $1.4B | $1.4B | $1.3B | $1.4B | $1.8B | ||
| Other Taxes | $168.0M | $154.0M | $169.0M | $171.0M | $170.0M | $136.0M | $139.0M | $148.0M | $154.0M | $147.0M | ||
| Rent And Landing Fees | $170.0M | $150.0M | $157.0M | $196.0M | -- | -- | -- | -- | -- | -- | ||
| Restruct | $-1.5B | $-1.2B | $-1.3B | $29.0M | $57.0M | $195.0M | $509.0M | $89.0M | $99.0M | $221.0M | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | IP | $49.68 | +1.5% | 3.45M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |
Get International Paper Company Data in Excel
Stream real-time data directly to your spreadsheets
BUY NOW