10 Year Financial Data of International Paper Co. (IP)

45.97 (1y: +55%)

Market Cap	20.58 B	P/E(ttm)	22.10
Enterprise Value	29.87 B	P/B	3.20

IP- NYSE (USA)
International Paper Co.

Currently 1/5

Business Predictability Rank: 1-Star (On Watch)
Back Testing Results:
Average gain of all 1-Star stocks: 1.1% per year.
% of Stocks that are in still loss if held for 10yrs: 45%.
Read more:
What is Predictability Rank?
Performances of real portfolio
Top Ranked Predictable Companies

$45.97

3 Medium Warning Signs 1 Good Sign

Bookmark

Annual Rates (per share)	10 yrs*	5 yrs*	12 months*
Revenue Growth (%)	2.7	2.3	6
EBITDA Growth (%)	4.6	7.4	-8.7
Free Cash Flow Growth (%)	14	-19.4	21.5
Book Value Growth (%)	-2.3	8.5	-5.7

*12-month growth rate is calculated with the per share revenue (EBITDA, FCF, earnings) of the last 12 months over the per share revenue (EBITDA, FCF, earnings) over the previous 12 months. 5-year and 10-year growth rates are calculated with least-square regression based on the 5-year and 10-year numbers.

Trendline:

Export:

Print This Table Print

See this page for the explanation of the data and charts * All numbers are in millions except for per share data

Per Share Data	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Revenue per Share ($)	52.53	51.10	48.41	45.67	50.60	58.98	54.59	57.99	59.57	63.23	64.04	15.17	16.15	15.98	16.02	15.89
EBITDA per Share	5.73	8.19	4.83	1.69	6.24	5.47	7.80	5.25	8.12	7.67	7.16	1.31	1.30	2.01	2.12	1.73
Free Cashflow per Share	1.37	2.12	0.71	2.54	4.36	6.34	9.63	1.97	3.47	3.60	4.12	0.67	0.85	1.33	0.75	1.19
Earnings per Share ($)	0.63	-0.07	2.21	2.18	2.70	-3.05	1.55	1.48	3.07	1.80	2.09	0.43	0.31	0.54	0.53	0.71
Dividends Per Share	1.00	1.00	1.00	1.00	1.00	1.00	0.33	0.40	0.98	1.09	1.13	0.26	0.26	0.26	0.30	0.30
Book Value per Share	17.18	16.51	16.78	16.53	20.05	9.90	14.07	15.74	15.15	14.32	15.19	16.10	15.23	15.93	14.27	15.19
Month End Stock Price	43.11	42.00	33.61	34.10	32.38	11.80	26.78	27.24	29.60	39.84	46.58	35.10	28.91	36.32	39.84	46.58
Ratios	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Return on Equity %	3.70	-0.40	13.20	13.20	13.50	-30.80	11.00	9.40	20.30	12.60	18.80	10.80	8.00	13.60	14.80	18.80
Return on Assets %	0.90	-0.10	3.80	4.40	4.80	-4.80	2.60	2.50	5.00	2.50	4.00	2.40	1.60	2.80	2.80	4.00
Return on Capital - Joel Greenblatt %	6.70	16.00	6.40	-2.80	12.30	5.60	12.10	5.00	14.90	10.70	8.80	4.40	4.00	10.40	12.80	8.80
Debt to Equity	1.89	1.77	1.46	0.91	0.76	2.90	1.50	1.27	1.50	1.61	1.51	1.95	2.02	1.78	1.61	1.51

Gross Margin %	25.30	25.60	24.70	26.10	26.60	24.50	34.90	26.60	27.20	26.00	26.40	25.10	25.50	26.80	26.60	26.40
Operating Margin %	4.40	9.90	4.30	-1.60	7.40	3.80	8.00	3.30	8.50	6.80	5.60	3.20	2.90	7.10	7.90	5.60
Net Margin %	1.20	-0.10	4.60	4.80	5.30	-5.20	2.80	2.60	5.20	2.90	4.50	2.80	1.90	3.40	3.30	4.50

Days Sales Outstanding	42.00	42.80	44.30	44.90	52.60	48.30	42.10	44.10	48.90	46.70	49.70	52.00	46.30	47.90	45.80	49.70
Days Inventory	57.90	52.20	49.00	42.90	47.10	48.60	52.30	46.40	44.70	48.40	48.70	50.20	45.80	47.20	47.80	48.70
Inventory Turnover	6.30	7.00	7.50	8.50	7.80	7.50	7.00	7.90	8.20	7.50	1.90	1.80	2.00	1.90	1.90	1.90

Debt to Revenue	0.62	0.57	0.51	0.33	0.30	0.49	0.39	0.34	0.38	0.36	1.44	2.07	1.90	1.78	1.43	1.44
COGS to Revenue	0.75	0.74	0.75	0.74	0.73	0.75	0.65	0.73	0.73	0.74	0.74	0.75	0.74	0.73	0.73	0.74
Inventory to Revenue	0.12	0.11	0.10	0.09	0.10	0.10	0.09	0.09	0.09	0.10	0.39	0.41	0.37	0.38	0.39	0.39
Interest Exp. to Revenue %	-3.04	-2.91	-2.46	-2.37	-1.36	-1.98	-2.86	-2.42	-2.08	-2.41	-2.31	-2.52	-2.43	-2.32	-2.39	-2.31

Asset Turnover	0.71	0.75	0.84	0.92	0.91	0.92	0.92	0.99	0.96	0.87	0.22	0.20	0.21	0.22	0.22	0.22
Buyback Ratio	-26.50	469	-2.10	-3.00	-11.00	0.10	--	--	--	-13.50	-60.60	13.60	--	-16.40	-20.70	-60.60
Dividend Payout Ratio	1.59	--	0.45	0.46	0.37	--	0.21	0.27	0.32	0.60	0.42	0.61	0.86	0.49	0.56	0.42
Income Statement	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Revenue	25,179	25,548	24,097	21,995	21,890	24,829	23,366	25,179	26,034	27,833	28,268	6,655	7,077	7,026	7,075	7,090
Cost of Goods Sold	18,803	18,996	18,139	16,248	16,060	18,742	15,220	18,482	18,960	20,587	20,823	4,984	5,270	5,140	5,193	5,220
Gross Profit	6,376	6,552	5,958	5,747	5,830	6,087	8,146	6,697	7,074	7,246	7,445	1,671	1,807	1,886	1,882	1,870

Selling, General, &Admin. Expense	3,083	2,005	2,963	2,923	2,865	3,233	3,206	3,248	3,277	3,703	3,832	860	922	930	991	989
Earnings Before DDA	2,748	4,094	2,404	813	2,701	2,302	3,340	2,278	3,549	3,377	3,164	575	570	884	937	773

Depreciation, Depletion and Amortization	1,644	1,565	1,376	1,158	1,086	1,347	1,472	1,456	1,332	1,486	1,503	362	366	383	375	379

Operating Income	1,104	2,529	1,028	-345	1,615	955	1,868	822	2,217	1,891	1,661	213	204	501	562	394
Interest Income/Expense	-766	-743	-593	-521	-297	-492	-669	-608	-541	-672	-668	-168	-172	-163	-169	-164
Net Income	302	-35.00	1,100	1,050	1,168	-1,282	663	644	1,341	794	924	188	134	237	235	318

Earnings per Share ($)	0.63	-0.07	2.21	2.18	2.70	-3.05	1.55	1.48	3.07	1.80	2.09	0.43	0.31	0.54	0.53	0.71
Total Shares Outstanding	479	500	498	482	433	421	428	434	437	440	446	439	438	440	442	446
Balance Sheet	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Cash and cash equivalents	2,363	2,596	1,641	1,624	905	1,144	1,892	--	3,994	1,302	934	1,288	--	--	1,302	934
Accounts Receivable	2,894	2,994	2,926	2,704	3,152	3,288	2,695	3,039	3,486	3,562	3,869	3,802	3,601	3,699	3,562	3,869
Inventory	2,983	2,718	2,434	1,909	2,071	2,495	2,179	2,347	2,320	2,730	2,793	2,748	2,650	2,667	2,730	2,793
Other Current Assets	1,097	1,011	408	2,400	607	433	785	2,642	656	1,311	1,385	1,374	3,030	2,627	1,311	1,385
Total Current Assets	9,337	9,319	7,409	8,637	6,735	7,360	7,551	8,028	10,456	8,905	8,981	9,212	9,281	8,993	8,905	8,981

Property, Plant and Equipment	14,275	13,432	13,991	9,252	10,911	14,796	13,445	12,749	12,477	14,571	14,772	15,840	14,573	14,541	14,571	14,772
Intangible Assets	5,341	4,994	5,043	2,929	3,650	2,027	2,290	2,308	2,346	4,315	4,527	4,218	4,230	4,406	4,315	4,527
Other Long Term Assets	6,572	6,472	2,328	3,216	2,863	2,730	2,262	2,283	1,714	4,362	4,418	4,579	5,004	4,621	4,362	4,418
Total Assets	35,525	34,217	28,771	24,034	24,159	26,913	25,548	25,368	26,993	32,153	32,698	33,849	33,088	32,561	32,153	32,698

Accounts Payable	4,716	4,284	3,627	3,616	3,571	3,927	3,708	4,190	3,976	3,283	4,487	4,243	4,331	4,521	3,283	4,487
Current Portion of Long-Term Debt	2,087	506	1,181	692	267	828	304	313	719	444	727	738	838	413	444	727
Other Current Liabilities	--	82.00	36.00	333	4.00	--	--	--	43.00	1,271	43.00	52.00	58.00	63.00	1,271	43.00
Total Current Liabilities	6,803	4,872	4,844	4,641	3,842	4,755	4,012	4,503	4,738	4,998	5,257	5,033	5,227	4,997	4,998	5,257

Long-Term Debt	13,450	14,132	11,023	6,531	6,353	11,246	8,729	8,358	9,189	9,696	9,495	13,045	12,618	12,083	9,696	9,495
Other Long-Term Liabilities	7,035	6,959	4,553	4,899	5,292	6,743	6,784	5,673	6,446	11,155	11,168	8,710	8,568	8,475	11,155	11,168
Total Liabilities	27,288	25,963	20,420	16,071	15,487	22,744	19,525	18,534	20,373	25,849	25,920	26,788	26,413	25,555	25,849	25,920

Common Stock	485	487	491	493	494	434	437	--	439	440	445	439	439	439	440	445
Retained Earnings	3,082	2,562	3,172	3,737	4,375	1,430	1,949	2,416	3,330	3,662	3,844	3,423	3,440	3,561	3,662	3,844
Additional Paid-In Capital	6,500	6,562	6,627	6,735	6,755	5,845	5,803	5,829	5,908	6,042	6,283	5,947	5,966	5,974	6,042	6,283
Treasury Stock	-140	--	-4.00	-1,438	-2,481	-218	-89.00	-28.00	-52.00	--	-32.00	-46.00	-46.00	-9.00	--	-32.00
Total Equity	8,237	8,254	8,351	7,963	8,672	4,169	6,023	6,834	6,620	6,304	6,778	7,061	6,675	7,006	6,304	6,778
Cashflow Statement	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Net Income	302	-35.00	1,100	1,050	1,168	-1,282	663	--	--	799	922	-154	137	238	232	315
Depreciation, Depletion and Amortization	1,644	1,565	1,376	1,158	1,086	1,347	1,472	1,456	1,332	1,486	1,503	362	366	383	375	379
Cash Flow from Others	-124	858	-966	-985	-367	2,604	2,520	175	1,343	682	492	373	291	258	106	-163
Cash Flow from Operations	1,822	2,388	1,510	1,223	1,887	2,669	4,655	1,631	2,675	2,967	2,917	581	794	879	713	531

Investment for Property, Plant & Equipement	-1,166	-1,328	-1,155	--	--	--	-534	-775	-1,159	-1,383	-1,098	-285	-420	-296	-382	--
Cash Flow from Acquisitions	--	-305	-116	1,730	144	-6,086	-17.00	-152	-329	-3,779	-555	-3,729	--	424	-474	-505
Cash Flow from Investing	-1,267	55.00	7.00	1,034	-446	-7,197	-593	-834	-1,487	-4,858	-1,494	-4,154	-426	98.00	-376	-790

Net Issuance of Stock	54.00	6.00	23.00	-1,401	-1,096	1.00	-10.00	-26.00	-30.00	73.00	227	-14.00	--	39.00	48.00	140
Net Issuance of Debt	1,519	-1,716	-1,698	-5,158	-797	5,328	-3,069	-345	1,220	-345	-1,304	1,003	-265	-861	-222	44.00
Cash Flow for Dividends	-480	-485	-490	-485	-436	-428	-140	-175	-427	-476	-493	-115	-114	-115	-132	-132
Other Financing	-502	-240	-212	4,740	77.00	-42.00	-157	-42.00	-21.00	-47.00	-179	-26.00	-11.00	-1.00	-9.00	-158
Cash Flow from Financing	591	-2,435	-2,377	-2,304	-2,252	4,859	-3,376	-588	742	-795	-1,749	848	-390	-938	-315	-106

Net Change in Cash	1,289	233	-955	-17.00	-719	239	748	181	1,921	-2,692	-354	-2,706	-60.00	47.00	27.00	-368

Free Cash Flow	656	1,060	355	1,223	1,887	2,669	4,121	856	1,516	1,584	1,819	296	374	583	331	531
Valuation Ratios (Daily)	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

PE Ratio(ttm)
Price to Tangible Book
Price-to-Free-Cash-Flow ratio
PS Ratio
EV-to-Revenue
EV-to-EBITDA
EV-to-EBIT
Earnings Yield (Joel Greenblatt)
Forward Rate of Return
Shiller PE Ratio
Valuation and Quality	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Market Cap
Enterprise Value
Month End Stock Price
Net Cash (per share)
Net Current Asset Value (per share)
DCF (per share)
Median PS (per share)
Peter Lynch Fair Value (per share)
Graham Number (per share)
Altman Z-Score
Piotroski F-Score
Beneish M-Score

Switch to Another Stock:

IP Quarterly/Annuals Reports

IP: 10-Q - INTERNATIONAL PAPER CO /NEW/ (0000051434) (Filer): (10-Q) - 2012-11-07
IP: 10-Q/A - INTERNATIONAL PAPER CO /NEW/ (0000051434) (Filer): (10-Q/A) - 2012-08-14
IP: 10-Q - INTERNATIONAL PAPER CO /NEW/ (0000051434) (Filer): (10-Q) - 2012-08-07
IP: 10-Q - INTERNATIONAL PAPER CO /NEW/ (0000051434) (Filer): (10-Q) - 2012-05-07
IP: 10-Q - INTERNATIONAL PAPER CO /NEW/ (0000051434) (Filer): (10-Q) - 2011-11-07

Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names | Earn affiliate commissions by embedding GuruFocus Charts
GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)

Home About Jobs Advertise Site Map Term of Use Privacy Policy RSS Email Alerts Affiliate Program FAQ Contact Us
Disclaimers: GuruFocus.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on GuruFocus.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The gurus may buy and sell securities before and after any particular article and report and information herein is published, with respect to the securities discussed in any article and report posted herein. In no event shall GuruFocus.com be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on GuruFocus.com, or relating to the use of, or inability to use, GuruFocus.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. The gurus listed in this website are not affiliated with GuruFocus.com, LLC. Stock quotes provided by InterActive Data. Fundamental company data provided by Morningstar, updated daily.

FocusBar

Home

Premium Membership

Value Screens

Model Portfolios

Guru Stocks

Market Valuation

By Country

Articles

Submit Articles

IP Quarterly/Annuals Reports