International Paper Co
NYSE:IP
Balance Sheet
Balance Sheet Decomposition
International Paper Co
Current Assets | 6.5B |
Cash & Short-Term Investments | 1.1B |
Receivables | 3.5B |
Other Current Assets | 1.9B |
Non-Current Assets | 16.6B |
Long-Term Investments | 2.5B |
PP&E | 10.5B |
Intangibles | 3.2B |
Other Non-Current Assets | 405m |
Current Liabilities | 3.9B |
Accounts Payable | 2.3B |
Accrued Liabilities | 527m |
Other Current Liabilities | 1B |
Non-Current Liabilities | 10.9B |
Long-Term Debt | 5.5B |
Other Non-Current Liabilities | 5.5B |
Balance Sheet
International Paper Co
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
1 881
|
1 050
|
1 033
|
1 018
|
589
|
511
|
595
|
1 295
|
804
|
1 113
|
|
Cash Equivalents |
1 881
|
1 050
|
1 033
|
1 018
|
589
|
511
|
595
|
1 295
|
804
|
1 113
|
|
Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
4 850
|
245
|
0
|
0
|
|
Total Receivables |
3 083
|
2 675
|
2 852
|
3 287
|
3 916
|
3 673
|
3 419
|
3 610
|
3 765
|
3 492
|
|
Accounts Receivables |
3 083
|
2 675
|
2 852
|
3 287
|
3 916
|
3 673
|
3 419
|
3 610
|
3 765
|
3 274
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
218
|
|
Inventory |
2 424
|
2 228
|
2 233
|
2 313
|
2 241
|
2 208
|
2 050
|
1 814
|
1 942
|
1 889
|
|
Other Current Assets |
571
|
524
|
552
|
1 659
|
250
|
247
|
322
|
132
|
259
|
114
|
|
Total Current Assets |
7 959
|
6 477
|
6 670
|
8 277
|
6 996
|
6 639
|
11 236
|
7 096
|
6 770
|
6 608
|
|
PP&E Net |
13 235
|
12 346
|
13 459
|
13 713
|
13 469
|
13 829
|
12 987
|
10 824
|
10 855
|
10 598
|
|
PP&E Gross |
13 235
|
12 346
|
13 459
|
13 713
|
13 469
|
13 829
|
12 987
|
10 824
|
10 855
|
10 598
|
|
Accumulated Depreciation |
20 340
|
20 728
|
19 248
|
20 549
|
20 494
|
20 512
|
21 378
|
17 556
|
18 371
|
19 561
|
|
Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
220
|
183
|
|
Goodwill |
3 773
|
3 335
|
3 364
|
3 411
|
3 374
|
3 347
|
3 315
|
3 130
|
3 041
|
3 041
|
|
Long-Term Investments |
2 393
|
7 242
|
7 393
|
7 441
|
8 718
|
8 809
|
3 435
|
3 026
|
2 480
|
2 475
|
|
Other Long-Term Assets |
1 324
|
1 131
|
2 207
|
1 061
|
1 019
|
847
|
745
|
1 167
|
574
|
356
|
|
Other Assets |
3 773
|
3 335
|
3 364
|
3 411
|
3 374
|
3 347
|
3 315
|
3 130
|
3 041
|
3 041
|
|
Total Assets |
28 684
N/A
|
30 531
+6%
|
33 093
+8%
|
33 903
+2%
|
33 576
-1%
|
33 471
0%
|
31 718
-5%
|
25 243
-20%
|
23 940
-5%
|
23 261
-3%
|
|
Liabilities | |||||||||||
Accounts Payable |
2 664
|
2 078
|
2 199
|
2 458
|
2 413
|
2 423
|
2 320
|
2 606
|
2 708
|
6 263
|
|
Accrued Liabilities |
477
|
434
|
401
|
485
|
535
|
600
|
614
|
572
|
502
|
550
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
742
|
426
|
239
|
311
|
639
|
168
|
29
|
196
|
763
|
138
|
|
Other Current Liabilities |
1 026
|
986
|
1 230
|
1 848
|
1 107
|
5 455
|
5 321
|
770
|
1 027
|
829
|
|
Total Current Liabilities |
4 909
|
3 924
|
4 069
|
5 102
|
4 694
|
8 646
|
8 284
|
4 144
|
5 000
|
3 959
|
|
Long-Term Debt |
8 631
|
8 844
|
11 075
|
10 846
|
10 015
|
9 597
|
8 064
|
5 383
|
4 816
|
5 455
|
|
Deferred Income Tax |
3 063
|
3 231
|
3 127
|
2 291
|
2 600
|
2 633
|
2 743
|
2 618
|
1 732
|
1 552
|
|
Minority Interest |
148
|
25
|
18
|
19
|
21
|
5
|
14
|
0
|
0
|
0
|
|
Other Liabilities |
6 818
|
10 623
|
10 463
|
9 123
|
8 884
|
4 877
|
4 759
|
4 016
|
3 895
|
3 940
|
|
Total Liabilities |
23 569
N/A
|
26 647
+13%
|
28 752
+8%
|
27 381
-5%
|
26 214
-4%
|
25 758
-2%
|
23 864
-7%
|
16 161
-32%
|
15 443
-4%
|
14 906
-3%
|
|
Equity | |||||||||||
Common Stock |
449
|
449
|
449
|
449
|
449
|
449
|
449
|
449
|
449
|
449
|
|
Retained Earnings |
4 409
|
4 649
|
4 818
|
6 180
|
7 465
|
8 408
|
8 070
|
9 029
|
9 855
|
9 491
|
|
Additional Paid In Capital |
6 245
|
6 243
|
6 189
|
6 206
|
6 280
|
6 297
|
6 325
|
4 668
|
4 725
|
4 730
|
|
Treasury Stock |
1 342
|
1 749
|
1 753
|
1 680
|
2 332
|
2 702
|
2 648
|
3 398
|
4 607
|
4 750
|
|
Other Equity |
4 646
|
5 708
|
5 362
|
4 633
|
4 500
|
4 739
|
4 342
|
1 666
|
1 925
|
1 565
|
|
Total Equity |
5 115
N/A
|
3 884
-24%
|
4 341
+12%
|
6 522
+50%
|
7 362
+13%
|
7 713
+5%
|
7 854
+2%
|
9 082
+16%
|
8 497
-6%
|
8 355
-2%
|
|
Total Liabilities & Equity |
28 684
N/A
|
30 531
+6%
|
33 093
+8%
|
33 903
+2%
|
33 576
-1%
|
33 471
0%
|
31 718
-5%
|
25 243
-20%
|
23 940
-5%
|
23 261
-3%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
420
|
412
|
411
|
413
|
401
|
392
|
393
|
379
|
350
|
346
|