International Paper Co
NYSE:IP
International Paper Co
NYSE:IP
Price:
35.32 USD
4.4%
Market Closed
Updated:
Apr 30, 2024
Income Statement
Earnings Waterfall
International Paper Co
International Paper Co
|
Revenue
|
18.9B
USD
|
|
Cost of Revenue
|
-13.6B
USD
|
|
Gross Profit
|
5.3B
USD
|
|
Operating Expenses
|
-4.5B
USD
|
|
Operating Income
|
766m
USD
|
|
Other Expenses
|
-478m
USD
|
|
Net Income
|
288m
USD
|
Income Statement
International Paper Co
International Paper Co
Currency: USD
| Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
23 483
N/A
|
22 117
-6%
|
23 446
+6%
|
23 522
+0%
|
23 617
+0%
|
23 410
-1%
|
23 225
-1%
|
22 865
-2%
|
20 675
-10%
|
20 268
-2%
|
19 876
-2%
|
19 451
-2%
|
19 495
+0%
|
19 517
+0%
|
19 578
+0%
|
19 829
+1%
|
21 743
+10%
|
22 232
+2%
|
22 682
+2%
|
23 066
+2%
|
23 306
+1%
|
23 328
+0%
|
23 162
-1%
|
22 829
-1%
|
22 376
-2%
|
22 085
-1%
|
21 284
-4%
|
20 839
-2%
|
17 565
-16%
|
16 806
-4%
|
16 710
-1%
|
16 501
-1%
|
19 363
+17%
|
20 007
+3%
|
20 626
+3%
|
21 114
+2%
|
21 161
+0%
|
20 944
-1%
|
20 237
-3%
|
19 448
-4%
|
18 916
-3%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(16 283)
|
(15 093)
|
(16 177)
|
(16 187)
|
(16 257)
|
(16 065)
|
(15 977)
|
(15 802)
|
(14 302)
|
(14 078)
|
(14 223)
|
(13 962)
|
(14 057)
|
(14 084)
|
(13 718)
|
(13 801)
|
(14 792)
|
(15 102)
|
(15 276)
|
(15 460)
|
(15 558)
|
(15 544)
|
(15 523)
|
(15 400)
|
(15 269)
|
(15 069)
|
(14 594)
|
(14 369)
|
(12 339)
|
(11 941)
|
(11 916)
|
(11 798)
|
(13 832)
|
(14 323)
|
(14 727)
|
(15 134)
|
(15 143)
|
(14 946)
|
(14 500)
|
(14 015)
|
(13 629)
|
|
| Gross Profit |
7 200
N/A
|
7 024
-2%
|
7 269
+3%
|
7 335
+1%
|
7 360
+0%
|
7 345
0%
|
7 248
-1%
|
7 063
-3%
|
6 373
-10%
|
6 190
-3%
|
5 653
-9%
|
5 489
-3%
|
5 438
-1%
|
5 433
0%
|
5 860
+8%
|
6 028
+3%
|
6 951
+15%
|
7 130
+3%
|
7 406
+4%
|
7 606
+3%
|
7 748
+2%
|
7 784
+0%
|
7 639
-2%
|
7 429
-3%
|
7 107
-4%
|
7 016
-1%
|
6 690
-5%
|
6 470
-3%
|
5 226
-19%
|
4 865
-7%
|
4 794
-1%
|
4 703
-2%
|
5 531
+18%
|
5 684
+3%
|
5 899
+4%
|
5 980
+1%
|
6 018
+1%
|
5 998
0%
|
5 737
-4%
|
5 433
-5%
|
5 287
-3%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(5 088)
|
(4 858)
|
(4 958)
|
(4 902)
|
(4 900)
|
(4 843)
|
(4 769)
|
(4 626)
|
(4 112)
|
(4 003)
|
(3 928)
|
(3 897)
|
(3 971)
|
(4 081)
|
(4 141)
|
(4 199)
|
(4 567)
|
(4 620)
|
(4 719)
|
(4 754)
|
(4 789)
|
(4 793)
|
(4 717)
|
(4 687)
|
(4 683)
|
(4 715)
|
(4 615)
|
(4 565)
|
(3 867)
|
(3 615)
|
(3 611)
|
(3 533)
|
(4 065)
|
(4 657)
|
(4 491)
|
(4 270)
|
(4 264)
|
(4 447)
|
(4 398)
|
(4 091)
|
(4 521)
|
|
| Selling, General & Administrative |
(3 557)
|
(3 359)
|
(3 492)
|
(3 475)
|
(3 494)
|
(3 461)
|
(3 414)
|
(3 300)
|
(2 945)
|
(2 875)
|
(2 827)
|
(2 811)
|
(2 847)
|
(2 921)
|
(2 948)
|
(2 970)
|
(3 224)
|
(3 272)
|
(3 375)
|
(3 425)
|
(3 461)
|
(3 475)
|
(3 408)
|
(3 386)
|
(3 377)
|
(3 401)
|
(3 310)
|
(3 267)
|
(2 776)
|
(2 579)
|
(2 615)
|
(2 577)
|
(2 968)
|
(3 097)
|
(3 101)
|
(3 204)
|
(3 224)
|
(3 262)
|
(3 236)
|
(3 097)
|
(3 089)
|
|
| Depreciation & Amortization |
(1 531)
|
(1 499)
|
(1 466)
|
(1 427)
|
(1 406)
|
(1 382)
|
(1 355)
|
(1 326)
|
(1 167)
|
(1 128)
|
(1 101)
|
(1 086)
|
(1 124)
|
(1 160)
|
(1 193)
|
(1 229)
|
(1 343)
|
(1 348)
|
(1 344)
|
(1 329)
|
(1 328)
|
(1 318)
|
(1 309)
|
(1 301)
|
(1 306)
|
(1 314)
|
(1 305)
|
(1 298)
|
(1 091)
|
(1 036)
|
(996)
|
(956)
|
(1 097)
|
(1 090)
|
(1 085)
|
(1 066)
|
(1 040)
|
(1 020)
|
(997)
|
(994)
|
(1 432)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(470)
|
(305)
|
0
|
0
|
(165)
|
(165)
|
0
|
0
|
|
| Operating Income |
2 112
N/A
|
2 166
+3%
|
2 311
+7%
|
2 433
+5%
|
2 460
+1%
|
2 502
+2%
|
2 479
-1%
|
2 437
-2%
|
2 261
-7%
|
2 187
-3%
|
1 725
-21%
|
1 592
-8%
|
1 467
-8%
|
1 352
-8%
|
1 719
+27%
|
1 829
+6%
|
2 384
+30%
|
2 510
+5%
|
2 687
+7%
|
2 852
+6%
|
2 959
+4%
|
2 991
+1%
|
2 922
-2%
|
2 742
-6%
|
2 424
-12%
|
2 301
-5%
|
2 075
-10%
|
1 905
-8%
|
1 359
-29%
|
1 250
-8%
|
1 183
-5%
|
1 170
-1%
|
1 466
+25%
|
1 027
-30%
|
1 408
+37%
|
1 710
+21%
|
1 754
+3%
|
1 551
-12%
|
1 339
-14%
|
1 342
+0%
|
766
-43%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(631)
|
(612)
|
(587)
|
(561)
|
(616)
|
(635)
|
(612)
|
(635)
|
(553)
|
(489)
|
(439)
|
(388)
|
(515)
|
(537)
|
(548)
|
(578)
|
(581)
|
(571)
|
(566)
|
(537)
|
(533)
|
(526)
|
(515)
|
(513)
|
(490)
|
(292)
|
(287)
|
(268)
|
(411)
|
(346)
|
(186)
|
(158)
|
(165)
|
(169)
|
(284)
|
(309)
|
(270)
|
(309)
|
(297)
|
(248)
|
(231)
|
|
| Non-Reccuring Items |
(273)
|
(713)
|
(1 064)
|
(1 028)
|
(984)
|
(485)
|
(372)
|
(559)
|
(563)
|
(601)
|
(435)
|
(275)
|
(152)
|
(80)
|
(399)
|
(348)
|
(424)
|
(452)
|
(131)
|
(253)
|
(151)
|
(122)
|
(248)
|
(187)
|
(294)
|
(653)
|
(527)
|
(566)
|
(660)
|
(340)
|
(479)
|
(418)
|
(502)
|
0
|
0
|
(359)
|
(165)
|
0
|
0
|
(72)
|
(99)
|
|
| Total Other Income |
20
|
18
|
(5)
|
(40)
|
12
|
35
|
36
|
65
|
(13)
|
(54)
|
(88)
|
(122)
|
(5)
|
(40)
|
(86)
|
(133)
|
(531)
|
(500)
|
(490)
|
(466)
|
(494)
|
(500)
|
(472)
|
(456)
|
(36)
|
(186)
|
(164)
|
(144)
|
41
|
87
|
124
|
163
|
200
|
197
|
193
|
191
|
192
|
128
|
69
|
8
|
(54)
|
|
| Pre-Tax Income |
1 228
N/A
|
859
-30%
|
655
-24%
|
804
+23%
|
872
+8%
|
1 417
+63%
|
1 531
+8%
|
1 308
-15%
|
1 132
-13%
|
1 043
-8%
|
763
-27%
|
807
+6%
|
795
-1%
|
695
-13%
|
686
-1%
|
770
+12%
|
848
+10%
|
987
+16%
|
1 500
+52%
|
1 596
+6%
|
1 781
+12%
|
1 843
+3%
|
1 687
-8%
|
1 586
-6%
|
1 604
+1%
|
1 170
-27%
|
1 097
-6%
|
927
-15%
|
329
-65%
|
651
+98%
|
642
-1%
|
757
+18%
|
999
+32%
|
1 055
+6%
|
1 317
+25%
|
1 233
-6%
|
1 511
+23%
|
1 370
-9%
|
1 111
-19%
|
1 030
-7%
|
382
-63%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
498
|
509
|
579
|
470
|
(123)
|
(333)
|
(421)
|
(380)
|
(417)
|
(328)
|
(209)
|
(210)
|
(193)
|
(225)
|
(147)
|
(176)
|
(135)
|
(151)
|
(368)
|
(351)
|
(483)
|
(500)
|
(498)
|
(516)
|
(633)
|
(621)
|
(560)
|
(473)
|
(176)
|
(170)
|
(149)
|
(158)
|
(188)
|
(195)
|
(245)
|
389
|
236
|
283
|
346
|
(268)
|
(59)
|
|
| Income from Continuing Operations |
1 726
|
1 368
|
1 234
|
1 274
|
749
|
1 084
|
1 110
|
928
|
715
|
715
|
554
|
597
|
602
|
470
|
539
|
594
|
713
|
836
|
1 132
|
1 245
|
1 298
|
1 343
|
1 189
|
1 070
|
971
|
549
|
537
|
454
|
153
|
481
|
493
|
599
|
811
|
860
|
1 072
|
1 622
|
1 747
|
1 653
|
1 457
|
762
|
323
|
|
| Income to Minority Interest |
17
|
18
|
19
|
19
|
19
|
17
|
23
|
27
|
21
|
19
|
10
|
3
|
2
|
2
|
2
|
(1)
|
0
|
(1)
|
(3)
|
(3)
|
(5)
|
(6)
|
2
|
4
|
5
|
7
|
1
|
(1)
|
0
|
0
|
(2)
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Equity Earnings Affiliates |
(39)
|
(62)
|
15
|
(73)
|
(200)
|
(132)
|
(111)
|
(52)
|
117
|
145
|
128
|
184
|
198
|
183
|
158
|
160
|
177
|
224
|
274
|
321
|
336
|
355
|
365
|
300
|
250
|
105
|
97
|
42
|
29
|
109
|
141
|
263
|
2
|
(47)
|
(153)
|
(248)
|
(6)
|
(259)
|
(257)
|
(257)
|
(21)
|
|
| Net Income (Common) |
1 395
N/A
|
982
-30%
|
884
-10%
|
857
-3%
|
555
-35%
|
963
+74%
|
1 029
+7%
|
894
-13%
|
938
+5%
|
959
+2%
|
772
-19%
|
864
+12%
|
904
+5%
|
779
-14%
|
819
+5%
|
902
+10%
|
2 144
+138%
|
2 664
+24%
|
2 989
+12%
|
3 156
+6%
|
2 012
-36%
|
1 707
-15%
|
1 594
-7%
|
1 376
-14%
|
1 225
-11%
|
660
-46%
|
634
-4%
|
494
-22%
|
482
-2%
|
972
+102%
|
1 138
+17%
|
1 798
+58%
|
1 752
-3%
|
1 763
+1%
|
1 842
+4%
|
1 929
+5%
|
1 504
-22%
|
1 316
-13%
|
1 040
-21%
|
254
-76%
|
288
+13%
|
|
| EPS (Diluted) |
3.12
N/A
|
2.25
-28%
|
2.04
-9%
|
1.99
-2%
|
1.28
-36%
|
2.27
+77%
|
2.43
+7%
|
2.15
-12%
|
2.22
+3%
|
2.31
+4%
|
1.86
-19%
|
2.08
+12%
|
2.17
+4%
|
1.87
-14%
|
1.96
+5%
|
2.16
+10%
|
5.12
+137%
|
6.37
+24%
|
7.15
+12%
|
7.67
+7%
|
4.85
-37%
|
4.23
-13%
|
4
-5%
|
3.48
-13%
|
3.07
-12%
|
1.68
-45%
|
1.61
-4%
|
1.26
-22%
|
1.21
-4%
|
2.46
+103%
|
2.86
+16%
|
4.57
+60%
|
4.46
-2%
|
4.72
+6%
|
4.96
+5%
|
5.35
+8%
|
4.09
-24%
|
3.72
-9%
|
3
-19%
|
0.72
-76%
|
0.82
+14%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
