IP Dividend: International Paper Co Yield Insights

Breakdown	TTM	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020
Revenue	23,470	18,619	18,916	21,161	19,363	17,565
Revenue Growth (YoY)	26%	-2%	-11%	9%	10%	-22%
Cost of Revenue	16,672	13,376	13,629	15,143	13,832	12,339
Gross Profit	6,798	5,243	5,287	6,018	5,531	5,226
Selling, General & Admin	4,271	3,462	3,089	3,224	2,968	2,776
Research & Development	--	--	--	--	--	--
Operating Expenses	6,920	4,767	4,521	4,264	4,065	3,867
Other Non Operating Income (Expenses)	-205	42	-54	192	200	41
Pretax Income	-918	147	382	1,511	999	329
Income Tax Expense	-319	-415	59	-236	188	176
Net Income	-1,279	557	288	1,504	1,752	482
Net Income Growth	-405%	93%	-81%	-14%	263%	-61%
Shares Outstanding (Diluted)	528	354.2	349.1	367	392.4	395.7
Shares Change (YoY)	50%	1%	-5%	-6%	-1%	-1%
EPS (Diluted)	-2.42	1.57	0.82	4.09	4.46	1.21
EPS Growth	-305%	92%	-80%	-8%	269%	-61%
Free Cash Flow	-277	757	692	1,243	1,481	2,310
Free Cash Flow Per Share	-0.52	2.13	1.98	3.38	3.77	5.83
Gross Margin	28.96%	28.15%	27.94%	28.43%	28.56%	29.75%
Operating Margin	-0.51%	2.55%	4.04%	8.28%	7.57%	7.73%
Profit Margin	-5.44%	2.99%	1.52%	7.1%	9.04%	2.74%
Free Cash Flow Margin	-1.18%	4.06%	3.65%	5.87%	7.64%	13.15%
EBITDA	2,561	1,781	2,198	2,794	2,676	2,646
EBITDA Margin	10.91%	9.56%	11.61%	13.2%	13.82%	15.06%
D&A For EBITDA	2,683	1,305	1,432	1,040	1,210	1,287
EBIT	-122	476	766	1,754	1,466	1,359
EBIT Margin	-0.51%	2.55%	4.04%	8.28%	7.57%	7.73%
Effective Tax Rate	34.74%	-282.31%	15.44%	-15.61%	18.81%	53.49%

Follow-Up Questions











