International Paper to Create Two Independent Public Companies and Reports Full-Year and Fourth Quarter 2025 Results
Rhea-AI Summary
International Paper (NYSE: IP) reported full-year 2025 net sales of $23.63B and a loss from continuing operations of $2.84B, which includes a $2.47B pre-tax goodwill impairment tied to the PS EMEA reporting unit.
The company recorded adjusted EBITDA from continuing operations of $2.98B in 2025 and set 2026 adjusted EBITDA targets of $3.5–3.7B for the full year. IP also announced intent to separate into two independent public packaging companies, expected in 12–15 months.
Positive
- 2026 adjusted EBITDA target of $3.5–3.7B
- Plan to create two independent public packaging companies in 12–15 months
- Full-year 2025 Adjusted EBITDA $2.98B
Negative
- Full-year 2025 loss from continuing operations of $2.84B
- Pre-tax non-cash goodwill impairment of $2.47B related to PS EMEA
- Full-year free cash flow (non-GAAP) of $(0.16)B
News Market Reaction
On the day this news was published, IP declined 6.00%, reflecting a notable negative market reaction. Argus tracked a peak move of +5.1% during that session. Argus tracked a trough of -14.4% from its starting point during tracking. Our momentum scanner triggered 26 alerts that day, indicating elevated trading interest and price volatility. This price movement removed approximately $1.40B from the company's valuation, bringing the market cap to $21.91B at that time. Trading volume was above average at 1.9x the daily average, suggesting increased trading activity.
Data tracked by StockTitan Argus on the day of publication.
Key Figures
Market Reality Check
Peers on Argus
While this stock traded on elevated volume around earnings and the separation plan, key packaging peers like SW (-1.3%), AMCR (-1.34%), PKG (-1.09%), BALL (-1.07%) and AVY (-1.04%) also declined, but no peers appeared in the momentum scanner and overall signals point to a stock-specific move rather than a coordinated sector rotation.
Previous Earnings Reports
| Date | Event | Sentiment | Move | Catalyst |
|---|---|---|---|---|
| Oct 30 | Q3 2025 results | Negative | -12.7% | Large GAAP loss with accelerated depreciation tied to mill closures. |
| Jul 31 | Q2 2025 results | Positive | -12.8% | Positive net earnings and sales growth post DS Smith combination. |
| Apr 30 | Q1 2025 results | Neutral | -4.1% | Mixed quarter with net loss but positive adjusted earnings and DS Smith impact. |
| Jan 30 | FY & Q4 2024 | Neutral | -1.6% | Full-year profit but Q4 loss with sizable depreciation and restructuring. |
| Oct 31 | Q3 2024 results | Positive | +13.3% | Earnings growth with improving demand and higher prices across portfolio. |
Earnings events often coincided with sizable moves (average absolute change 8.9%), with negative or restructuring-heavy updates typically followed by declines, and only one recent earnings release showing a strong positive reaction.
Over the last five earnings-related announcements, the company has navigated restructuring, mill closures and the DS Smith integration while reshaping its portfolio. Results ranged from profitable quarters to sizable GAAP losses driven by accelerated depreciation and other charges. Price reactions were often sizable, especially around 2025 results, with several double-digit declines following updates that highlighted large charges or soft demand. Today’s full-year 2025 report, including a substantial goodwill impairment and the plan to separate PS NA and PS EMEA, fits into this pattern of transformational but disruptive financial periods.
Historical Comparison
In the past year, five earnings announcements saw an average move of 8.9%. Today’s -1.68% change is modest compared with prior earnings-driven swings.
Earnings releases since late 2024 trace a shift from traditional industrial packaging toward a restructured packaging solutions platform, incorporating the DS Smith acquisition, mill closures and portfolio pruning while moving from prior profitability into GAAP losses driven largely by non-cash charges.
Market Pulse Summary
The stock moved -6.0% in the session following this news. A negative reaction despite detailed non-GAAP metrics fits prior patterns where restructuring-heavy earnings led to downside moves, with past updates averaging 8.9% absolute swings. The latest report features a full-year loss from continuing operations of $2.84B, driven in part by a $2.47B goodwill impairment, alongside free cash flow of $(0.16)B. Yet adjusted EBITDA reached $2.98B and 2026 targets of $3.5–$3.7B were outlined, leaving the market to weigh sizeable non-cash charges against forward profitability and execution on the planned separation.
Key Terms
adjusted ebitda financial
free cash flow financial
non-gaap financial
goodwill impairment financial
discontinued operations financial
preferred stock financial
segment reporting regulatory
impairment charge financial
AI-generated analysis. Not financial advice.
FULL-YEAR 2025 FINANCIAL SUMMARY
- Net sales of
$23.63 billion - Loss from continuing operations of
includes the following:$2.84 billion pre-tax non-cash goodwill impairment charge$2.47 billion non-cash accelerated depreciation associated with asset rationalization decisions$0.96 billion of restructuring charges$0.63 billion
- Adjusted EBITDA (non-GAAP) from continuing operations of
$2.98 billion - Cash provided by operating activities of
$1.70 billion - Free cash flow (non-GAAP) of
$(0.16) billion
FOURTH QUARTER 2025 FINANCIAL SUMMARY
- Net sales of
$6.01 billion - Loss from continuing operations of
includes the following:$2.36 billion pre-tax non-cash goodwill impairment charge$2.47 billion non-cash accelerated depreciation associated with asset rationalization decisions$0.09 billion of restructuring charges$0.16 billion
- Adjusted EBITDA (non-GAAP) from continuing operations of
$0.76 billion - Cash provided by operating activities of
$0.91 billion - Free cash flow (non-GAAP) of
$0.26 billion
2026 FINANCIAL TARGETS
- Adjusted EBITDA (non-GAAP) from continuing operations
- Full-year:
$3.5 -$3.7 billion - First quarter:
$0.74 -$0.76 billion
- Full-year:
"Throughout 2025, we made significant progress executing our profitable growth strategy," said Chairman and CEO Andy Silvernail. "By deploying and embedding 80/20, we focused resources where we can win and built two regional packaging powerhouses. In
"As we enter 2026, we anticipate meaningful progress on our commercial and cost-out initiatives and expect to deliver
Select Financial Measures
The preliminary full-year and fourth quarter 2025 results discussed in this release will be finalized in our Annual Report on Form 10-K, which we intend to file with the
Fourth | Fourth | Third | Full-Year | Full-Year | |||||||
Net Sales | $ 6,006 | $ 3,922 | $ 6,222 | $ 23,634 | $ 15,835 | ||||||
Earnings (Loss) from Continuing Operations before | (2,654) | 113 | (675) | (3,368) | 369 | ||||||
Earnings (Loss) from Continuing Operations | (2,363) | 88 | (426) | (2,838) | 725 | ||||||
Adjusted EBITDA from Continuing Operations | 758 | 443 | 859 | 2,976 | 1,636 | ||||||
Adjusted Operating Earnings (Loss) | (43) | 135 | (224) | (100) | 471 | ||||||
Cash Provided By (Used For) Operating Activities | 905 | 397 | 605 | 1,698 | 1,678 | ||||||
Free Cash Flow | 255 | 137 | 150 | (159) | 757 |
Diluted EPS from Continuing Operations and Adjusted Operating EPS
Fourth | Fourth | Third | Full-Year | Full-Year | ||||||
Diluted Earnings (Loss) Per Share from Continuing | $ (4.48) | $ 0.25 | $ (0.81) | $ (5.61) | $ 2.05 | |||||
Add Back – Non-Operating Pension Expense (Income) | (0.01) | (0.02) | (0.01) | (0.02) | (0.12) | |||||
Add Back – Net Special Items Expense (Income) | 4.98 | 0.17 | 0.67 | 6.40 | 0.66 | |||||
Income Taxes - Non-Operating Pension and Special Items | (0.57) | (0.02) | (0.28) | (0.97) | (1.26) | |||||
Adjusted Operating Earnings (Loss) Per Share | $ (0.08) | $ 0.38 | $ (0.43) | $ (0.20) | $ 1.33 |
NON-GAAP MEASURES
This release refers to the following non-GAAP financial measures:
Adjusted EBITDA from continuing operations is a non-GAAP financial measure and is defined as earnings (loss) from continuing operations before income taxes, equity earnings (loss), interest expense, net, net special items, non-operating pension expense (income) and depreciation and amortization. The most directly comparable GAAP measure is earnings (loss) from continuing operations before income taxes and equity earnings (loss). A reconciliation of earnings (loss) from continuing operations before income taxes and equity earnings (loss) to adjusted EBITDA from continuing operations and an explanation of why we believe this non-GAAP financial measure provides useful information to investors is included later in this release.
Adjusted operating earnings (loss) and adjusted operating earnings (loss) per share are non-GAAP financial measures defined as earnings (loss) from continuing operations (a GAAP measure) excluding net special items and non-operating pension expense (income). Earnings (loss) from continuing operations and diluted earnings (loss) per share from continuing operations are the most directly comparable GAAP measures. The Company calculates adjusted operating earnings (loss) (non-GAAP) by excluding the after-tax effect of non-operating pension expense (income) and net special items from the earnings (loss) from continuing operations reported under
Free cash flow is a non-GAAP financial measure, which equals cash provided by (used for) operations (a GAAP measure) less capital expenditures. The most directly comparable GAAP measure is cash provided by (used for) operations. A reconciliation of cash provided by (used for) operations to free cash flow and an explanation of why we believe this non-GAAP financial measure provides useful information to investors is included later in this release.
SEGMENT INFORMATION
Effective in 2025, the Chief Operating Decision Maker (CODM) began reviewing the Company's financial results and operations under a structure that reflects the scope of the Company's continuing operations: Packaging Solutions North America (PS NA) and Packaging Solutions EMEA (PS EMEA). The PS EMEA segment includes the Company's legacy EMEA Industrial Packaging business and the EMEA DS Smith business. As such, amounts related to the Company's legacy EMEA Industrial Packaging business have been recast out of the Industrial Packaging segment into the new PS EMEA segment for all prior periods. The North America DS Smith business has been included in the PS NA segment. Amounts related to the Company's legacy North America Industrial Packaging business have been reported in the PS NA segment for all prior periods. This decision followed completion of our acquisition of DS Smith on January 31, 2025.
Following the announcement of a definitive agreement to sell the Global Cellulose Fibers (GCF) business on August 21, 2025, the GCF business is no longer a reportable segment. All current and historical operating results of the GCF business are presented as Discontinued Operations, net of tax, in the condensed consolidated statement of operations. For discussion of discontinued operations, see the disclosure under Discontinued Operations and Consolidated Statement of Operations and related notes included later in this release.
The following table presents net sales and business segment operating profit (loss), which is the Company's measure of segment profitability. Business segment operating profit (loss) is a measure reported to our management for purposes of making decisions about allocating resources to our business segments and assessing the performance of our business segments and is presented in our financial statement footnotes in accordance with ASC 280 - "Segment Reporting". Fourth quarter 2025 net sales by business segment and operating profit (loss) by business segment compared with the third quarter of 2025 and the fourth quarter of 2024 along with full-year 2025 net sales by business segment and operating profit (loss) by business segment compared with full-year 2024 are as follows:
Business Segment Results
(In millions) | Fourth | Fourth | Third | Full-Year | Full-Year | ||||||
Net Sales by Business Segment | |||||||||||
Packaging Solutions North America | $ 3,715 | $ 3,539 | $ 3,898 | $ 15,175 | $ 14,293 | ||||||
Packaging Solutions EMEA | 2,300 | 357 | 2,310 | 8,451 | 1,355 | ||||||
Corporate and Inter-segment Sales | (9) | 26 | 14 | 8 | 187 | ||||||
Net Sales | $ 6,006 | $ 3,922 | $ 6,222 | $ 23,634 | $ 15,835 | ||||||
Business Segment Operating Profit (Loss) | |||||||||||
Packaging Solutions North America | $ 319 | $ 228 | $ (166) | $ 572 | $ 891 | ||||||
Packaging Solutions EMEA | (223) | 19 | (58) | (236) | 60 |
Packaging Solutions North America (PS NA) business segment operating profit (loss) in the fourth quarter of 2025 was
Packaging Solutions EMEA (PS EMEA) business segment operating profit (loss) in the fourth quarter of 2025 was
CREATION OF TWO INDEPENDENT PUBLIC COMPANIES
In a separate press release today, the Company announced its intent to form two independent, public companies through the separation of its PS NA and PS EMEA businesses. This decisive action is intended to create two scaled, regional packaging solutions leaders, each with focused management teams and business models, tailored investment and capital allocation strategies, and compelling financial profiles. The separation is expected to be completed in 12-15 months, subject to the satisfaction of certain customary conditions.
In conjunction with our annual strategic review, including our evaluation to separate into two independent, public companies, we measured the current fair value of both PS NA and PS EMEA relative to their carrying values. Based on the results of this analysis and in accordance with US GAAP, the company recorded a pre-tax, non-cash goodwill impairment charge of
EFFECTS OF NET SPECIAL ITEMS
Continuing Operations
Net special items include items considered by management to not be reflective of the Company's underlying operations. Net special items in the fourth quarter of 2025 amount to a net after-tax charge of
Fourth Quarter 2025 | Fourth Quarter 2024 | Third Quarter 2025 | |||||||||||
(In millions) | Before Tax | After Tax | Before Tax | After Tax | Before Tax | After Tax | |||||||
PS EMEA goodwill impairment | $ 2,467 | $ 2,196 | (a) | $ — | $ — | $ — | $ — | ||||||
Severance and other costs | 162 | 128 | (b) | 45 | 34 | (b) | 342 | 257 | (b) | ||||
DS Smith combination costs (benefits) | 10 | 8 | (c) | 38 | 38 | (c) | (26) | (18) | (c) | ||||
Net (gains) losses on sales and impairments of businesses | 10 | 8 | (d) | — | — | 16 | 12 | (d) | |||||
Net (gains) losses on sales and impairments of assets | (18) | (12) | (e) | (59) | (45) | (e) | 15 | 11 | (e) | ||||
Environmental remediation adjustments | (5) | (4) | (f) | 35 | 26 | (f) | 7 | 5 | (f) | ||||
Tax benefit related to capital losses | — | — | — | — | — | (62) | (g) | ||||||
Total special items, net | $ 2,626 | $ 2,324 | $ 59 | $ 53 | $ 354 | $ 205 | |||||||
(a) | Non-cash goodwill impairment related to the Company's PS EMEA business segment. See note (f) of the Consolidated Statement of Operations. |
(b) | Severance and other costs associated with the Company's 80/20 strategic approach which includes the realignment of resources and mill strategic actions. See notes (e) and (m) of the Consolidated Statement of Operations. |
(c) | Transaction, integration and other costs/benefits that the Company believes are not reflective of the Company's underlying operations. See notes (a), (b), and (k) of the Consolidated Statement of Operations. |
(d) | Includes charges related to the sale of the Company's kraft paper bag business and the sale of five European box plants in Mortagne, Saint-Amand and Cabourg ( |
(e) | Includes gains on assets sales related to our permanently closed |
(f) | Environmental remediation adjustments associated with remediation work at a waste pit site at a mill acquired but never operated by the Company, and last utilized by the predecessor owner of the mill, and post-closure remediation work associated with mill strategic actions implemented in Q4 2023. See note (a) of the Consolidated Statement of Operations. |
(g) | Tax benefit related to capital losses associated with the announced agreement to sell our Global Cellulose Fibers business. See note (h) of the Consolidated Statement of Operations. |
Discontinued Operations
As announced on January 23, 2026, the Company completed the sale of its GCF business to American Industrial Partners (AIP) for
Discontinued operations, net of taxes includes the following charges (benefits):
Fourth Quarter 2025 | Fourth Quarter 2024 | Third Quarter 2025 | |||||||||||
(In millions) | Before Tax | After Tax | Before Tax | After Tax | Before Tax | After Tax | |||||||
Global Cellulose Fibers transaction costs | $ 10 | $ 8 | $ 5 | $ 4 | $ 15 | $ 12 | |||||||
Net loss on impairment of business | 62 | 47 | — | — | 1,008 | 758 | |||||||
Severance and other costs (benefits) | (3) | (2) | 118 | 89 | (5) | (4) | |||||||
Total | $ 69 | $ 53 | $ 123 | $ 93 | $ 1,018 | $ 766 | |||||||
EARNINGS WEBCAST
The Company will host a webcast today to discuss our proposal to create two independent public companies, as well as preliminary full-year and fourth quarter 2025 earnings and current market conditions, beginning at 10 a.m. ET (9 a.m. CT). All interested parties are invited to listen to the webcast via the Company's website by clicking on the Investors tab and going to the Events & Presentations page at https://www.internationalpaper.com/investors/events-presentations. A replay of the webcast will also be on the website beginning approximately two hours after the call.
Parties who wish to participate in the webcast via teleconference may dial +1 (646) 307-1963 or, within the
PRELIMINARY UNAUDITED FINANCIAL RESULTS
The selected unaudited financial results discussed in this release are preliminary and subject to our quarter-end and year-end control procedures. As a result, the financial results presented in this release may change in connection with the finalization of our annual audited financial statements for the full-year and fourth quarter 2025. In addition, the information in this release is not a comprehensive statement of our financial results for the full-year and fourth quarter 2025, and should not be viewed as a substitute for financial statements prepared in accordance with generally accepted accounting principles, and are not necessarily indicative of our results for any future period.
ABOUT INTERNATIONAL PAPER
International Paper (NYSE: IP; LSE: IPC) is dedicated to empowering customers, teammates, and shareowners to thrive by delivering innovative, sustainable packaging solutions for a changing world. As a trusted leader in corrugated packaging, we collaborate with partners across industries to protect what matters most—strengthening supply chains, advancing sustainability, and creating lasting value for our stakeholders. Discover more at internationalpaper.com.
Cautionary Statement Regarding Forward-Looking Statements
Certain statements in this press release that are not historical in nature may be considered "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995, as amended. Forward-looking statements can be identified by the use of forward-looking or conditional words such as "expects," "anticipates," "believes," "estimates," "could," "should," "can," "forecast," "outlook," "intend," "look," "may," "will," "remain," "confident," "commit," "plan," and "preliminary" or similar expressions. These statements are not guarantees of future performance and reflect management's current views and speak only as to the dates the statements are made and are subject to risks and uncertainties that could cause actual results to differ materially from those expressed or implied in these statements. All statements, other than statements of historical fact, are forward-looking statements, including, but not limited to, statements regarding anticipated financial results, economic conditions, industry trends, future prospects, and the anticipated benefits, execution and consummation of strategic corporate transactions. Factors which could cause actual results to differ include but are not limited to: (i) our ability to consummate and achieve the benefits expected from, and other risks, costs and expenses associated with, our plans to separate our
INTERNATIONAL PAPER COMPANY | ||||||||||
Condensed Consolidated Statement of Operations | ||||||||||
Preliminary and Unaudited | ||||||||||
(In millions, except per share amounts)
| ||||||||||
Three Months Ended December 31, | Three Months Ended September 30 | Twelve Months Ended December 31, | ||||||||
2025 | 2024 | 2025 | 2025 | 2024 | ||||||
Net Sales | $ 6,006 | $ 3,922 | $ 6,222 | $ 23,634 | $ 15,835 | |||||
Costs and Expenses | ||||||||||
Cost of products sold | 4,123 | (a) | 2,765 | (j) | 4,287 | (a) | 16,637 | (a) | 11,397 | (j) |
Selling and administrative expenses | 545 | (b) | 481 | (k) | 493 | (b) | 2,050 | (b) | 1,703 | (k) |
Depreciation and amortization | 697 | (c) | 221 | 1,099 | (c) | 2,747 | (c) | 851 | (l) | |
Distribution expenses | 543 | 279 | 524 | 2,000 | 1,180 | |||||
Taxes other than payroll and income taxes | 42 | 27 | 40 | 210 | (d) | 119 | ||||
Restructuring charges, net | 162 | (e) | 45 | (m) | 342 | (e) | 626 | (e) | 103 | (m) |
Net (gains) losses on sales and impairments of businesses | 2,477 | (f) | — | 16 | (f) | 2,442 | (f) | — | ||
Net (gains) losses on sales and impairments of assets | (18) | (g) | (59) | (n) | 15 | (g) | (70) | (g) | (59) | (n) |
Interest expense, net | 95 | 58 | 85 | 372 | 214 | (o) | ||||
Non-operating pension expense (income) | (6) | (8) | (4) | (12) | (42) | |||||
Earnings (Loss) From Continuing Operations Before | (2,654) | 113 | (675) | (3,368) | 369 | |||||
Income tax provision (benefit) | (291) | (h) | 24 | (250) | (h) | (533) | (h) | (361) | (p) | |
Equity earnings (loss), net of taxes | — | (1) | (1) | (3) | (5) | |||||
Earnings (Loss) From Continuing Operations | (2,363) | 88 | (426) | (2,838) | 725 | |||||
Discontinued Operations, net of taxes | (21) | (i) | (235) | (q) | (676) | (i) | (678) | (i) | (168) | (q) |
Net Earnings (Loss) | $ (2,384) | $ (147) | $ (1,102) | $ (3,516) | $ 557 | |||||
Basic Earnings (Loss) Per Common Share | ||||||||||
Earnings (loss) from continuing operations | $ (4.48) | $ 0.25 | $ (0.81) | $ (5.61) | $ 2.09 | |||||
Discontinued operations | (0.04) | (0.67) | (1.28) | (1.34) | (0.49) | |||||
Net earnings (loss) | $ (4.52) | $ (0.42) | $ (2.09) | $ (6.95) | $ 1.60 | |||||
Diluted Earnings (Loss) Per Common Share | ||||||||||
Earnings (loss) from continuing operations | $ (4.48) | $ 0.25 | $ (0.81) | $ (5.61) | $ 2.05 | |||||
Discontinued operations | (0.04) | (0.67) | (1.28) | (1.34) | (0.48) | |||||
Net earnings (loss) | $ (4.52) | $ (0.42) | $ (2.09) | $ (6.95) | $ 1.57 | |||||
Average Shares of Common Stock Outstanding - Diluted | 528.0 | 347.4 | 528.0 | 505.7 | 354.2 | |||||
The accompanying notes are an integral part of this Consolidated Statement of Operations. | |
(a) | Includes a pre-tax benefit of |
(b) | Includes pre-tax charges of |
(c) | Includes pre-tax charges of |
(d) | Includes a pre-tax charge of |
(e) | Includes pre-tax charges of |
(f) | Includes a charge of |
(g) | Includes pre-tax charges of |
(h) | Includes a deferred tax benefit of |
(i) | Includes the operating earnings of the Global Cellulose Fibers business. Also includes pre-tax charges of |
(j) | Includes pre-tax charges of |
(k) | Includes pre-tax charges of |
(l) | Includes a pre-tax charge of |
(m) | Includes a pre-tax charge of |
(n) | Includes a pre-tax gain of |
(o) | Includes pre-tax income of |
(p) | Includes a tax benefit of |
(q) | Includes the operating earnings of the Global Cellulose Fibers business. Also includes pre-tax charges of |
INTERNATIONAL PAPER COMPANY | ||||||||||
Reconciliation of Earnings (Loss) from Continuing Operations to Adjusted Operating Earnings (Loss) | ||||||||||
Preliminary and Unaudited | ||||||||||
(In millions, except per share amounts)
| ||||||||||
Three Months Ended December 31, | Three Months Ended September 30 | Twelve Months Ended December 31, | ||||||||
2025 | 2024 | 2025 | 2025 | 2024 | ||||||
Earnings (Loss) from Continuing Operations | $ (2,363) | $ 88 | $ (426) | $ (2,838) | $ 725 | |||||
Add back: Non-operating pension expense (income) | (6) | (8) | (4) | (12) | (42) | |||||
Add back: Net special items expense (income) | 2,626 | 59 | 354 | 3,237 | 235 | |||||
Income taxes - Non-operating pension and special items | (300) | (4) | (148) | (487) | (447) | |||||
Adjusted Operating Earnings (Loss) | $ (43) | $ 135 | $ (224) | $ (100) | $ 471 | |||||
Three Months Ended December 31, | Three Months Ended September 30 | Twelve Months Ended December 31, | ||||||||
2025 | 2024 | 2025 | 2025 | 2024 | ||||||
Diluted Earnings (Loss) per Common Share from Continuing Operations | $ (4.48) | $ 0.25 | $ (0.81) | $ (5.61) | $ 2.05 | |||||
Add back: Non-operating pension expense (income) | (0.01) | (0.02) | (0.01) | (0.02) | (0.12) | |||||
Add back: Net special items expense (income) | 4.98 | 0.17 | 0.67 | 6.40 | 0.66 | |||||
Income taxes per share - Non-operating pension and special items | (0.57) | (0.02) | (0.28) | (0.97) | (1.26) | |||||
Adjusted Operating Earnings (Loss) per Share | $ (0.08) | $ 0.38 | $ (0.43) | $ (0.20) | $ 1.33 | |||||
Notes: | |
Adjusted operating earnings (loss) and adjusted operating earnings (loss) per share are non-GAAP financial measures defined as earnings (loss) from continuing operations (a GAAP measure) excluding net special items and non-operating pension expense (income). Earnings (loss) from continuing operations and diluted earnings (loss) per common share from continuing operations are the most directly comparable GAAP measures. The Company calculates adjusted operating earnings (loss) (non-GAAP) by excluding the after-tax effect of non-operating pension expense (income) and net special items, as described in greater detail above, from the earnings (loss) from continuing operations reported under
| |
Non-operating pension expense (income) represents amortization of prior service cost, amortization of actuarial gains/losses, expected return on assets and interest cost. The Company excludes these amounts from adjusted operating earnings (loss) as the Company does not believe these items reflect ongoing operations. These particular pension cost elements are not directly attributable to current employee service. The Company includes service cost in our non-GAAP financial measure as it is directly attributable to employee service, and the corresponding employees' compensation elements, in connection with ongoing operations.
| |
Since diluted earnings per share are computed independently for each period, twelve-month per share amounts may not equal the sum of the respective quarters. |
INTERNATIONAL PAPER COMPANY Calculation of Adjusted EBITDA from Continuing Operations Preliminary and Unaudited (In millions)
| ||||||||||
Three Months Ended December 31, | Three Months Ended September 30 | Twelve Months Ended December 31, | ||||||||
2025 | 2024 | 2025 | 2025 | 2024 | ||||||
Earnings (Loss) From Continuing Operations Before Income | $ (2,654) | $ 113 | $ (675) | $ (3,368) | $ 369 | |||||
Interest expense, net | 95 | 58 | 85 | 372 | 214 | |||||
Special items | 2,626 | 59 | 354 | 3,237 | 245 | |||||
Non-operating pension expense (income) | (6) | (8) | (4) | (12) | (42) | |||||
Depreciation and amortization | 697 | 221 | 1,099 | 2,747 | 850 | |||||
Adjusted EBITDA from Continuing Operations | $ 758 | $ 443 | $ 859 | $ 2,976 | $ 1,636 | |||||
Notes: | |
Adjusted EBITDA from continuing operations is a non-GAAP financial measure defined as earnings (loss) from continuing operations before income taxes and equity earnings (loss), interest expense, net, net special items, non-operating pension expense (income) and depreciation and amortization. Earnings (loss) from continuing operations before income taxes and equity earnings (loss) is the most directly comparable GAAP measure. Management uses this measure to focus on on-going operations and believes this measure is useful to investors in assessing the operational performance of the Company and enabling investors to perform meaningful comparisons of past and present consolidated operating results from continuing operations. |
INTERNATIONAL PAPER COMPANY | |||||
Calculation of Adjusted EBITDA Outlook from Continuing Operations | |||||
Preliminary and Unaudited | |||||
(In millions)
| |||||
Three Months Ended | Twelve Months Ended | ||||
Earnings (Loss) From Continuing Operations Before Income Taxes and Equity | |||||
Interest expense, net | 93 | 375 | |||
Special items | — | — | |||
Non-operating pension expense (income) | (19) | (77) | |||
Depreciation and amortization | 497 | 2,000 | |||
Adjusted EBITDA from Continuing Operations | |||||
Notes:
|
Adjusted EBITDA from continuing operations is a non-GAAP financial measure defined as earnings (loss) from continuing operations before income taxes and equity earnings (loss), interest expense, net, net special items, non-operating pension expense (income) and depreciation and amortization. Earnings (loss) from continuing operations before income taxes and equity earnings (loss) is the most directly comparable GAAP measure. Management uses this measure to focus on on-going operations and believes this measure is useful to investors in assessing the operational performance of the Company and enabling investors to perform meaningful comparisons of past and present consolidated operating results from continuing operations. Special items excluded from the target setting are difficult to predict and quantify and may reflect the effect of future events. |
INTERNATIONAL PAPER COMPANY | ||||
Condensed Consolidated Balance Sheet | ||||
Preliminary and Unaudited | ||||
(In millions)
| ||||
December 31, 2025 | December 31, 2024 | |||
Assets | ||||
Current Assets | ||||
Cash and Temporary Investments | $ 1,145 | $ 1,062 | ||
Accounts and Notes Receivable, Net | 3,791 | 2,402 | ||
Contract Assets | 635 | 362 | ||
Inventories | 2,012 | 1,486 | ||
Assets Held for Sale | 1,800 | 1,016 | ||
Other | 723 | 96 | ||
Total Current Assets | 10,106 | 6,424 | ||
Plants, Properties and Equipment, Net | 14,443 | 7,916 | ||
Goodwill | 5,326 | 3,038 | ||
Intangibles, Net | 4,043 | 72 | ||
Long-Term Financial Assets of Variable Interest Entities | 2,349 | 2,331 | ||
Right of Use Assets | 697 | 402 | ||
Overfunded Pension Plan Assets | 486 | 93 | ||
Long-Term Assets Held For Sale | — | 1,876 | ||
Deferred Charges and Other Assets | 514 | 648 | ||
Total Assets | $ 37,964 | $ 22,800 | ||
Liabilities and Equity | ||||
Current Liabilities | ||||
Notes Payable and Current Maturities of Long-Term Debt | $ 992 | $ 191 | ||
Liabilities Held for Sale | 502 | 344 | ||
Accounts Payable and Other Current Liabilities | 6,405 | 3,723 | ||
Total Current Liabilities | 7,899 | 4,258 | ||
Long-Term Debt | 8,839 | 5,362 | ||
Deferred Income Taxes | 1,898 | 1,028 | ||
Long-Term Nonrecourse Financial Liabilities of Variable Interest Entities | 2,127 | 2,120 | ||
Long-Term Lease Obligations | 486 | 269 | ||
Underfunded Pension Benefit Obligation | 316 | 232 | ||
Postretirement and Postemployment Benefit Obligation | 133 | 133 | ||
Long-Term Liabilities Held For Sale | — | 125 | ||
Other Liabilities | 1,439 | 1,100 | ||
Equity | ||||
Common Stock | 627 | 449 | ||
Paid-in Capital | 14,414 | 4,732 | ||
Retained Earnings | 4,885 | 9,393 | ||
Accumulated Other Comprehensive Loss | (528) | (1,722) | ||
19,398 | 12,852 | |||
Less: Common Stock Held in Treasury, at Cost | 4,571 | 4,679 | ||
Total Equity | 14,827 | 8,173 | ||
Total Liabilities and Equity | $ 37,964 | $ 22,800 | ||
INTERNATIONAL PAPER COMPANY Condensed Consolidated Statement of Cash Flows Preliminary and Unaudited (In millions)
| ||||
Twelve Months Ended December 31, | ||||
2025 | 2024 | |||
Operating Activities | ||||
Net earnings (loss) | $ (3,516) | $ 557 | ||
Depreciation and amortization | 2,882 | 1,305 | ||
Deferred income tax expense (benefit), net | (855) | (473) | ||
Restructuring charges, net | 618 | 221 | ||
Net (gains) losses on sales and impairments of businesses | 3,512 | — | ||
Net (gains) losses on sales and impairments of assets | (70) | (58) | ||
Periodic pension (income) expense, net | 39 | 1 | ||
Other, net | (78) | 135 | ||
Changes in operating assets and liabilities | ||||
Accounts and notes receivable | 91 | 59 | ||
Contract assets | (21) | 36 | ||
Inventories | 158 | 12 | ||
Accounts payable and other liabilities | (1,027) | (140) | ||
Interest payable | 22 | 16 | ||
Other | (57) | 7 | ||
Cash Provided By (Used For) Operating Activities | 1,698 | 1,678 | ||
Investment Activities | ||||
Capital expenditures | (1,857) | (921) | ||
Acquisitions, net of cash acquired | 414 | — | ||
Proceeds from divestitures, net of transaction costs | 141 | — | ||
Proceeds from sale of fixed assets | 218 | 91 | ||
Proceeds from insurance recoveries | 28 | 25 | ||
Other | 32 | (3) | ||
Cash Provided By (Used For) Investment Activities | (1,024) | (808) | ||
Financing Activities | ||||
Issuance of debt | 409 | 102 | ||
Reduction of debt | (255) | (141) | ||
Change in book overdrafts | 181 | (69) | ||
Repurchases of common stock and payments of restricted stock tax withholding | (65) | (23) | ||
Dividends paid | (977) | (643) | ||
Other | (1) | (1) | ||
Cash Provided By (Used for) Financing Activities | (708) | (775) | ||
Effect of Exchange Rate Changes on Cash and Temporary Investments | 25 | (38) | ||
Change in Cash and Temporary Investments | (9) | 57 | ||
Cash and Temporary Investments | ||||
Beginning of the period | 1,170 | 1,113 | ||
End of the period | $ 1,161 | $ 1,170 | ||
INTERNATIONAL PAPER COMPANY Reconciliation of Cash Provided by Operations to Free Cash Flow Preliminary and Unaudited (In millions)
| |||||||
Three Months Ended December 31, | Twelve Months Ended December 31, | ||||||
2025 | 2024 | 2025 | 2024 | ||||
Cash Provided By (Used For) Operating Activities | $ 905 | $ 397 | $ 1,698 | $ 1,678 | |||
Adjustments: | |||||||
Capital expenditures | (650) | (260) | (1,857) | (921) | |||
Free Cash Flow | $ 255 | $ 137 | $ (159) | $ 757 | |||
Free cash flow is a non-GAAP financial measure which equals cash provided by (used for) operating activities less capital expenditures. The most directly comparable GAAP measure is cash provided by operations. Management utilizes this measure in connection with managing our business and believes that free cash flow is useful to investors as a liquidity measure because it measures the amount of cash generated that is available, after reinvesting in the business, to maintain a strong balance sheet, pay dividends, repurchase stock, service debt and make investments for future growth. It should not be inferred that the entire free cash flow amount is available for discretionary expenditures.
|
The preliminary non-GAAP financial measures presented in this release have limitations as analytical tools and should not be considered in isolation or as a substitute for an analysis of our results calculated in accordance with GAAP. In addition, because not all companies use identical calculations, the Company's presentation of preliminary non-GAAP financial measures in this release may not be comparable to similarly titled measures disclosed by other companies, including companies in the same industry as International Paper.
|
Management believes non-GAAP financial measures, when used in conjunction with information presented in accordance with GAAP, can facilitate a better understanding of the impact of various factors and trends on the Company's financial results. Management also uses these non-GAAP financial measures in making financial, operating and planning decisions and in evaluating the Company's performance. Investors are cautioned to not place undue reliance on any preliminary non-GAAP financial measures used in this release. |
View original content to download multimedia:https://www.prnewswire.com/news-releases/international-paper-to-create-two-independent-public-companies-and-reports-full-year-and-fourth-quarter-2025-results-302673451.html
SOURCE International Paper