EX-99.1 2 dex991.htm PRESS RELEASE OF INTERNATIONAL PAPER COMPANY Press release of International Paper Company

Exhibit 99.1

LOGO

 

  

INTERNATIONAL PAPER PLAZA

6400 POPLAR AVENUE

MEMPHIS, TN 38197

News Release

International Paper Reports Preliminary Second Quarter 2008 Results;

Highest Second Quarter since 2000, Despite Cost Pressures

 

   

Earnings per share from continuing operations and before special items were $0.56 up from $0.41 in the first quarter of 2008 and $0.52 in the 2007 second quarter.

 

   

Second-quarter 2008 net earnings totaled $0.54 per share, compared with net earnings of $0.31 per share in the prior quarter and $0.44 per share in the second quarter of 2007.

 

   

Net sales for the quarter were $5.8 billion, versus $5.7 billion in the first quarter and $5.3 billion in the second quarter of 2007.

MEMPHIS, Tenn.—July 31, 2008 —International Paper (NYSE: IP) today reported preliminary second-quarter 2008 net earnings of $227 million ($0.54 per share) compared with net earnings of $133 million ($0.31 per share) in the 2008 first quarter and $190 million ($0.44 per share) in the second quarter of 2007. Amounts in all periods include special items.

Diluted Earnings Per Share Summary

 

     Second
Quarter
2008
   First
Quarter
2008
   Second
Quarter
2007

Net Earnings

   $ 0.54    $ 0.31    $ 0.44

Discontinued Operations:

        

Loss on sale or impairment

     —        0.04      0.02
                    

Earnings from Continuing Operations

     0.54      0.35      0.46

Net Special Items Expense (Income)

     0.02      0.06      0.06
                    

Earnings from Continuing Operations and Before Special Items

   $ 0.56    $ 0.41    $ 0.52
                    

Earnings from continuing operations and before special items in the second quarter of 2008 were $235 million ($0.56 per share), compared with $175 million ($0.41 per share) in the 2008 first quarter and $223 million ($0.52 per share) in the second quarter of 2007.

Quarterly net sales were $5.8 billion, up from $5.7 billion in the first quarter and up from $5.3 billion in the second quarter of 2007.

Industry segment operating profits were $393 million for the 2008 second quarter up from $332 million in the 2008 first quarter and down from $450 million in the second quarter of 2007. The quarter-to-quarter increase reflects improved pricing and operating performance helping offset higher input costs. Additionally, the company reported equity earnings, net of taxes, of $32 million up from $17 million in the first quarter from its 50 percent investment in Ilim Holding S.A., a separate reportable industry segment in Russia.

 

Page 1


“We had a solid quarter because of strong operating performance, cost management and good results in our businesses outside of the U.S.,” said Chairman and CEO John Faraci, “overall, however higher than expected input costs continue to negatively impact our real earnings potential.”

Commenting on the third quarter of 2008, Faraci said, “Despite the current weakness in the U.S. economy, I am optimistic about our ability to manage through this period and come out in a stronger, better position. We’re ready to complete the acquisition of Weyerhaeuser’s Containerboard, Packaging and Recycling business next week, which will give us additional opportunities to reduce costs in our North American packaging business.”

SEGMENT INFORMATION

During 2008, in order to facilitate performance comparisons with other companies, the company changed its method of allocating corporate overhead expenses to attribute additional expense to its business segments. Accordingly, business segment operating profits for all periods have been restated to reflect this change. Second-quarter 2008 segment operating profits and business trends compared with the previous quarter are as follows:

Operating profits for Printing Papers were $226 million, up from first-quarter operating profits of $185 million due to improved pricing, primarily in North America, operating performance that more than offset higher input costs and a greater level of planned outages than the first quarter. U.S. uncoated free sheet sales volume declined but pulp sales were stronger. Eastern Europe and Brazil showed improved volumes and pricing.

Industrial Packaging operating profits were $87 million, down from $97 million in the prior quarter largely because of higher input costs, more maintenance outages and lower profitability due to the Vicksburg boiler accident. Containerboard inventory levels remain low. Both the U.S. and European box volumes were under pressure due to weaker economic conditions. Overall performance was stronger than industry average and pricing remained solid.

Consumer Packaging operating profits were $13 million (including a $13 million charge relating to the reorganization of Shorewood’s Canadian operations) compared with $9 million in the 2008 first quarter (including a $5 million charge related to the Shorewood reorganization). Price and favorable operating performance offset higher input costs and planned outages. Volumes in the converting business improved seasonally.

The company’s distribution business, xpedx, reported operating profits of $26 million, up from $16 million in the prior quarter. High fuel and freight costs were offset by improved pricing and margins. Printing paper and packaging volumes remained weak while facility supplies experienced some growth.

Forest Products operating profits were $41 million, compared with first quarter operating profits of $25 million due to higher earnings from land sales. While land sales are difficult to forecast within a quarter, the company’s objective continues to be to maximize net present value for shareholders.

Equity earnings, net of taxes, in Ilim Holding S.A. of $32 million for the quarter, up from $17 million reported in the 2008 first quarter, included a $14 million after-tax foreign exchange gain and a $3 million option write-off charge. Improved price realizations, higher sales volumes and favorable manufacturing operations during the quarter more than offset the effects of increased wood, chemical and energy costs. (Ilim’s results are reported on a one-quarter lag.)

 

Page 2


Net corporate expenses were $21 million for the quarter, the same as $21 million in the 2008 first quarter and less than half of the $57 million reported in the 2007 second quarter. Compared with the first quarter, higher supply chain initiative costs were offset by an $11 million gain on the sale of the former Natchez mill site. This gain, plus lower pension expenses, led to the year-over-year quarterly decline in net corporate expenses.

EFFECTIVE TAX RATE

The effective tax rate from continuing operations and before special items for the second quarter of 2008 was 32.5 percent, compared with 31.5 percent in the first quarter of 2008 and 29 percent in the second quarter of 2007.

EFFECTS OF SPECIAL ITEMS

Special items in the second quarter of 2008 consisted of a $13 million pre-tax charge ($9 million after taxes) for costs associated with the reorganization of Shorewood operations in Canada and a $3 million pre-tax gain ($2 million after taxes) for an adjustment to the gain on the 2006 transformation plan forestland sales. The net after-tax effect of these special items is a loss of $7 million, or $0.02 per share.

Special items in the first quarter of 2008 included a $40 million pre-tax charge ($25 million after taxes) for adjustments of legal reserves, a pre-tax charge of $5 million ($3 million after taxes) for costs associated with the reorganization of Shorewood operations in Canada, a $3 million pre-tax gain ($2 million after taxes), for adjustments to previously recorded reserves associated with the company’s transformation plan, and a $1 million credit before and after taxes for adjustments to estimated gains/losses of businesses previously sold. The net after-tax effect of these special items is a loss of $25 million, or $0.06 per share.

Special items in the 2007 second quarter consisted of a $26 million pre-tax charge ($16 million after taxes) for organizational restructuring programs associated with the company’s transformation plan, including $17 million ($11 million after taxes) of accelerated depreciation expense for long-lived assets being removed from service, and a pre-tax gain of $1 million (a loss of $7 million after taxes) for adjustments to estimated losses on sales of businesses previously sold. The net after-tax effect of these special items is a loss of $23 million, or $0.06 per share.

DISCONTINUED OPERATIONS

Discontinued operations for the 2008 first quarter included a pre-tax charge of $25 million ($16 million after taxes) related to the final settlement of a Beverage Packaging post-closing sale adjustment and a $1 million after-tax charge for the operating results of certain Wood Products facilities for the quarter.

Discontinued operations for the 2007 second quarter included pre-tax charges of $11 million ($7 million after taxes) for adjustments related to the previously sold wood products and beverage packaging businesses, and the second quarter operating losses of these businesses.

EARNINGS WEBCAST

The company will hold a webcast to review earnings at 10 a.m. Eastern Daylight Time U.S. / 9 a.m. Central Daylight U.S. Time today. All interested parties are invited to listen to the webcast live via the company’s Internet site at http://www.internationalpaper.com by clicking on the Investors tab and going to the Presentations page. A replay of the webcast will also be available on the Web site beginning at noon today. Parties who wish to participate in the webcast via teleconference may dial +1 (706) 679-8242 or, within the U.S. only, (877) 316-2541, and ask to be connected to the International Paper 2Q 2008 Earnings Call. The conference ID number is 52276147. Participants should call in no later than 9:45 a.m. EDT/8:45 a.m. CDT. An audio-only replay will be available for four weeks following the call. To access the replay, dial +1 (706) 645-9291 or, within the U.S. only, (800) 642-1687, and when prompted for the conference ID, enter “52276147.”

 

Page 3


International Paper (NYSE:IP) is a global paper and packaging company with manufacturing operations in North America, Europe, Latin America, Russia, Asia and North Africa. Its businesses include uncoated papers and industrial and consumer packaging, complemented by xpedx, the company’s North American distribution company. Headquartered in Memphis, Tenn., the company employs more than 50,000 people in more than 20 countries and serves customers worldwide. 2007 net sales were approximately $22 billion. For more information about International Paper, its products and stewardship efforts, visit internationalpaper.com.

This press release contains forward-looking statements. These statements reflect management’s current views and are subject to risks and uncertainties that could cause actual results to differ materially from those expressed or implied in these statements. Factors which could cause actual results to differ relate to: (i) the company’s ability to realize anticipated profit improvement from its transformation plan, including our ability to realize the expected benefits of our acquisition of the assets of Weyerhaeuser Company’s containerboard, packaging and recycling business in light of integration difficulties and other challenges; (ii) increases in interest rates and our ability to meet our debt service obligations; (iii) industry conditions, including but not limited to changes in the cost or availability of raw materials and energy, transportation costs, competition we face, the company’s product mix, demand and pricing for its products; (iv) global economic conditions and political changes, including but not limited to changes in currency exchange rates, credit availability, the company’s credit ratings issued by recognized credit rating organizations and pension and health care costs; (v) unanticipated expenditures related to the cost of compliance with environmental and other governmental regulations and to actual or potential litigation; and (vi) whether we experience a material disruption at one of our manufacturing facilities. We undertake no obligation to publicly update any forward-looking statements, whether as a result of new information, future events or otherwise. These and other factors that could cause or contribute to actual results differing materially from such forward looking statements are discussed in greater detail in the company’s Securities and Exchange Commission filings.

###

Contacts:

Media: Patty Neuhoff, 901-419-4052; Investors: Tom Cleves, 901-419-7566, Ann-Marie Donaldson, 901-419-4967 and Emily Nix, 901-419-4987

 

Page 4


International Paper Company

Consolidated Statement of Operations

Preliminary and Unaudited

(In millions, except per share amounts)

 

     Three Months Ended
June 30,
    Three Months Ended
March 31,

2008
    Six Months Ended
June 30,
 
     2008     2007       2008     2007  

Net Sales

   $ 5,807     $ 5,291     $ 5,668     $ 11,475     $ 10,508  
                                        

Costs and Expenses

          

Cost of products sold

     4,305       3,881       4,261       8,566       7,732  

Selling and administrative expenses

     459       441       472       931       876  

Depreciation, amortization and cost of timber harvested

     305       269       286       591       531  

Distribution expenses

     301       254       285       586       510  

Taxes other than payroll and income taxes

     44       47       44       88       89  

Restructuring and other charges

     13 (a)     26 (c)     42 (e)     55 (g)     44 (h)

Insurance recoveries

     —   (a)     —         —         —         —    

Forestland sales

     (3 )(b)     —         —         (3 )(b)     —    

Impairment of goodwill

     —   (a)     —         —         —         —    

Net gains on sales and impairments of businesses

     —         (1 )     (1 )     (1 )     (315 )(i)

Reversal of reserves no longer required, net

     —         —         —         —         —    

Interest expense, net

     81       80       81       162       141  
                                        

Earnings From Continuing Operations Before Income Taxes, Equity Earnings and Minority Interest

     302 (a,b)     294 (c)     198 (e)     500 (b,g)     900 (h,i)

Income tax provision

     97       89       59       156       232  

Equity earnings, net of taxes

     30       —         16       46       —    

Minority interest expense, net of taxes

     7       5       5       12       11  
                                        

Earnings From Continuing Operations

     228 (a,b)     200 (c)     150 (e)     378 (b,g)     657 (h,i)

Discontinued operations, net of taxes and minority interest

     (1 )     (10 )(d)     (17 )(f)     (18 )(f)     (33 )(j)
                                        

Net Earnings

   $ 227 (a,b)   $ 190 (c,d)   $ 133 (e,f)   $ 360 (b,f,g)   $ 624 (h-j)
                                        

Basic Earnings Per Common Share

          

Earnings from continuing operations

   $ 0.54 (a,b)   $ 0.46 (c)   $  0.36 (e)   $  0.90 (b,g)   $ 1.50 (h,i)

Discontinued operations

     (0.00 )     (0.02 )(d)     (0.04 )(f)     (0.04 )(f)     (0.07 )(j)
                                        

Net earnings

   $ 0.54 (a,b)   $ 0.44 (c,d)   $ 0.32 (e,f)   $ 0.86 (b,f,g)   $ 1.43 (h-j)
                                        

Diluted Earnings Per Common Share

          

Earnings from continuing operations

   $ 0.54 (a,b)   $ 0.46 (c)   $ 0.35 (e)   $ 0.89 (b,g)   $ 1.49 (h,i)

Discontinued operations

     (0.00 )     (0.02 )(d)     (0.04 )(f)     (0.04 )(f)     (0.07 )(j)
                                        

Net earnings

   $ 0.54 (a,b)   $ 0.44 (c,d)   $ 0.31 (e,f)   $ 0.85 (b,f,g)   $ 1.42 (h-j)
                                        

Average Shares of Common Stock Outstanding - Diluted

     422.6       431.2       423.3       423.9       440.4  
                                        

Cash Dividends Per Common Share

   $ 0.25     $ 0.25     $ 0.25     $ 0.50     $ 0.50  
                                        

 

The accompanying notes are an integral part of these financial statements.

(a) Includes a pre-tax charge of $13 million ($9 million after taxes) for costs associated with the reorganization of the Company’s Shorewood operations in Canada.
(b) Includes a pre-tax gain of $3 million ($2 million after taxes) for an adjustment to the gain on the 2006 Transformation Plan forestland sales.
(c) Includes $17 million ($11 million after taxes) of accelerated depreciation charges for long-lived assets being removed from service, and $9 million ($5 million after taxes) of other charges associated with the Company’s Transformation Plan.
(d) Includes a pre-tax charge of $6 million ($4 million after taxes) for adjustments relating to the sale of the wood products business, a pre-tax charge of $5 million ($3 million after taxes) for adjustments relating to the sale of the beverage packaging business, and the operating results of these businesses.
(e) Includes a $40 million pre-tax charge ($25 million after taxes) for adjustments to legal reserves, a pre-tax charge of $5 million ($3 million after taxes) for costs associated with the reorganization of the Company’s Shorewood operations in Canada, and a pre-tax gain of $3 million ($2 million after taxes) for adjustments to previously recorded reserves associated with the Company’s Transformation Plan.
(f) Includes a pre-tax charge of $25 million ($16 million after taxes) for the settlement of a post-closing adjustment on the sale of the beverage packaging business and the operating results of certain wood products facilities during the quarter.
(g) Includes a $40 million pre-tax charge ($25 million after taxes) for adjustments to legal reserves, a pre-tax charge of $18 million ($12 million after taxes) for costs associated with the reorganization of the Company’s Shorewood operations in Canada, and a pre-tax gain of $3 million ($2 million after taxes) for adjustments to previously recorded reserves associated with the Company’s Transformation Plan.
(h) Includes $29 million ($18 million after taxes) of accelerated depreciation charges, and $15 million ($9 million after taxes) for severance and other charges associated with the Company’s Transformation Plan.
(i) Includes a pre-tax gain of $113 million ($101 million after taxes) on the sale of the Arizona Chemical business, a pre-tax gain of $205 million ($159 million after taxes) related to the asset exchange for the Luiz Antonio mill in Brazil, a $6 million pre-tax loss ($4 million after taxes) for adjustments to the loss on the sale of UK and Ireland box plants, a $6 million pre-tax credit ($4 million after taxes) for adjustments to the loss on the sale of the coated and supercalendered papers business, and a $3 million pre-tax loss ($3 million after taxes) for other small items.
(j) Includes a pre-tax gain of $15 million ($5 million after taxes) relating to the sale of the wood products business, a pre-tax loss of $20 million ($42 million after taxes) for adjustments to the loss on the sale of the beverage packaging business, a pre-tax gain of $6 million ($4 million after taxes) for adjustments to the loss on the sale of the kraft papers business, a $10 million pre-tax credit ($6 million after taxes) for additional refunds received from the Canadian government of duties paid by the Company’s Weldwood of Canada Limited business, and the year-to-date operating results of the beverage packaging and wood products businesses.


International Paper Company

Reconciliation of Earnings Before

Special Items to Net Earnings

(In millions except for per share amounts)

 

     Three Months Ended
June 30,
    Three Months Ended
March 31,
    Six Months Ended
June 30,
 
     2008     2007     2008     2008     2007  

Earnings Before Special Items

   $ 235     $ 223     $ 175     $ 410     $ 426  

Restructuring and other charges

     (9 )     (16 )     (26 )     (35 )     (27 )

Net gains (losses) on sales and impairments of businesses

     —         (7 )     1       1       257  

Forestland sales

     2       —         —         2       —    

Interest Income

     —         —         —         —         1  
                                        

Earnings Per Common Share from

          

Continuing Operations

     228       200       150       378       657  

Discontinued operations

     (1 )     (10 )     (17 )     (18 )     (33 )
                                        

Net Earnings as Reported

   $ 227     $ 190     $ 133     $ 360     $ 624  
                                        
Diluted Earnings per Common Share    Three Months Ended
June 30,
    Three Months Ended
March 31,
    Six Months Ended
June 30,
 
      2008     2007     2008     2008     2007  

Earnings Per Share Before Special Items

   $ 0.56     $ 0.52     $ 0.41     $ 0.97     $ 0.97  
          

Restructuring and other charges

     (0.02 )     (0.04 )     (0.06 )     (0.08 )     (0.06 )

Net gains (losses) on sales and impairments of businesses

     —         (0.02 )     —         —         0.58  
                                        

Earnings Per Common Share from

          

Continuing Operations

     0.54       0.46       0.35       0.89       1.49  

Discontinued operations

     —         (0.02 )     (0.04 )     (0.04 )     (0.07 )
                                        

Diluted Earnings per Common Share

   $ 0.54     $ 0.44     $ 0.31     $ 0.85     $ 1.42  
                                        

 

Notes:

 

(1) The Company calculates Earnings Before Special Items by excluding the after-tax effect of items considered by management to be unusual from the earnings reported under U.S. generally accepted accounting principles (“GAAP”). Management uses this measure to focus on on-going operations, and believes that it is useful to investors because it enables them to perform meaningful comparisons of past and present operating results. International Paper believes that using this information along with net earnings provides for a more complete analysis of the results of operations by quarter. Net earnings is the most directly comparable GAAP measure.
(2) Diluted earnings per common share reflect the inclusion of contingently convertible securities in the computation.
(3) Since diluted earnings per share are computed independently for each period, six-month per share amounts may not equal the sum of the respective quarters.


International Paper Company

Sales and Earnings by Industry Segment

Preliminary and Unaudited

(In Millions)

 

Sales by Industry Segment                               
     Three Months
Ended
June 30,
    Three Months
Ended
March 31,

2008
    Six Months
Ended

June 30,
 
     2008     2007       2008     2007  

Printing Papers

   $ 1,790     $ 1,610     $ 1,715     $ 3,505     $ 3,150  

Industrial Packaging

     1,470       1,315       1,445       2,915       2,550  

Consumer Packaging

     795       745       770       1,565       1,460  

Distribution

     1,970       1,720       1,985       3,955       3,395  

Forest Products

     55       90       25       80       175  

Other Businesses (4)

     —         —         —         —         135  

Corporate and Inter-segment Sales

     (273 )     (189 )     (272 )     (545 )     (357 )
                                        

Net Sales

   $ 5,807     $ 5,291     $ 5,668     $ 11,475     $ 10,508  
                                        

Operating Profit by Industry Segment

          
     Three Months
Ended
June 30,
    Three Months
Ended
March 31,

2008
    Six Months
Ended June 30,
 
     2008     2007(2)       2008     2007(2)  

Printing Papers

   $ 226     $ 188     $ 185     $ 411     $ 355  

Industrial Packaging

     87       108       97       184       181  

Consumer Packaging

     13 (3)     30       9 (3)     22 (3)     70  

Distribution

     26       30       16       42       50  

Forest Products

     41       94       25       66       191  

Other Businesses (4)

     —         —         —         —         6  
                                        

Operating Profit (1) 

     393       450       332       725       853  

Interest expense, net

     (81 )     (80 )     (81 )     (162 )     (141 )

Minority interest/equity earnings adjustment (5)

     8       6       4       12       11  

Corporate items, net

     (21 )     (57 )     (21 )     (42 )     (94 )

Restructuring and other charges

     —         (26 )     (37 )     (37 )     (44 )

Sale of forestlands

     3       —         —         3       —    

Net gains on sales and impairments of businesses

     —         1       1       1       315  
                                        

Earnings From Continuing Operations Before Income Taxes, Equity Earnings, and Minority Interest

   $ 302     $ 294     $ 198     $ 500     $ 900  
                                        

Equity Earnings in Ilim Holdings S.A., Net of Taxes (1)

   $ 32     $ —       $ 17     $ 48     $ —    
                                        

 

(1) In addition to the operating profits shown above, International Paper recorded $17 million and $32 million of equity earnings, net of taxes, for the three months ended March 31, 2008 and June 30, 2008, respectively, related to its equity investment in Ilim HoldingsS.A., a separate reportable industry segment.
(2) Prior-year information has been revised to reflect a change in the allocation of corporate overhead to the Company’s industry segments.
(3) Includes charges of $5 million and $13 million for the first and second quarters of 2008, respectively, related to the reorganization of the Company’s Shorewood operations in Canada.
(4) Includes Arizona Chemical and certain smaller businesses.
(5) Operating profits for industry segments include each segment’s percentage share of the profits of subsidiaries included in that segment that are less than wholly owned. The pre-tax minority interest and equity earnings for these subsidiaries are included here to present consolidated earnings before income taxes, equity earnings, and minority interest.


International Paper Company

Sales Volume by Product (1) (2)

Preliminary and Unaudited

International Paper Consolidated

 

     Three Months
Ended
June 30,
   Three Months
Ended
March 31,

2008
   Six Months
Ended
June 30,
     2008    2007       2008    2007

Printing Papers (In thousands of short tons)

              

U.S. Uncoated Papers

   868    949    910    1,778    1,931

European & Russian Uncoated Papers

   373    354    373    746    730

Brazilian Uncoated Papers

   211    198    210    421    342

Asian Uncoated Papers

   7    7    8    15    12
                        

Uncoated Papers

   1,459    1,508    1,501    2,960    3,015

Market Pulp (3)

   416    337    354    770    672

Packaging (In thousands of short tons)

              

Container of the Americas

   896    905    882    1,778    1,787

European Container (Boxes)

   288    298    295    583    605

Other Industrial and Consumer Packaging

   198    165    179    377    296
                        

Industrial and Consumer Packaging

   1,382    1,368    1,356    2,738    2,688

Containerboard

   493    457    506    999    849

Coated Paperboard

   595    599    606    1,201    1,190

Saturated and Bleached Kraft Papers

   61    63    65    126    116

 

(1) Sales volumes include third party and inter-segment sales and exclude sales of equity investees.
(2) Sales volumes for divested businesses are included through the date of sale, except for discontinued operations.
(3) Includes internal sales to mills.


International Paper Company

Consolidated Balance Sheet

Preliminary and Unaudited

(In Millions)

 

     June 30,
2008
   December 31,
2007
     

Assets

     

Current Assets

     

Cash and Temporary Investments

   $ 3,979    $ 905

Accounts and Notes Receivable, Net

     3,284      3,152

Inventories

     2,219      2,071

Assets of Businesses Held for Sale

     —        24

Deferred Income Tax Assets

     184      213

Other

     353      370
             

Total Current Assets

     10,019      6,735
             

Plants, Properties and Equipment, Net

     10,442      10,141

Forestlands

     824      770

Investments

     1,357      1,276

Goodwill

     3,722      3,650

Deferred Charges and Other Assets

     1,609      1,587
             

Total Assets

   $ 27,973    $ 24,159
             

Liabilities and Common Shareholders’ Equity

     

Current Liabilities

     

Notes Payable and Current Maturities of Long-Term Debt

   $ 757    $ 267

Liabilities of Businesses Held for Sale

     —        4

Accounts Payable and Accrued Liabilities

     3,581      3,571
             

Total Current Liabilities

     4,338      3,842
             

Long-Term Debt

     8,915      6,353

Deferred Income Taxes

     3,166      2,919

Other Liabilities

     1,806      2,145

Minority Interest

     245      228

Common Shareholders’ Equity

     

Invested Capital

     4,986      4,297

Retained Earnings

     4,517      4,375
             

Total Common Shareholders’ Equity

     9,503      8,672
             

Total Liabilities and Common Shareholders’ Equity

   $ 27,973    $ 24,159
             


International Paper Company

Consolidated Statement of Cash Flows

Preliminary and Unaudited

(In Millions)

 

     Six Months Ended
June 30,
 
     2008     2007  

Operating Activities

    

Net earnings

   $ 360     $ 624  

Discontinued operations, net of taxes and minority interest

     18       33  
                

Earnings from continuing operations

     378       657  

Depreciation, amortization and cost of timber harvested

     591       531  

Deferred income tax (benefit) expense, net

     (113 )     95  

Restructuring and other charges

     55       44  

Payments related to restructuring and legal reserves

     (42 )     (38 )

Net gains on sales and impairments of businesses

     (1 )     (315 )

Equity earnings, net

     (46 )     —    

Periodic pension expense, net

     57       105  

Other, net

     45       186  

Changes in current assets and liabilities

    

Accounts and notes receivable

     (27 )     (156 )

Inventories

     (90 )     (118 )

Accounts payable and accrued liabilities

     110       (233 )

Other

     93       (70 )
                

Cash provided by operations - continuing operations

     1,010       688  

Cash used for operations - discontinued operations

     —         (53 )
                

Cash Provided by Operations

     1,010       635  
                

Investment Activities

    

Invested in capital projects

     (482 )     (477 )

Proceeds from divestitures

     14       1,670  

Equity investment in Ilim

     (21 )     —    

Other

     (159 )     (103 )
                

Cash (used for) provided by investment activities - continuing operations

     (648 )     1,090  

Cash used for investment activities - discontinued operations

     —         (12 )
                

Cash (Used for) Provided by Investment Activities

     (648 )     1,078  
                

Financing Activities

    

Repurchases of common stock

     (47 )     (1,073 )

Issuance of common stock

     1       71  

Issuance of debt

     3,135       2  

Reduction of debt

     (125 )     (467 )

Change in book overdrafts

     (53 )     1  

Dividends paid

     (218 )     (223 )

Other

     (20 )     —    
                

Cash Provided by (Used for) Financing Activities

     2,673       (1,689 )
                

Effect of Exchange Rate Changes on Cash

     39       33  
                

Change in Cash and Temporary Investments

     3,074       57  

Cash and Temporary Investments

    

Beginning of the period

     905       1,624  
                

End of the period

   $ 3,979     $ 1,681