
Corning (GLW) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
3.5B
Gross Profit
1.2B
35.17%
Operating Income
445.0M
12.89%
Net Income
185.0M
5.36%
EPS (Diluted)
$0.18
Balance Sheet Metrics
Total Assets
27.4B
Total Liabilities
16.3B
Shareholders Equity
11.1B
Debt to Equity
1.46
Cash Flow Metrics
Operating Cash Flow
7.0M
Free Cash Flow
-57.0M
Revenue & Profitability Trend
Corning Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 13.1B | 12.6B | 14.2B | 14.1B | 11.3B |
Cost of Goods Sold | 8.8B | 8.7B | 9.7B | 9.0B | 7.8B |
Gross Profit | 4.3B | 3.9B | 4.5B | 5.1B | 3.5B |
Gross Margin % | 32.6% | 31.2% | 31.8% | 36.0% | 31.2% |
Operating Expenses | |||||
Research & Development | 1.1B | 1.1B | 1.0B | 995.0M | 1.2B |
Selling, General & Administrative | 1.9B | 1.8B | 1.9B | 1.8B | 1.7B |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 3.0B | 2.9B | 2.9B | 2.8B | 2.9B |
Operating Income | 1.1B | 890.0M | 1.4B | 2.1B | 509.0M |
Operating Margin % | 8.7% | 7.1% | 10.1% | 15.0% | 4.5% |
Non-Operating Items | |||||
Interest Income | 47.0M | 38.0M | 15.0M | 11.0M | 15.0M |
Interest Expense | 329.0M | 329.0M | 292.0M | 300.0M | 276.0M |
Other Non-Operating Income | -40.0M | 217.0M | 636.0M | 603.0M | 375.0M |
Pre-tax Income | 813.0M | 816.0M | 1.8B | 2.4B | 623.0M |
Income Tax | 221.0M | 168.0M | 411.0M | 491.0M | 111.0M |
Effective Tax Rate % | 27.2% | 20.6% | 22.9% | 20.2% | 17.8% |
Net Income | 592.0M | 648.0M | 1.4B | 1.9B | 512.0M |
Net Margin % | 4.5% | 5.1% | 9.8% | 13.7% | 4.5% |
Key Metrics | |||||
EBITDA | 2.4B | 2.4B | 3.2B | 3.9B | 2.0B |
EPS (Basic) | $0.59 | $0.69 | $1.56 | $1.30 | $0.54 |
EPS (Diluted) | $0.58 | $0.68 | $1.54 | $1.28 | $0.54 |
Basic Shares Outstanding | 853000000 | 848000000 | 843000000 | 828000000 | 761000000 |
Diluted Shares Outstanding | 853000000 | 848000000 | 843000000 | 828000000 | 761000000 |
Income Statement Trend
Corning Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 1.8B | 1.8B | 1.7B | 2.1B | 2.7B |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 2.1B | 1.6B | 1.7B | 2.0B | 2.1B |
Inventory | 2.7B | 2.7B | 2.9B | 2.5B | 2.4B |
Other Current Assets | 828.0M | 694.0M | 703.0M | 690.0M | 613.0M |
Total Current Assets | 8.0B | 7.2B | 7.5B | 7.7B | 8.0B |
Non-Current Assets | |||||
Property, Plant & Equipment | 20.8B | 21.8B | 21.6B | 21.9B | 680.0M |
Goodwill | 5.5B | 5.7B | 5.8B | 6.0B | 6.2B |
Intangible Assets | 752.0M | 905.0M | 1.0B | 1.1B | 1.3B |
Long-term Investments | 360.0M | 130.0M | 224.0M | 164.0M | 123.0M |
Other Non-Current Assets | 1.5B | 1.7B | 1.5B | 1.5B | 1.7B |
Total Non-Current Assets | 19.7B | 21.3B | 22.0B | 22.5B | 22.8B |
Total Assets | 27.7B | 28.5B | 29.5B | 30.2B | 30.8B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 1.5B | 1.5B | 1.8B | 1.6B | 1.2B |
Short-term Debt | 421.0M | 432.0M | 335.0M | 149.0M | 252.0M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 1.7B | 1.4B | 1.9B | 1.7B | 1.2B |
Total Current Liabilities | 4.9B | 4.3B | 5.2B | 4.8B | 3.8B |
Non-Current Liabilities | |||||
Long-term Debt | 7.7B | 8.1B | 7.5B | 7.7B | 8.4B |
Deferred Tax Liabilities | 137.0M | 218.0M | 243.0M | 258.0M | 313.0M |
Other Non-Current Liabilities | 1.2B | 1.1B | 1.4B | 1.7B | 1.0B |
Total Non-Current Liabilities | 11.7B | 12.3B | 12.0B | 12.8B | 13.6B |
Total Liabilities | 16.7B | 16.6B | 17.2B | 17.6B | 17.3B |
Equity | |||||
Common Stock | 921.0M | 916.0M | 910.0M | 907.0M | 863.0M |
Retained Earnings | 15.9B | 16.4B | 16.8B | 16.4B | 16.1B |
Treasury Stock | 20.9B | 20.6B | 20.5B | 20.3B | 19.9B |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 11.1B | 11.9B | 12.3B | 12.5B | 13.4B |
Key Metrics | |||||
Total Debt | 8.1B | 8.5B | 7.8B | 7.8B | 8.7B |
Working Capital | 3.1B | 2.9B | 2.3B | 2.9B | 4.2B |
Balance Sheet Composition
Corning Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 592.0M | 648.0M | 1.4B | 1.9B | 512.0M |
Depreciation & Amortization | 1.4B | 1.4B | 1.5B | 1.5B | 1.5B |
Stock-Based Compensation | 273.0M | 218.0M | 175.0M | 190.0M | 207.0M |
Working Capital Changes | -558.0M | -158.0M | -138.0M | 303.0M | 217.0M |
Operating Cash Flow | 1.8B | 1.8B | 2.8B | 3.8B | 2.3B |
Investing Activities | |||||
Capital Expenditures | - | 67.0M | - | - | - |
Acquisitions | - | -17.0M | 38.0M | 187.0M | -28.0M |
Investment Purchases | -98.0M | -9.0M | -75.0M | -48.0M | - |
Investment Sales | 279.0M | 326.0M | 300.0M | 67.0M | 12.0M |
Investing Cash Flow | 221.0M | 390.0M | 249.0M | 218.0M | 67.0M |
Financing Activities | |||||
Share Repurchases | -165.0M | -507.0M | -728.0M | -781.0M | -105.0M |
Dividends Paid | -986.0M | -989.0M | -932.0M | -871.0M | -787.0M |
Debt Issuance | 153.0M | 1.0B | 127.0M | 22.0M | 243.0M |
Debt Repayment | -267.0M | -284.0M | -87.0M | -860.0M | -221.0M |
Financing Cash Flow | -1.2B | -925.0M | -1.7B | -2.7B | -710.0M |
Free Cash Flow | 974.0M | 615.0M | 1.0B | 1.8B | 803.0M |
Net Change in Cash | 819.0M | 1.2B | 1.4B | 1.4B | 1.7B |
Cash Flow Trend
Corning Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
69.80
Forward P/E
28.40
Price to Book
4.78
Price to Sales
3.96
PEG Ratio
0.19
Profitability Ratios
Profit Margin
5.77%
Operating Margin
14.94%
Return on Equity
8.28%
Return on Assets
4.14%
Financial Health
Current Ratio
1.50
Debt to Equity
73.62
Beta
1.06
Per Share Data
EPS (TTM)
$0.94
Book Value per Share
$13.74
Revenue per Share
$16.64
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
glw | 56.2B | 69.80 | 4.78 | 8.28% | 5.77% | 73.62 |
Amphenol | 135.8B | 44.30 | 11.78 | 31.05% | 16.90% | 69.51 |
TE Connectivity | 60.1B | 41.85 | 4.86 | 11.51% | 8.77% | 48.36 |
Celestica | 22.5B | 42.59 | 12.79 | 30.24% | 5.09% | 57.83 |
Jabil | 22.1B | 39.33 | 17.21 | 32.39% | 2.02% | 265.27 |
Flex | 18.7B | 21.93 | 3.68 | 17.67% | 3.42% | 83.79 |
Financial data is updated regularly. All figures are in the company's reporting currency.