Corning Inc Financial Ratios — GLW Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	13.93	7.69	9.2	11.76	6.94	22.42	-4.1	7.78	7.8	3.84	16.16	10.81	4.93	4.55	14.19
Return on Assets (%)	10.5	5.72	6.78	8.45	4.57	13.1	-1.79	3.88	3.4	1.72	6.26	4.41	2	1.8	5.44
Return on Capital (%)	12.79	7.12	8.31	10.35	6.07	- -	-2.54	5.89	5.52	3.4	9.95	7.27	3.83	3.34	8.5
Return on Invested Capital (%)	7.98	4.76	4.63	5.59	4.93	- -	-2.25	5.45	4.98	1.92	7.87	5.45	3.48	4.17	9.44
Gross Margin (%)	45.32	41.43	42.51	41.71	40.09	40.07	39.74	39.51	35.08	31.24	35.95	31.76	31.23	32.6	35.97
EBITDA Margin (%)	38.54	30.03	31.45	32.96	27.51	28.71	27.34	25.4	24.42	17.95	25.51	20.37	17.95	18.94	23.2
Operating Margin (%)	26.41	17.59	18.63	20.61	14.51	15.99	15.9	13.95	11.35	4.5	15	10.13	7.07	8.65	14.58
Incremental Operating Margin (%)	31.48	-553.28	-24.87	28.74	112.58	64.16	14.74	-2.81	-126.29	398.5	57.68	-629.91	34.23	46.23	45.56
Pretax Margin (%)	40.95	24.65	31.63	36.73	16.31	39.32	16.38	13.31	10.57	5.51	17.23	12.66	6.48	6.2	13.13
Profit Margin (%)	35.7	20.42	25.08	25.45	14.7	39.35	-4.91	9.44	8.35	4.53	13.54	9.27	4.62	3.86	10.21
Net Income to Common Margin (%)	35.7	20.42	25.08	24.48	13.62	38.31	-5.88	8.57	7.49	3.66	13.36	9.27	4.62	3.86	10.21
Effective Tax Rate (%)	12.81	17.16	20.7	30.72	9.89	- -	129.99	29.08	21.05	17.82	20.24	22.87	20.59	27.18	15.11
Dvd Payout Ratio (%)	12.57	28.85	28.86	20.9	46.82	15.21	-92.94	60.64	74.71	166.43	43.66	64.01	138.32	145.43	52.91
Sustainable Growth Rate (%)	12.18	5.47	6.54	9.3	3.69	19.01	-7.92	3.06	1.97	-2.55	9.11	3.89	-1.89	-2.07	6.68

Credit (USD)

Credit Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	2,391	3,458	3,293	3,263	4,462	3,902	5,128	5,998	8,252	8,701	7,829	7,817	8,484	8,091	9,377
ST Debt	27	76	21	36	572	256	379	4	73	252	149	335	432	421	901
LT Debt	2,364	3,382	3,272	3,227	3,890	3,646	4,749	5,994	8,179	8,449	7,680	7,482	8,052	7,670	8,476
Total Debt/EBITDA	0.79	1.44	1.34	1.02	1.78	1.45	1.85	2.09	2.94	4.29	2.18	2.7	3.76	3.26	2.59
Net Debt/EBITDA	-0.75	-0.64	-0.57	-0.64	-0.02	-0.52	0.29	1.27	1.79	2.53	1.36	1.81	2.54	2.19	1.91
Total Debt/EBIT	1.15	2.45	2.26	1.63	3.38	2.6	3.19	3.81	6.32	17.09	3.71	5.44	9.53	7.13	4.11
Net Debt/EBIT	-1.09	-1.09	-0.97	-1.02	-0.03	-0.93	0.5	2.31	3.85	10.07	2.32	3.64	6.46	4.8	3.03
EBITDA to Interest Expense	34.17	21.68	20.49	26.03	17.9	16.96	17.85	15.02	12.71	7.35	11.98	9.9	6.87	7.55	10.79
EBITDA-CapEx/Interest Expense	34.17	21.68	20.49	26.03	17.9	16.96	17.85	14.66	12.67	7.35	11.98	9.9	6.87	7.55	10.79
EBIT to Interest Expense	23.42	12.69	12.14	16.28	9.44	9.44	10.37	8.25	5.91	1.84	7.04	4.92	2.71	3.45	6.78
Interest Expense	89	111	120	123	140	159	155	191	221	276	300	292	329	329	336
Common Equity/Total Assets	75.69	73.14	74.31	64.13	57.8	55.89	48.73	41.78	36.7	35.6	40.9	40.71	40.53	38.53	38.12
Long-Term Debt/Equity (%)	11.19	15.71	15.43	14.9	20.62	20.3	30.11	43.17	62.93	62.83	61.22	60.95	67.85	69.29	68.87
Long-Term Debt/Capital (%)	10.05	13.53	13.35	12.95	16.68	16.68	22.72	30.14	38.49	38.15	37.7	37.24	39.56	40.03	39.09
Long-Term Debt/Total Assets (%)	8.49	11.51	11.49	10.73	13.64	13.07	17.27	21.79	28.3	27.45	25.47	25.36	28.25	27.65	27.36
Total Debt/Equity (%)	11.32	16.06	15.52	15.07	23.65	21.73	32.52	43.19	63.49	64.7	62.41	63.68	71.49	73.09	76.19
Total Debt/Capital (%)	10.17	13.84	13.44	13.1	19.13	17.85	24.54	30.16	38.83	39.28	38.43	38.91	41.69	42.23	43.24
Total Debt/Total Assets (%)	8.59	11.77	11.56	10.85	15.64	13.99	18.65	21.81	28.56	28.27	25.96	26.5	29.77	29.17	30.27
Net Debt to Equity	-10.74	-7.11	-6.65	-9.45	-0.2	-7.73	5.14	26.24	38.67	38.12	39.03	42.69	48.42	49.17	56.13
Net Debt/Capital (%)	-12.04	-7.65	-7.13	-10.44	-0.2	-8.38	4.89	20.78	26.71	26.32	26.86	28.45	30.94	31.29	34.27
EBITDA	3,041	2,406	2,459	3,202	2,506	2,696	2,766	2,868	2,809	2,029	3,593	2,890	2,259	2,485	3,626
EBITDA-CapEx	3,041	2,406	2,459	3,202	2,506	2,696	2,766	2,800	2,800	2,029	3,593	2,890	2,259	2,485	3,626
Operating Income (Loss)	2,084	1,409	1,457	2,002	1,322	1,501	1,608	1,575	1,306	509	2,112	1,438	890	1,135	2,279

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	2.78	3.14	3	2.61	1.63	1.92	1.35	0.71	0.69	0.71	0.45	0.32	0.41	0.36	0.27
Current Ratio	4.14	4.96	5.09	4.41	2.94	3.29	2.75	2.12	2.12	2.12	1.59	1.44	1.67	1.62	1.59
Quick Ratio	3.29	3.81	3.72	3.26	2.12	2.46	1.91	1.3	1.21	1.28	0.86	0.66	0.78	0.79	0.79
CFO/Avg Current Liab	1.56	1.58	1.51	2.31	1.1	0.91	0.67	0.9	0.59	0.6	0.8	0.52	0.42	0.42	0.51
Common Equity/Total Assets	75.69	73.14	74.31	64.13	57.8	55.89	48.73	41.78	36.7	35.6	40.9	40.71	40.53	38.53	38.12
Long-Term Debt/Equity (%)	11.19	15.71	15.43	14.9	20.62	20.3	30.11	43.17	62.93	62.83	61.22	60.95	67.85	69.29	68.87
Long-Term Debt/Capital (%)	10.05	13.53	13.35	12.95	16.68	16.68	22.72	30.14	38.49	38.15	37.7	37.24	39.56	40.03	39.09
Long-Term Debt/Total Assets (%)	8.49	11.51	11.49	10.73	13.64	13.07	17.27	21.79	28.3	27.45	25.47	25.36	28.25	27.65	27.36
Total Debt/Equity (%)	11.32	16.06	15.52	15.07	23.65	21.73	32.52	43.19	63.49	64.7	62.41	63.68	71.49	73.09	76.19
Total Debt/Capital (%)	10.17	13.84	13.44	13.1	19.13	17.85	24.54	30.16	38.83	39.28	38.43	38.91	41.69	42.23	43.24
Total Debt/Total Assets (%)	8.59	11.77	11.56	10.85	15.64	13.99	18.65	21.81	28.56	28.27	25.96	26.5	29.77	29.17	30.27
CFO/Total Liabilities	47.46	40.88	38.35	55.99	29.27	25.53	17.09	21.43	12.77	12.58	19.38	15.18	12.06	11.64	14.44
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	42.93	225.67	- -	- -	- -	- -	- -	- -
Altman's Z-Score	3.08	2.71	3.43	3.63	2.77	3.14	3.19	2.85	2.53	2.46	2.84	2.65	2.6	3.2	4.22

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	7.68	6.72	6.12	7.06	6.34	6.58	6.15	6.03	6.09	5.7	6.81	7.62	7.65	7.24	6.47
Days Sales Outstanding	47.53	54.3	59.64	51.73	57.55	55.45	59.32	60.57	59.91	64.08	53.61	47.91	47.74	50.43	56.42
Inventory Turnover	5.04	4.63	3.87	4.37	4.03	3.94	3.83	3.64	3.43	3.27	3.67	3.6	3.11	3.28	3.45
Days Inventory Outstanding	72.47	78.79	94.23	83.53	90.51	92.63	95.29	100.19	106.47	111.73	99.54	101.49	117.42	111.25	105.78
Accounts Payable Turnover	5.13	5.43	6.08	6.46	5.72	5.68	5.03	4.94	5.09	5.72	6.51	5.92	5.15	6.06	6
Accounts Payable Turnover Days	71.18	67.2	60.01	56.46	63.83	64.3	72.52	73.85	71.65	63.86	56.11	61.69	70.88	60.25	60.79
Cash Conversion Cycle	48.82	65.89	93.86	78.81	84.23	83.77	82.09	86.91	94.73	111.95	97.04	87.72	94.28	101.44	101.42
Inventory to Cash Days	-24.93	-24.48	-34.6	-31.8	-32.97	-37.18	-35.97	-39.62	-46.57	-47.64	-45.92	-53.58	-69.68	-60.82	-49.36
Inventories	975	1,051	1,270	1,322	1,385	1,471	1,712	2,037	2,320	2,438	2,481	2,904	2,666	2,724	3,077
Raw Materials	464	491	550	481	488	562	651	797	926	845	908	1,018	873	854	1,076
Work In Process	199	168	234	255	264	303	322	386	421	357	358	571	551	547	618
Finished Goods	312	392	486	586	633	606	739	854	973	1,236	1,215	1,315	1,242	1,323	1,383
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	19,665	18,551	24,930	29,213	20,656	22,474	27,447	23,805	22,182	27,540	30,901	26,287	25,979	40,582	75,070
- Cash & Cash Equivalents	4,661	4,988	4,704	5,309	4,500	5,291	4,317	2,355	2,434	2,672	2,148	1,671	1,779	1,768	1,526
+ Preferred Equity and Hybrid Capital	- -	- -	- -	2,300	2,300	2,300	2,300	2,300	2,300	2,300	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	51	47	49	73	75	67	72	94	90	191	212	267	317	384	500
+ Total Debt	2,391	3,458	3,293	3,263	4,462	3,902	5,128	5,998	8,252	8,701	7,829	7,817	8,484	8,091	9,377
Enterprise Value	16,282	15,912	23,037	28,781	22,893	23,452	30,630	29,842	30,390	36,060	36,794	32,700	33,001	47,289	83,421
Total Capital	23,520	24,991	24,504	24,915	23,325	21,862	20,898	19,884	21,249	22,149	20,374	20,092	20,352	19,161	21,684
Total Debt/Capital (%)	10.17	13.84	13.44	13.1	19.13	17.85	24.54	30.16	38.83	39.28	38.43	38.91	41.69	42.23	43.24
Total Debt / EV	0.15	0.22	0.14	0.11	0.19	0.17	0.17	0.2	0.27	0.24	0.21	0.24	0.26	0.17	0.11
EV/Sales	2.06	1.99	2.95	2.96	2.51	2.5	3.03	2.64	2.64	3.19	2.61	2.3	2.62	3.6	5.34
EV/EBITDA	5.35	6.61	9.37	8.99	9.14	8.7	11.07	10.41	10.82	17.77	10.24	11.31	14.61	19.03	23.01
EV/EBIT	7.81	11.29	15.81	14.38	17.32	15.62	19.05	18.95	23.27	70.84	17.42	22.74	37.08	41.66	36.6
EV/Cash Flow to Firm	4.98	4.82	7.99	6	7.75	8.7	15.65	9.77	13.78	14.98	10.08	11.51	14.56	21.71	27.99
EV/Free Cash Flow to Firm	4.98	4.82	7.99	6	7.75	8.7	15.65	9.56	13.72	14.98	10.08	11.51	14.56	21.71	27.99
Diluted Market Cap	20,547	19,006	26,053	32,721	24,550	27,765	28,631	28,428	26,170	27,792	31,422	27,373	26,157	41,295	76,265
Diluted Enterprise Value	18,328	17,523	24,691	33,048	26,887	28,743	31,814	34,465	34,378	36,312	37,315	33,786	33,179	48,002	84,616
EV per Share	10.75	10.82	16.47	22.59	20.26	25.33	35.7	37.87	39.88	47.14	44.33	39.73	38.68	55.37	97.3
TTM Sales	7,890	8,012	7,819	9,715	9,111	9,390	10,116	11,290	11,503	11,303	14,082	14,189	12,588	13,118	15,629
TTM EBITDA	3,041	2,406	2,459	3,202	2,506	2,696	2,766	2,868	2,809	2,029	3,593	2,890	2,259	2,485	3,626
TTM Operating Income	2,084	1,409	1,457	2,002	1,322	1,501	1,608	1,575	1,306	509	2,112	1,438	890	1,135	2,279
TTM Cash Flow to Firm	3,267	3,298	2,882	4,794	2,955	2,696	1,958	3,054	2,205	2,407	3,651	2,840	2,266	2,179	2,980
TTM Free Cash Flow to Firm	3,267	3,298	2,882	4,794	2,955	2,696	1,958	3,122	2,214	2,407	3,651	2,840	2,266	2,179	2,980

Multiples (USD)

Valuation Multiples API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	6.44	5.93	9.35	6.95	8.68	10.94	14.29	9.52	12.83	12.75	9.21	10.47	13.05	21.3	28.3
EV/EBIT	7.81	11.29	15.81	14.38	17.32	15.62	19.05	18.95	23.27	70.84	17.42	22.74	37.08	41.66	36.6
Enterprise Value	16,282	15,912	23,037	28,781	22,893	23,452	30,630	29,842	30,390	36,060	36,794	32,700	33,001	47,289	83,421
Low Price	11.51	10.62	11.75	16.55	15.42	16.13	24.12	26.11	26.75	17.44	34.81	28.98	25.26	29.71	37.31
EV/Sales	2.06	1.99	2.95	2.96	2.51	2.5	3.03	2.64	2.64	3.19	2.61	2.3	2.62	3.6	5.34
EV/EBITDA	5.35	6.61	9.37	8.99	9.14	8.7	11.07	10.41	10.82	17.77	10.24	11.31	14.61	19.03	23.01
Price/Earnings	7.2	11.52	13.19	12.58	17.96	6.88	- -	25.47	26.21	66.17	16.38	20.46	44.44	80.11	46.91
Price/Earnings Average	9.65	11.75	10.83	11.15	19.92	6.01	-43.8	25.88	27.85	53.01	17.53	22.37	47.03	66.01	33.34
Price/Earnings High	12.99	13.35	13.38	12.91	24.71	7.19	-49.37	30.82	31.81	70.66	20.6	27.85	54.15	86.02	51.77
Price/Earnings Low	6.38	9.7	8.7	9.08	15.15	4.57	-36.28	22.01	24.08	32.06	15.31	18.56	36.87	50.08	19.99
Price/Book Value	0.93	0.86	1.18	1.52	1.25	1.44	2.05	2.07	2.09	2.51	2.51	2.19	2.25	3.8	6.36
Price/Book Value Average	1.25	0.88	0.97	1.34	1.39	1.26	1.86	2.11	2.22	2.01	2.68	2.39	2.38	3.13	4.52
Price/Book Value High	1.68	1	1.19	1.55	1.72	1.51	2.1	2.51	2.54	2.68	3.15	2.98	2.74	4.08	7.02
Price/Book Value Low	0.83	0.73	0.78	1.09	1.06	0.96	1.54	1.79	1.92	1.22	2.34	1.99	1.87	2.37	2.71
Price/Tangible Book Value	0.98	0.93	1.27	1.66	1.43	1.7	2.53	2.88	2.96	3.83	3.53	3.06	3.14	5.36	8.67
Price/Tangible Book Value Average	1.31	0.95	1.04	1.47	1.59	1.48	2.31	2.93	3.15	3.07	3.77	3.35	3.33	4.42	6.16
Price/Tangible Book Value High	1.76	1.08	1.29	1.7	1.97	1.78	2.6	3.49	3.6	4.09	4.43	4.17	3.83	5.76	9.57
Price/Tangible Book Value Low	0.87	0.78	0.84	1.2	1.21	1.13	1.91	2.49	2.72	1.86	3.3	2.78	2.61	3.35	3.69
Price/Sales	2.57	2.35	3.31	3.08	2.45	2.64	2.83	2.18	1.96	2.42	2.19	1.9	2.05	3.09	4.79
Price/Sales Average	3.44	2.4	2.72	2.73	2.71	2.3	2.58	2.22	2.09	1.94	2.34	2.08	2.17	2.55	3.4
Price/Sales High	4.64	2.73	3.36	3.16	3.37	2.75	2.9	2.64	2.38	2.59	2.75	2.58	2.5	3.32	5.29
Price/Sales Low	2.28	1.98	2.18	2.22	2.06	1.75	2.13	1.89	1.8	1.17	2.05	1.72	1.7	1.93	2.04
Price/Cash Flow	6.36	5.88	9.28	6.35	7.88	9.76	14.29	8.45	11.12	12.57	9.03	10.3	12.88	20.9	27.78
Price/Cash Flow Average	8.52	6	7.62	5.63	8.74	8.52	13	8.58	11.82	10.07	9.67	11.26	13.63	17.22	19.75
Price/Cash Flow High	11.48	6.81	9.41	6.52	10.84	10.19	14.66	10.22	13.5	13.42	11.36	14.01	15.69	22.45	30.66
Price/Cash Flow Low	5.64	4.95	6.12	4.59	6.64	6.49	10.77	7.3	10.22	6.09	8.45	9.34	10.68	13.07	11.84
Price/Free Cash Flow Average	8.64	6.04	7.67	6.16	9.63	9.55	13	9.67	13.63	10.21	9.86	11.45	13.81	17.55	20.12
Price/Free Cash Flow High	11.63	6.87	9.48	7.13	11.94	11.43	14.66	11.52	15.57	13.61	11.58	14.25	15.89	22.87	31.23
Price/Free Cash Flow Low	5.71	4.99	6.16	5.02	7.32	7.27	10.77	8.23	11.79	6.18	8.61	9.5	10.82	13.32	12.06
EV/Sales Average	3.06	2.18	2.44	2.7	2.77	2.19	2.78	2.68	2.76	2.71	2.77	2.48	2.74	3.06	3.95
EV/Sales High	4.22	2.5	3.06	3.12	3.38	2.6	3.1	3.09	3.05	3.36	3.18	2.97	3.07	3.83	5.84
EV/Sales Low	1.93	1.76	1.93	2.2	2.17	1.69	2.36	2.36	2.49	1.93	2.47	2.13	2.27	2.45	2.58
EV/EBITDA Average	7.94	7.24	7.77	8.19	10.08	7.64	10.18	10.54	11.31	15.07	10.85	12.17	15.28	16.16	17.02
EV/EBITDA High	10.94	8.32	9.73	9.46	12.28	9.07	11.33	12.15	12.51	18.69	12.46	14.6	17.12	20.24	25.15
EV/EBITDA Low	5	5.87	6.13	6.69	7.89	5.9	8.63	9.28	10.18	10.77	9.68	10.47	12.65	12.91	11.12
EV/EBIT Average	11.58	12.37	13.11	13.09	19.1	13.72	17.52	19.19	24.33	60.08	18.45	24.45	38.78	35.37	27.08
EV/EBIT High	15.97	14.2	16.42	15.13	23.27	16.29	19.49	22.12	26.9	74.51	21.19	29.34	43.45	44.31	40.02
EV/EBIT Low	7.3	10.03	10.35	10.7	14.95	10.6	14.85	16.9	21.89	42.95	16.47	21.05	32.1	28.26	17.7
Last Price	12.98	12.62	17.82	22.93	18.28	24.27	31.99	30.21	29.11	36	37.23	31.94	30.45	47.52	87.56
High Price	23.43	14.62	18.07	23.52	25.16	25.35	32.82	36.56	35.34	38.44	46.82	43.47	37.1	51.03	96.64
Enterprise Value Average	24,135	17,429	19,099	26,214	25,253	20,593	28,167	30,229	31,780	30,581	38,973	35,159	34,516	40,145	61,713
Enterprise Value High	33,277	20,008	23,918	30,291	30,768	24,452	31,343	34,846	35,137	37,927	44,754	42,189	38,675	50,287	91,206
Enterprise Value Low	15,219	14,128	15,076	21,412	19,762	15,914	23,878	26,612	28,592	21,862	34,785	30,264	28,573	32,079	40,339

Shares Outstanding	1,515	1,470	1,399	1,274	1,130	926	858	788	762	765	830	823	853	854	857
Diluted Weighted Avg Shares	1,583	1,506	1,462	1,427	1,343	1,144	895	941	899	772	844	857	859	869	871
Basic Weighted Avg Shares	1,562	1,494	1,452	1,305	1,219	1,020	895	816	776	761	828	843	848	853	855
Revenue per Share	5.05	5.36	5.38	7.44	7.47	9.21	11.3	13.84	14.82	14.85	17.01	16.83	14.84	15.38	18.28
EBITDA per Share	1.95	1.61	1.69	2.45	2.06	2.64	3.09	3.51	3.62	2.67	4.34	3.43	2.66	2.91	4.24
Operating Income per Share	1.33	0.94	1	1.53	1.08	1.47	1.8	1.93	1.68	0.67	2.55	1.71	1.05	1.33	2.67
Basic EPS, GAAP	1.8	1.1	1.35	1.82	1.02	3.53	-0.66	1.19	1.11	0.54	2.27	1.56	0.69	0.59	1.87
Basic EPS from Cont Ops	1.8	1.1	1.35	1.89	1.1	3.62	-0.56	1.31	1.24	0.67	2.34	1.64	0.76	0.69	2.04
Diluted EPS, GAAP	1.78	1.09	1.34	1.67	0.92	3.14	-0.66	1.03	0.96	0.54	2.23	1.54	0.68	0.58	1.83
Diluted EPS from Cont Ops	1.78	1.09	1.34	1.73	1	3.23	-0.56	1.13	1.07	0.66	2.29	1.62	0.75	0.68	2
Dividend per Share	0.23	0.32	0.39	0.45	0.56	0.63	0.73	0.84	0.96	1.03	1.05	1.11	1.17	1.16	1.17
Cash Flow per Share	2.04	2.15	1.92	3.61	2.32	2.49	2.24	3.58	2.62	2.86	4.12	3.1	2.36	2.27	3.15
Free Cash Flow per Basic Share	2.04	2.15	1.92	3.61	2.32	2.49	2.24	3.49	2.61	2.86	4.12	3.1	2.36	2.27	3.15
Cash & Equivalents per Share	3.84	4.18	3.74	4.76	4.07	5.71	5.03	2.99	3.19	3.49	2.59	2.03	2.09	2.07	1.78
Book Value per Share	13.91	14.62	15.13	15.13	14.59	16.84	15.62	14.58	13.92	14.32	14.86	14.59	13.54	12.51	13.77
Tangible Book Value per Share	13.3	13.6	14.02	13.84	12.75	14.28	12.63	10.49	9.83	9.4	10.56	10.43	9.69	8.87	10.1

Corning Inc

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)