Corning Incorporated (GLW) 📈: отчетность и дивиденды за 2025

Reports

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023
Финансовый отчет	link	link	link	link	link	link	link	link

	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2
Финансовый отчет	link	link	link	link	link	link	link	link	link	link

Capitalization

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Капитализация, млрд $	30.79	20.91	21.72	30.1	27.16	27.4	30.83	26.45	27.42		27.42	27.85	0.19
Выручка, млрд $		9.39	10.12	11.29	11.5	11.3	14.08	14.19	12.59	13.12	13.12	13.06	3.03
Чистая прибыль, млрд $		3.7	-0.497	1.07	0.96	0.512	1.91	1.32	0.581	1.03	1.03	1.07	15.00
EV, млрд $	30.76	19.52	17.78	31.64	31.92	32.84	36.42	33.36	32.67		32.67	33.44	0.47
EBIT, млрд $	1.53	1.7	1.93	1.69	1.31	0.509	2.11	1.91	0.89		0.89	1.35	-7.44
EBITDA, млрд $		5.05	2.97	2.99	2.69	1.96	3.82	3.36	0.89	1.14	1.14	2.23	-10.27
Баланс стоимость, млрд $	13.83	16.88	15.93	13.79	12.91	13.26	12.33	12.01	11.55		11.55	12.41	-2.20
FCF, млрд $		1.39	0.2	0.609	0.044	0.803	1.78	1.01	0.615	0.974	0.974	1.04	3.94
Операционный денежный поток, млрд $		2.52	2	2.92	2.03	2.18	3.41	2.62	2.01	1.94	1.94	2.43	-2.31
Операционная прибыль, млрд $		1.47	1.63	1.58	1.31	0.509	2.11	1.44	0.89	1.14	1.14	1.22	17.50
Операционные расходы, млрд $		2.28	2.4	2.89	2.73	3.02	2.95	3.07	2.92	3.02	3.02	3.00	0.00
CAPEX, млрд $		1.13	1.8	2.31	1.99	1.38	1.64	1.6	1.39	0.965	0.965	1.39	-6.90

	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	5 quarters average	CAGR 5
Капитализация, млрд $	31.12	26.56	24.46	26.93	29.78	29.71	25.9	0	0	33.14			29.09	4.24
Выручка, млрд $			3.49	3.41	3.18	3.24	3.17	2.99	2.98	3.25	3.39	3.5	3.22	3.20
Чистая прибыль, млрд $			0.208	-0.027	0.176	0.515	0.164	-0.04	0.209	0.104	-0.117	0.31	0.0932	-250.61
EV, млрд $			30.33	33.04	34.35	35.41	32.47	32.43	34.92	41.25	45.29	45.87	39.95	7.18
EBIT, млрд $		0.49	0.401	-0.014	0.297	0.2789	-0.104	0.492	0.257	0.256	-0.009		0.1784	-38.70
EBITDA, млрд $			0.759	0.332	0.653	0.279	0.236	0.837	0.594	0.591	0.33	0.393	0.5490	-14.03
Баланс стоимость, млрд $			11.28	12.01	11.93	11.41	11.43	11.55	11.23	10.59	11.1	10.69	11.03	-1.54
FCF, млрд $			0.241	0.214	-0.431	0.231	0.381	0.434	-0.156	0.279	0.482	0.369	0.2816	-3.19
Операционный денежный поток, млрд $			0.706	0.617	-0.049	0.619	0.722	0.713	0.096	0.521	0.699	0.623	0.5304	-2.66
Операционная прибыль, млрд $			0.401	-0.014	0.297	0.045	0.236	0.078	0.254	0.353	0.302	0.393	0.2760	38.18
Операционные расходы, млрд $			0.77	0.829	0.706	0.734	0.738	0.803	0.709	0.581	0.804	0.774	0.7342	-0.73
CAPEX, млрд $			0.465	0.403	0.382	0.388	0.341	0.279	0.252	0.242	0.217	0.254	0.2488	-1.86

	5 quarters average	CAGR 5

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2006	2007	2008	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Наличность, млрд $										4.5	5.29	4.32	2.36	2.43	2.67	2.15	1.67	1.78		1.78	2.14	-6.04
Short Term Investments $	2.01	1.3	0.943	1.04	1.75	1.16	1.16	0.531	0.759	0.1											0.7420	-38.75
Long term investments $									1.8	1.98	0.336	0.34	0.376	0.334	0.435	0.318	0.36	0.414			0.3722	4.39
Total Receivables $										1.37	1.48	1.81	1.94	1.84	2.13	2	1.72	1.57		1.57	1.85	-3.12
Total Current Assets $										8.27	9.05	8.83	7.03	7.46	8	7.66	7.45	7.21		7.21	7.56	-0.68
Чистые активы, млрд $										18.79	17.89	15.77	7.03	7.46	8	7.66	15.37	6.88		15.37	9.07	-1.61
Активы, млрд $										28.55	27.9	27.49	27.51	28.9	30.78	30.14	29.5	28.5		28.5	29.56	-0.28
Short Term Debt $										0.572	0.256	0.379	0.004	0.011	0.158	0.055	0.335	0.432		0.432	0.1982	108.36
Long Term Debt $										3.89	3.65	4.75	5.99	7.73	7.82	6.99	6.69	7.21		7.21	7.29	-1.38
Задолженность, млрд $										9.68	9.94	11.72	13.62	15.9	17.33	17.6	17.22	16.63		16.63	16.94	0.90
Чистый долг, млрд $										-0.038	-1.39	0.811	3.64	5.31	5.32	4.9	6.15	6.71		6.71	5.68	4.79
Долг, млрд $										4.46	3.9	0.379	6	7.74	8	7.04	7.82	8.48		7.64	7.82	1.84
Interest income $										0.265	0.032	0.045	0.038	0.021	0.015	0.011	0.015	0.038			0.0200	12.59
Расходы на обслуживание долга $											0.159	0.155	0.191	0.221	0.276	0.3	0.292	0.329	0.329	0.329	0.3052	3.58
Чист. проц. доходы, млрд $											-0.127	0.045	0.038	0.021	0.015	0.011	0.015	0.038		0.038	0.0200	12.59
Goodwill $									1.15	1.38	1.58	1.69	1.94	1.94	2.46	2.42	2.39	2.38			2.32	4.17
Амортизация, млрд $										1.18	1.2	1.16	1.29	1.39	1.45	1.71	1.45	1.37		1.37	1.47	-0.29
Себестоимость, млрд $											5.64	6.08	6.83	7.47	7.77	9.02	9.68	8.66	8.84	8.84	8.79	2.61
Товарно материальные запасы $										1.39	1.47	1.71	2.04	2.32	2.44	2.48	2.9	2.67		2.67	2.56	2.85

	2014Q3	2014Q4	2015Q1	2015Q2	2015Q3	2015Q4	2016Q4	2017Q1	2018Q3	2019Q2	2019Q3	2019Q4	2020Q1	2020Q2	2020Q3	2020Q4	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	5 quarters average	CAGR 5
Наличность, млрд $																					1.63	1.67	1.15	1.54	1.64	1.78	1.37	1.42	1.61	1.77	1.59	-0.11
Short Term Investments $	0.751	0.759	0.763	0.505	0.573	0.1	0.1	0.028	0.009						0.354																0.1182	28.77
Long term investments $										0.344	0.339	0.334	0.32	0.329	0.354	0.435		0.318				0.36				0.414					0.3762	3.18
Total Receivables $																					1.62	1.72	1.69	1.67	1.73	1.57	1.62	1.72	1.99	2.05	1.79	5.48
Total Current Assets $																					7.8	7.45	6.88	7.29	7.3	7.21	6.97	7.12	7.68	7.99	7.39	2.08
Чистые активы, млрд $																			7.86	7.88	7.8	7.45	15.14	14.68	14.41	11.55	11.23	10.59			12.49	-6.32
Активы, млрд $																					28.74	29.5	28.82	28.65	28.28	28.5	27.62	27.18	28.32	27.74	27.87	-0.54
Short Term Debt $																					0.208	0.335	0.197	0.187	0.297	0.432	0.421	0.468	0.428	0.326	0.4150	-5.47
Long Term Debt $																				6.68	6.53	6.69	6.65	7.44	7.21	7.21	7.05	6.91	7.07		7.09	-0.39
Задолженность, млрд $																					17.19	17.22	16.62	16.94	16.53	16.63	16.06	16.25	16.86	16.67	16.49	0.05
Чистый долг, млрд $																					5.1	6.15	5.71	6.09	5.87	6.71	6.93	6.78	6.73	5.44	6.52	-4.11
Долг, млрд $																					6.73	7.82	6.85	7.62	7.51	8.48	8.29	8.2	8.34	7.21	8.10	-3.19
Interest income $																	0.066	0.003	0.003	0.003	0.138	0.024	0.007	0.008	0.01	0.013					0.0124	-11.54
Расходы на обслуживание долга $																					0.073	0.076	0.076	0.081	0.082	0.09	0.083	0.084	0.083	0.079	0.0838	-2.57
Чист. проц. доходы, млрд $																		0.003	0.003	0.003	0.138	0.024	0.007	0.008	0.01	0.013	0.012				0.0100	11.38
Goodwill $																	2.43	2.42	2.41	2.39	2.37	2.39	2.39	2.38	2.37	2.38					2.38	-0.08
Амортизация, млрд $																				0.0001	0.358	0.346	0.356	0.000122	0.34	0.345	0.337	0.335	0.339		0.3392	-0.06
Себестоимость, млрд $																					2.43	2.49	2.18	2.23	2.17	2.08	2.01	2.32	2.25	2.3	2.19	2.03
Товарно материальные запасы $																					2.95	2.9	2.86	2.76	2.66	2.67	2.71	2.68	2.79	2.72	2.71	0.37

Share

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	3.23	-0.66	1.13	1.07	0.6632	2.26	1.54	0.6764	1.21		1.21	1.27	12.78
Цена акции ао		24.27	31.99	30.21	29.11	36	34.7	30.45	47.52	48.99	48.99	39.53	6.36
Число акций ао, млн	1144	895	941	899	772	844	857	859	854		854	837.20	2.04
FCF/акцию	1.22	0.2235	0.6472	0.0489	1.04	2.1	1.18	0.7159	1.14		1.14	1.24	1.85

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	5 quarters average	CAGR 5
EPS					0.2433	-0.032	0.2049	0.5995	0.1909	-0.047	0.2425	0.1204	-0.137	0.363		0.1084	-250.51
Цена акции ао		37.45	39.02	34.46	33.87	32.44	34.78	32.87	32.71	28.59					48.99	35.59	7.09
Число акций ао, млн	866	864	859	856	855	843	859	859	859	851						854.20	0.19
FCF/акцию					0.2819	0.2539	-0.5017	0.2689	0.4435	0.51	-0.181	0.3229	0.5644	0.4321		0.3297	-3.26

	5 quarters average	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %			6.94	22.42	-4.1	7.23	7.19	3.91	14.9	10.81	4.93			5.03	41.65	8.35	-7.27
ROA, %			4.23	12.74	-2.15	3.88	3.4	1.72	6.26	4.41	2			2.04	10.08	3.56	-10.07
ROIC, %			6.2	18.15	-2.78	5.98	5.61	3.26	6.57	11.63	7.82			6.62	10.88	6.98	6.87
ROS, %					17.91	15	12.49	7.95	19.15	9.27	4.62	7.88	7.88	7.88	17.80	9.76	-16.27
ROCE, %				9.47	12.24	7	5.15	1.88	8.34	7.83	3.68		7.5	7.5	36.86	5.85	31.88
Ebit margin, %							11.35	3.88	16.64	13.43	7.07		6.78	6.78		9.56	11.81
Рентаб EBITDA, %					29.36	26.46	23.4	17.33	27.16	23.66	7.07	8.65	8.65	8.65	23.77	15.04	-20.45
Чистая рентаб, %				15.6	16.1	9.44	8.35	4.53	13.54	9.27	4.62	7.88		7.88	17.70	7.97	11.71
Operation Margin, %					16.11	13.95	11.35	4.5	15	10.13	7.07	8.65	8.65	8.65	16.82	9.90	-10.43
Чистая процентная маржа, %	25.08	24.48	13.62	38.31	-5.88	8.57	7.49	3.66	7.66					7.5	10.05	4.30	-205.43
Доходность FCF, %		14.29	5.06	6.65	0.9207	2.4	0.1605	3.11	5.15	3.43	2.24					2.82	69.42

	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	Industry average	5 quarters average	CAGR 5
ROE, %			1.73	-0.227	1.49	4.4	1.4	-0.3437	1.82	0.9202	-1.05	2.82	41.65	0.8333	-252.34
ROA, %			0.7117	-0.0927	0.6036	1.79	0.5762	-0.1409	0.7449	0.3796	-0.4216	1.11	10.08	0.3344	-251.11
ROIC, %			2.45	1.1	2.21	4.05	2.17	1.04	2.32	1.9	0.6429	3.12	10.88	1.80	24.57
ROS, %			5.96	-0.7927	5.54	15.88	5.17	-1.34	7.03	3.2	-3.45	8.85	17.80	2.86	-245.87
ROCE, %		1.96	1.63	-0.0576	1.24	1.16	-0.4306	2.04	1.07	1.09	-0.0383		36.86	0.7462	-38.37
Ebit margin, %						8.6	-3.28	16.43	8.64	7.87	-0.2654			5.88	-39.52
Рентаб EBITDA, %			21.76	9.75	20.55	8.6	7.44	27.96	19.97	18.18	9.73	11.23	23.77	17.41	-16.68
Чистая рентаб, %			5.96	-0.79	5.54	15.88	5.17	-1.34	7.03	3.2	-3.45	8.85	17.70	2.86	-245.87
Operation Margin, %			11.5	-0.411	9.35	1.39	7.44	2.61	8.54	10.86	8.91	11.23	16.82	8.43	33.89
Доходность FCF, %	4.8	5.46	4.89	3.75	1.44	0.86	1.53	3.45	3.17	2.83				2.37	26.90

	Industry average	5 quarters average	CAGR 5

Coefficients

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E		12.2	13.9	26.26	27.72	53.74	16.54	20.68	44.69	39.1		39.1	45.22	34.95	-6.16
P/BV	1.2	1.5	1.7	2.02	2.05	2.05	2.51	2.22	2.19			2.19	12.26	2.20	1.33
P/S		3.2	3.3	2.48	2.31	2.43	2.24	1.92	2.06	3.08		3.08	7.43	2.35	4.85
P/FCF			125.41	39.83	545.69	38.15	18.02	29.12	27.12	44.59	28.15	28.15	686.79	29.40	9.33
E/P			-0.0198	0.0378	0.035	0.0199	0.0554	0.0447	0.0212	0.0212	0.0377	0.0377	0.80	0.0360	-7.41
EV/EBIT					24.44	75.44	15.5	17.51	36.71	36.71	36.71	36.71		28.63	18.82
EV/EBITDA	18.31	4.99	5.99	10.59	11.86	16.76	9.52	9.94	36.71			36.71	38.68	16.96	25.35
EV/S			2.56	2.82	2.84	2.75	2.79	2.35	2.6	2.6	2.49	2.49	7.08	2.57	-2.25
EV/FCF			129.7	47.06	743.5	38.74	22.16	32.99	53.13	53.13	33.54	33.54	699.92	38.99	8.64
Debt/EBITDA			0.13	2.01	2.88	4.08	1.84	2.33	9.53	8.58	6.73	6.73	2.13	5.80	29.61
Netdebt/Ebitda			0.29	1.3	1.97	2.53	1.26	1.83	7.53	7.53	5.91	5.91	1.10	4.81	36.22
Debt/Ratio			0.43	0.5	0.55	0.56	0.58	0.265	0.2977	0.268	0.268	0.268	0.17	0.3357	-14.31
Debt/Equity			0.74	0.98	1.22	1.31	1.43	0.651	0.7345	0.4969	0.4969	0.4969	2.60	0.7619	-19.06
Debt/Net Income			-10.32	5.63	8.06	15.62	3.7	5.94	14.6	13.15	7.39	7.39	3.14	8.96	14.84
PEG											-3.7	-3.7		-3.7000	0.00
Бета						1.19	0.97	1.08	-0.0872	2.03	0.2849	0.2849	0.46	0.8555	-21.73
Индекс Альтмана			2.93	2.67	2.43	2.42	3.56	3.25	3.5	3.31	3.37	3.37	3.99	3.40	-1.09

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
P/E				13.97	13.78	20.3	31.06	33.61	32.15	0	32.93	78.74		80.4			45.22	51.57	19.06
P/BV					2.18	2.19	2.35	2.5	2.27	2.17	2.42	3.15	3.36	3.65			12.26	2.95	10.96
P/S					1.75	1.92	2.08	2.19	2.04	2.06	2.25	2.77	3.07	3.1			7.43	2.65	8.52
P/FCF	70	80.89	221.99	72.83	120.15	127.78	-69.32	122.24	73.74	56.07							686.79	62.10	-15.19
E/P	0.0107	0.0151	0.0173	0.0191	0.0072	-0.000987	0.0059	0.0182	0.0058	-0.0016							0.80	0.0055	10.14
EV/EBIT								126.98	-312.22	65.92	135.86	161.14	-5031.79					-996.2180	74.36
EV/EBITDA					7.85	10.43	12.51	17.5	21.65	16.17	17.94	18.27	19.25	24.04			38.68	19.13	8.25
EV/S					9.76	9.6	11.2	10.92	10.23	10.83	11.74	12.69	13.35	13.1			7.08	12.34	3.88
EV/FCF					141.32	152.79	-82.56	153.3	85.23	74.73	-223.82	147.86	93.95	124.31			699.92	43.41	10.71
Debt/EBITDA					8.87	23.55	10.49	27.33	31.81	10.14	13.96	13.87	25.28	18.35			2.13	16.32	12.60
Netdebt/Ebitda					6.72	18.51	8.74	21.81	24.86	8.01	11.66	11.47	20.39	13.85			1.10	13.08	11.57
Debt/Ratio					0.2343	0.238	0.2377	0.2662	0.2655	0.2977	0.3002	0.3016	0.2945	0.26			0.17	0.2908	-2.67
Debt/Equity					0.5967	0.5848	0.5745	0.6681	0.6568	0.7345	0.7386	0.7744	0.7512	0.6748			2.60	0.7347	-1.68
Debt/Net Income					32.37	-260.07	38.93	14.8	45.77	-212.1	39.67	78.82	-71.29	23.26			3.14	-28.3280	-164.27
Бета															0.1062	0.2849	0.46	0.1956	63.79
Индекс Альтмана		3.47	3.5	3.23	3.15	2.76	3.03	2.8	2.81						3.37	3.37	3.99	3.08	2.15

Dividends

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	0.679	0.651	0.685	0.742	0.787	0.871	0.932	0.989	0.986		0.965		0.9130	4.61
Дивиденд		0.54	0.62	0.72	0.8	0.88	0.96	1.08	1.12	1.68	1.68		1.14	13.81
Див доход, ао, %		2.29	1.95	2.23	2.75	2.35	2.61	3.15	3.88	3.43	2.99	0.94	3.08	7.86
Дивиденды / прибыль, %		26.3	25.9	64.26	77.29	153.71	45.7	70.82	170.22	95.36	95.36	37.85	107.16	-9.11

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд					0.234	0.236	0.239	0.256	0.246	0.248	0.243	0.252	0.242	0.249		0.2468	0.08
Дивиденд	0.24	0.24	0.27	0.27	0.27	0.27	0.28	0.28	0.28	0.28						0.2780	0.73
Див доход, ао, %	0.601	0.6409	0.6919	0.7835	0.7973	0.8323	0.805	0.8518	0.8561	0.9792					0.94	0.8649	3.30
Дивиденды / прибыль, %					112.5	0	135.8	49.71	150	-620	116.27	242.31	-206.84	80.32	37.85	-77.5880	-166.45

Other

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	CAGR 5
НИОКР, млрд	0.742	0.86	0.993	1.03	1.15	0.995	1.05	1.08		1.12	0.95
Всего задолженность			3.31	3.52	3.77						4.43
Персонал, чел						50110	61200	57500	49800		-0.16

	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	CAGR 5
НИОКР, млрд	0.248	0.24	0.278	0.281	0.254	0.263	0.27	0.289	0.258	0.262	-0.08

	CAGR 5

Investing Port

NYSE: GLW - Corning Incorporated

Reporting Corning Incorporated

Reports

Capitalization

Balance sheet

Share

Efficiency

Coefficients

Dividends

Pay for your subscription

Other