Stock Analysis on Net

Corning Inc. (NYSE:GLW)

This company has been moved to the archive! The financial data has not been updated since May 2, 2024.

Analysis of Income Taxes

Microsoft Excel

Income Tax Expense (Benefit)

Corning Inc., income tax expense (benefit), continuing operations

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Federal 82 191 172 (88) 82
State and municipal 13 16 13 16 12
Foreign 148 250 290 203 354
Current 243 457 475 131 448
Federal (76) (52) 97 (7) (64)
State and municipal (7) (8) 7 (3) (13)
Foreign 8 14 (88) (10) (115)
Deferred (75) (46) 16 (20) (192)
Provision for income taxes 168 411 491 111 256

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

Item Description The company
Current Amount of current income tax expense (benefit) pertaining to taxable income (loss) from continuing operations. Corning Inc. current decreased from 2021 to 2022 and from 2022 to 2023.
Deferred Amount of deferred income tax expense (benefit) pertaining to income (loss) from continuing operations. Corning Inc. deferred decreased from 2021 to 2022 and from 2022 to 2023.
Provision for income taxes Amount of current income tax expense (benefit) and deferred income tax expense (benefit) pertaining to continuing operations. Corning Inc. provision for income taxes decreased from 2021 to 2022 and from 2022 to 2023.

Effective Income Tax Rate (EITR)

Corning Inc., effective income tax rate (EITR) reconciliation

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Statutory U.S. federal income tax rate 21.00% 21.00% 21.00% 21.00% 21.00%
State income tax provision (benefit), net of federal effect -0.30% 0.70% 1.00% 1.40% 0.60%
Tax credits -6.90% -3.30% -2.60% -29.70% -2.80%
Non-Taxable Items -4.00% 0.00% 0.00% 0.00% 0.00%
Foreign derived intangible income -2.30% -2.70% -1.30% 0.00% -8.50%
Stock compensation -2.10% -0.80% -1.50% -1.70% -0.60%
Remeasurement of deferred tax assets and liabilities -0.30% -0.10% 0.00% -13.40% -0.60%
Legal entity rationalization 0.00% 0.00% 0.00% -2.20% 0.00%
Differential arising from foreign earnings 0.30% 2.20% 2.00% 15.20% 5.40%
Non-deductible Items 4.70% 0.00% 1.40% 7.00% 2.10%
Audit settlements & change in reserve 4.80% 3.70% 1.60% 12.10% 8.50%
Valuation allowance 5.70% 2.10% -0.50% 2.50% -3.70%
Intercompany loan adjustment 0.00% 0.60% 0.00% 6.20% -0.50%
Global intangible low-taxed income 0.00% 0.00% 0.20% -0.50% 1.20%
Other items, net 0.00% -0.50% -0.80% -0.10% -1.00%
Effective tax rate 20.60% 22.90% 20.50% 17.80% 21.10%

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

Item Description The company
Effective tax rate Percentage of current income tax expense (benefit) and deferred income tax expense (benefit) pertaining to continuing operations. Corning Inc. effective tax rate increased from 2021 to 2022 but then slightly decreased from 2022 to 2023 not reaching 2021 level.

Components of Deferred Tax Assets and Liabilities

Corning Inc., components of deferred tax assets and liabilities

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Loss and tax credit carryforwards 275 281 375 637 388
Other assets 245 232 200 269 345
Research and development capitalization 362 280 81
Asset impairments and restructuring reserves 43 41 30 29 30
Postretirement medical and life benefits 103 102 154 171 168
Other accrued liabilities 319 311 354 162 218
Other employee benefits 344 346 329 337 345
Gross deferred tax assets 1,691 1,593 1,523 1,605 1,494
Valuation allowances (207) (166) (138) (167) (215)
Deferred tax assets 1,484 1,427 1,385 1,438 1,279
Intangible and other assets (117) (108) (103) (95) (110)
Fixed assets (223) (289) (300) (375) (216)
Finance leases (209) (200) (174) (160) (121)
Deferred tax liabilities (549) (597) (577) (630) (447)
Net deferred tax assets (liabilities) 935 830 808 808 832

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

Item Description The company
Gross deferred tax assets Amount before allocation of valuation allowances of deferred tax asset attributable to deductible temporary differences and carryforwards. Corning Inc. gross deferred tax assets increased from 2021 to 2022 and from 2022 to 2023.
Deferred tax assets Amount after allocation of valuation allowances of deferred tax asset attributable to deductible temporary differences and carryforwards. Corning Inc. deferred tax assets increased from 2021 to 2022 and from 2022 to 2023.
Net deferred tax assets (liabilities) Amount, after allocation of valuation allowances and deferred tax liability, of deferred tax asset attributable to deductible differences and carryforwards, without jurisdictional netting. Corning Inc. net deferred tax assets (liabilities) increased from 2021 to 2022 and from 2022 to 2023.

Deferred Tax Assets and Liabilities, Classification

Corning Inc., deferred tax assets and liabilities, classification

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Deferred tax assets 1,153 1,073 1,066 1,121 1,157
Deferred tax liabilities (included in Other liabilities) 218 243 258 313 325

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

Item Description The company
Deferred tax assets Amount, after allocation of valuation allowances and deferred tax liability, of deferred tax asset attributable to deductible differences and carryforwards, with jurisdictional netting and classified as noncurrent. Corning Inc. deferred tax assets increased from 2021 to 2022 and from 2022 to 2023.
Deferred tax liabilities (included in Other liabilities) Amount, after deferred tax asset, of deferred tax liability attributable to taxable differences, with jurisdictional netting and classified as noncurrent. Corning Inc. deferred tax liabilities (included in Other liabilities) decreased from 2021 to 2022 and from 2022 to 2023.

Adjustments to Financial Statements: Removal of Deferred Taxes

Corning Inc., adjustments to financial statements

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Adjustment to Total Assets
Total assets (as reported) 28,500 29,499 30,154 30,775 28,898
Less: Noncurrent deferred tax assets, net 1,153 1,073 1,066 1,121 1,157
Total assets (adjusted) 27,347 28,426 29,088 29,654 27,741
Adjustment to Total Liabilities
Total liabilities (as reported) 16,632 17,224 17,609 17,327 15,901
Less: Noncurrent deferred tax liabilities, net 218 243 258 313 325
Total liabilities (adjusted) 16,414 16,981 17,351 17,014 15,576
Adjustment to Total Corning Incorporated Shareholders’ Equity
Total Corning Incorporated shareholders’ equity (as reported) 11,551 12,008 12,333 13,257 12,907
Less: Net deferred tax assets (liabilities) 935 830 808 808 832
Total Corning Incorporated shareholders’ equity (adjusted) 10,616 11,178 11,525 12,449 12,075
Adjustment to Net Income Attributable To Corning Incorporated
Net income attributable to Corning Incorporated (as reported) 581 1,316 1,906 512 960
Add: Deferred income tax expense (benefit) (75) (46) 16 (20) (192)
Net income attributable to Corning Incorporated (adjusted) 506 1,270 1,922 492 768

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).


Corning Inc., Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios: Removal of Deferred Taxes (Summary)

Corning Inc., adjusted financial ratios

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Net Profit Margin
Reported net profit margin 4.62% 9.27% 13.54% 4.53% 8.35%
Adjusted net profit margin 4.02% 8.95% 13.65% 4.35% 6.68%
Total Asset Turnover
Reported total asset turnover 0.44 0.48 0.47 0.37 0.40
Adjusted total asset turnover 0.46 0.50 0.48 0.38 0.41
Financial Leverage
Reported financial leverage 2.47 2.46 2.44 2.32 2.24
Adjusted financial leverage 2.58 2.54 2.52 2.38 2.30
Return on Equity (ROE)
Reported ROE 5.03% 10.96% 15.45% 3.86% 7.44%
Adjusted ROE 4.77% 11.36% 16.68% 3.95% 6.36%
Return on Assets (ROA)
Reported ROA 2.04% 4.46% 6.32% 1.66% 3.32%
Adjusted ROA 1.85% 4.47% 6.61% 1.66% 2.77%

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

Financial ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Corning Inc. adjusted net profit margin ratio deteriorated from 2021 to 2022 and from 2022 to 2023.
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Corning Inc. adjusted total asset turnover ratio improved from 2021 to 2022 but then deteriorated significantly from 2022 to 2023.
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
Corning Inc. adjusted financial leverage ratio increased from 2021 to 2022 and from 2022 to 2023.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. Corning Inc. adjusted ROE deteriorated from 2021 to 2022 and from 2022 to 2023.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Corning Inc. adjusted ROA deteriorated from 2021 to 2022 and from 2022 to 2023.

Corning Inc., Financial Ratios: Reported vs. Adjusted


Adjusted Net Profit Margin

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Net income attributable to Corning Incorporated 581 1,316 1,906 512 960
Net sales 12,588 14,189 14,082 11,303 11,503
Profitability Ratio
Net profit margin1 4.62% 9.27% 13.54% 4.53% 8.35%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income attributable to Corning Incorporated 506 1,270 1,922 492 768
Net sales 12,588 14,189 14,082 11,303 11,503
Profitability Ratio
Adjusted net profit margin2 4.02% 8.95% 13.65% 4.35% 6.68%

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

2023 Calculations

1 Net profit margin = 100 × Net income attributable to Corning Incorporated ÷ Net sales
= 100 × 581 ÷ 12,588 = 4.62%

2 Adjusted net profit margin = 100 × Adjusted net income attributable to Corning Incorporated ÷ Net sales
= 100 × 506 ÷ 12,588 = 4.02%

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Corning Inc. adjusted net profit margin ratio deteriorated from 2021 to 2022 and from 2022 to 2023.

Adjusted Total Asset Turnover

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Net sales 12,588 14,189 14,082 11,303 11,503
Total assets 28,500 29,499 30,154 30,775 28,898
Activity Ratio
Total asset turnover1 0.44 0.48 0.47 0.37 0.40
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Net sales 12,588 14,189 14,082 11,303 11,503
Adjusted total assets 27,347 28,426 29,088 29,654 27,741
Activity Ratio
Adjusted total asset turnover2 0.46 0.50 0.48 0.38 0.41

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

2023 Calculations

1 Total asset turnover = Net sales ÷ Total assets
= 12,588 ÷ 28,500 = 0.44

2 Adjusted total asset turnover = Net sales ÷ Adjusted total assets
= 12,588 ÷ 27,347 = 0.46

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Corning Inc. adjusted total asset turnover ratio improved from 2021 to 2022 but then deteriorated significantly from 2022 to 2023.

Adjusted Financial Leverage

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Total assets 28,500 29,499 30,154 30,775 28,898
Total Corning Incorporated shareholders’ equity 11,551 12,008 12,333 13,257 12,907
Solvency Ratio
Financial leverage1 2.47 2.46 2.44 2.32 2.24
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted total assets 27,347 28,426 29,088 29,654 27,741
Adjusted total Corning Incorporated shareholders’ equity 10,616 11,178 11,525 12,449 12,075
Solvency Ratio
Adjusted financial leverage2 2.58 2.54 2.52 2.38 2.30

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

2023 Calculations

1 Financial leverage = Total assets ÷ Total Corning Incorporated shareholders’ equity
= 28,500 ÷ 11,551 = 2.47

2 Adjusted financial leverage = Adjusted total assets ÷ Adjusted total Corning Incorporated shareholders’ equity
= 27,347 ÷ 10,616 = 2.58

Solvency ratio Description The company
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
Corning Inc. adjusted financial leverage ratio increased from 2021 to 2022 and from 2022 to 2023.

Adjusted Return on Equity (ROE)

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Net income attributable to Corning Incorporated 581 1,316 1,906 512 960
Total Corning Incorporated shareholders’ equity 11,551 12,008 12,333 13,257 12,907
Profitability Ratio
ROE1 5.03% 10.96% 15.45% 3.86% 7.44%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income attributable to Corning Incorporated 506 1,270 1,922 492 768
Adjusted total Corning Incorporated shareholders’ equity 10,616 11,178 11,525 12,449 12,075
Profitability Ratio
Adjusted ROE2 4.77% 11.36% 16.68% 3.95% 6.36%

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

2023 Calculations

1 ROE = 100 × Net income attributable to Corning Incorporated ÷ Total Corning Incorporated shareholders’ equity
= 100 × 581 ÷ 11,551 = 5.03%

2 Adjusted ROE = 100 × Adjusted net income attributable to Corning Incorporated ÷ Adjusted total Corning Incorporated shareholders’ equity
= 100 × 506 ÷ 10,616 = 4.77%

Profitability ratio Description The company
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. Corning Inc. adjusted ROE deteriorated from 2021 to 2022 and from 2022 to 2023.

Adjusted Return on Assets (ROA)

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Net income attributable to Corning Incorporated 581 1,316 1,906 512 960
Total assets 28,500 29,499 30,154 30,775 28,898
Profitability Ratio
ROA1 2.04% 4.46% 6.32% 1.66% 3.32%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income attributable to Corning Incorporated 506 1,270 1,922 492 768
Adjusted total assets 27,347 28,426 29,088 29,654 27,741
Profitability Ratio
Adjusted ROA2 1.85% 4.47% 6.61% 1.66% 2.77%

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

2023 Calculations

1 ROA = 100 × Net income attributable to Corning Incorporated ÷ Total assets
= 100 × 581 ÷ 28,500 = 2.04%

2 Adjusted ROA = 100 × Adjusted net income attributable to Corning Incorporated ÷ Adjusted total assets
= 100 × 506 ÷ 27,347 = 1.85%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Corning Inc. adjusted ROA deteriorated from 2021 to 2022 and from 2022 to 2023.