EX-12 4 glw-20171231xex12.htm EX-12 Exhibit 12

Exhibit 12





Corning Incorporated and Subsidiary Companies

Computation of Ratio of Earnings to Fixed Charges and Ratio of Earnings to Combined Fixed Charges and Preferred Stock Dividends

(In millions, except ratios)







 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 



 

Years ended December 31,



 

2017

 

2016

 

2015

 

2014

 

2013



 

 

 

 

 

 

 

 

 

 

Income from operations before taxes on income

 

1,657 

 

3,692 

 

1,486 

 

3,568 

 

2,473 

Adjustments:

 

 

 

 

 

 

 

 

 

 

  Equity in earnings of equity affiliates

 

(361)

 

(284)

 

(299)

 

(266)

 

(547)

  Distributed income of equity affiliates (1)

 

201 

 

85 

 

143 

 

1,704 

 

629 

  Net income attributable to noncontrolling interest

 

18 

 

10 

 

10 

 

 

 

  Fixed charges net of capitalized interest

 

199 

 

195 

 

171 

 

159 

 

148 



 

 

 

 

 

 

 

 

 

 

Earnings before taxes and fixed charges as adjusted

 

1,714 

 

3,698 

 

1,511 

 

5,168 

 

2,703 



 

 

 

 

 

 

 

 

 

 

Fixed charges:

 

 

 

 

 

 

 

 

 

 

  Interest incurred

 

187 

 

179 

 

172 

 

160 

 

153 

  Portion of rent expense which represents

 

 

 

 

 

 

 

 

 

 

     an appropriate interest factor (2)

 

44 

 

35 

 

31 

 

36 

 

28 

  Amortization of debt costs

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

Total fixed charges

 

235 

 

218 

 

206 

 

199 

 

183 



 

 

 

 

 

 

 

 

 

 

Preferred stock dividends grossed up to a pre-tax basis

 

156 

 

98 

 

109 

 

136 

 

 -

Combined fixed charges and preferred stock dividends

 

391 

 

316 

 

315 

 

335 

 

183 



 

 

 

 

 

 

 

 

 

 

Ratio of earnings to fixed charges

 

7.3x

 

17.0x

 

7.3x

 

26.0x

 

14.8x



 

 

 

 

 

 

 

 

 

 

Ratio of earnings to combined fixed charges
and preferred stock dividends

 

4.4x

 

11.7x

 

4.8x

 

15.4x

 

14.8x



(1)In 2014, includes a $1.6 billion dividend received from Samsung Corning Precision Materials related to the acquisition of Samsung Corning Precision Materials

(2)One-third of net rent expense is the portion deemed representative of the interest factor.

 

© 2018 Corning Incorporated. All Rights Reserved.