Acquisitions in 2000PriceCurrency
Oak Acquisition$2,210.0Stock
Acquisition of Optical Technologies from Pirelli and Cisco$3,600.0Cash
Acquisition of Intellisense$500.0Stock
Acquisition of NetOptix$2,100.0Stock
Siemens Optical Cable & Hardware business$1,400.0Cash
Small Deal$85.0
Small Deal$117.0
Small Deal$24.0
Small Deal$32.0
Small Deal$63.5
Small Deal$67.0
Total$10,198.5
Corning Income Statement (in m except EPS)1997199819992000
Revenue$3,554.3$3,831.9$4,741.0$7,127.0
Operating Income*$629.2$482.3$737.0$1,154.0
Net Income*$439.9$421.3$515.8$884.6
Earnings Per Share$0.60$0.54$0.65$1.01
Average Stock Price during the Year$15.7$12.1$22.6$72.6
P/E (Avg Price during the year)26.3x22.3x34.8x72.2x
Diluted S/O (adj. for stock 3:1 stock split)736.2777.6795879.3
Cash Flow From Operations$654.1$682.2$866.9$1,421.2
Capex($745.6)($730.4)($757.1)($1,524.9)
FCF($91.5)($48.2)$109.8($103.7)
*2020 excludes $462.6m in acquisition-related charges
2000 Acquisition Financials (in m)19992000
Revenue (Pro-Forma to include acquisitions)$5,525.8$7,298.8
Revenue Acquired$784.8$854.8
EV/Sales Multiple13.0x11.9x
Corning Income Statement (in m except EPS)202220232024
Revenue$14,189.0$12,588.0$13,118.0
Operating Income*$1,838.0$1,187.0$1,387.0
Net Income*$1,791.00$1,460.00$1,703.00
Earnings Per Share$2.09$1.70$1.96
P/E (Avg Price during the year)15.3x17.9x24.2x
Diluted S/O857859869
Cash Flow From Operations$2,615.0$2,005.0$1,939.0
Capex($1,604.0)($1,390.0)($965.0)
FCF$1,011.0$615.0$974.0
Meta Platforms2023202420252026e2027e
Revenue$134,902.0$164,501.0$198,299.0$228,389.0$256,938.0
Operating Income$67,414.0$87,867.0$104,190.0$110,906.0$121,735.0
Net Income$439.9$421.3$515.8$884.6$884.6
Earnings Per Share$20.98$27.61$34.26$37.03$40.90
P/E33.1x25.2x20.3x18.8x17.0x
Cash Flow From Operations$71,113.0$91,328.0$114,834.0$134,668.0$155,402.0
Capex($27,045.0)($37,256.0)($70,616.0)($105,059.0)($118,191.0)
FCF$44,068.0$54,072.0$44,218.0$29,609.0$37,211.0
Capex % of Sales20.0%22.6%35.6%46.0%46.0%
Oracle2023202420252026e2027e
Revenue$49,955.0$52,961.0$57,399.0$67,384.0$83,460.0
Operating Income$20,904.0$23,054.0$25,034.0$28,400.0$34,095.0
Net Income$14,177.0$15,709.0$17,283.0$19,932.0$24,149.0
Earnings Per Share$5.12$5.56$6.03$6.81$8.13
P/E28.5x43.4x40.1x35.5x29.7x
Cash Flow From Operations$17,165.0$18,673.0$19,126.0$24,550.0$29,901.0
Capex($8,695.0)($6,866.0)($7,855.0)($35,301.0)($38,215.0)
FCF$8,470.0$11,807.0$11,271.0($10,751.0)($8,314.0)
Capex % of Sales17.4%13.0%13.7%52.4%45.8%

Disclaimer

Tags

No responses yet

Leave a Reply

Your email address will not be published. Required fields are marked *

This site uses Akismet to reduce spam. Learn how your comment data is processed.