UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549

                                    FORM 8-K

                                 CURRENT REPORT
     Pursuant to Section 13 OR 15(d) of The Securities Exchange Act of 1934



        Date of Report: (Date of earliest event reported) April 21, 2006



                              CORNING INCORPORATED
             (Exact name of registrant as specified in its charter)



New York                              1-3247                 16-0393470
(State or other jurisdiction          (Commission            (I.R.S. Employer
of incorporation)                     File Number)           Identification No.)


One Riverfront Plaza, Corning, New York                      14831
(Address of principal executive offices)                     (Zip Code)


(607) 974-9000
(Registrant's telephone number, including area code)


N/A
(Former name or former address, if changed since last report)


Check  the  appropriate  box  below  if the  Form  8-K  filing  is  intended  to
simultaneously  satisfy the filing obligation of the registrant under any of the
following provisions:

[  ] Written communications pursuant to Rule 425 under the Securities Act
     (17 CFR 230.425)

[  ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act
     (17 CFR 240.14a-12)

[  ] Pre-commencement communications pursuant to Rule 14d-2(b) under the
     Exchange Act (17 CFR 240.14d-2(b))

[  ] Pre-commencement communications pursuant to Rule 13e-4(c) under the
     Exchange Act (17 CFR 240.13e-4(c))






Item 2.02.  Results of Operations and Financial Condition

On April 25,  2006,  Corning  Incorporated  ("Corning")  issued a press  release
regarding its  financial  results for the first quarter ended March 31, 2006 and
its second quarter earnings  guidance,  as well as matters  discussed under Item
4.02 below. The press release is attached hereto as Exhibit 99.

The  information  in the attached  press release about second  quarter  earnings
guidance and outlook is furnished  pursuant to Item 2.02 and shall not be deemed
to be "filed" for purposes of Section 18 of the  Securities  and Exchange Act of
1934, as amended (the "Exchange  Act"), or otherwise  subject to the liabilities
of that Section,  and is not  incorporated  by reference in any filing under the
Securities  Exchange Act of 1933,  as amended,  or the Exchange  Act,  except as
expressly  set  forth by  specific  reference  in such  filing.  Such  furnished
language  consists  of the six  paragraphs  under  the  heading  "Second-Quarter
Outlook" in the press release.

Item  4.02(a).  Non-Reliance  on  Previously  Issued  Financial  Statements or a
Related Audit Report or Completed Interim Review

Corning  management  and its audit  committee  concluded  on April 21, 2006 that
Corning will restate  previously issued financial  statements as of December 31,
2005 and 2004 and for each of the three years in the period  ended  December 31,
2005,  included in the Company's  2005 annual report on Form 10-K and previously
issued interim financial statements included in the Company's 2005 Forms 10-Q to
properly account for the 2003 Pittsburgh Corning Asbestos Litigation  Bankruptcy
Settlement.  Accordingly,  our previously  issued  financial  statements for the
periods  noted above should no longer be relied upon.  Corning  plans to file an
amended Annual Report on Form 10-K for the year ended December 31, 2005, and its
Quarterly  Report on Form 10-Q for the  quarter  ended March 31, 2006 by May 10,
2006.

This restatement will impact Corning's asbestos settlement charges and liability
and its  investment in and equity  earnings of Pittsburgh  Corning Europe (PCE).
The restatement  adjustments will have no impact on previously reported revenue,
cash balances, or compliance with any debt covenants.

Corning  has  determined  that its  accounting  related  to the 2003  Pittsburgh
Corning  Corporation  Asbestos  Litigation  Bankruptcy  Settlement  was  not  in
compliance with generally accepted accounting  principles (GAAP).  Specifically,
between March 31, 2003, and December 31, 2005, the following errors occurred:

..    Corning's  asbestos  settlement  charges and the related  liability for the
     asbestos  settlement  did not reflect the  estimated  fair value at initial
     recognition or subsequent  changes in fair value, of certain  components of
     the proposed settlement offer. As a result, asbestos settlement charges for
     the  years  2005,  2004,  and 2003 were  understated  by $13  million,  $24
     million, and $117 million, respectively.
..    Corning  incorrectly  suspended  recording  equity  earnings of PCE between
     March 31, 2003,  and December 31, 2005. As a result,  equity in earnings of
     associated  companies for the years 2005, 2004, and 2003 was understated by
     $13 million, $11 million, and $7 million, respectively.
..    Accretion  on  the  cash  portion  of the  asbestos  settlement  offer  was
     incorrectly recorded as interest expense resulting in both an overstatement
     of interest expense and an  understatement of asbestos  settlement  expense
     for the years  2005,  2004,  and 2003,  by $8 million,  $8 million,  and $5
     million, respectively.

In the restated  financial  statements,  the higher asbestos  settlement charges
will be tax-effected  in 2003 and the first half of 2004. As Corning  provided a
valuation  allowance on most of its deferred tax assets in the third  quarter of
2004,  that quarter will reflect an increase in the  valuation  allowance of $55
million for the deferred tax assets  related to the higher  asbestos  settlement
charges.






The restatement adjustments are expected to impact Corning's reported net income
and  diluted  earnings  per share as  follows  (in  millions,  except  per share
amounts):

                                                Year ended December 31,
                                        --------------------------------------
                                         2005            2004           2003
                                         ----            ----           ----
As reported:
Net income (loss)                       $   585       $  (2,165)     $   (223)
Basic earnings (loss) per share         $  0.40       $   (1.56)     $  (0.18)
Diluted earnings (loss) per share       $  0.38       $   (1.56)     $  (0.18)

As restated:
Net income (loss)                       $   585       $  (2,231)     $   (280)
Basic earnings (loss) per share         $  0.40       $   (1.61)     $  (0.22)
Diluted earnings (loss) per share       $  0.38       $   (1.61)     $  (0.22)

These  adjustments are not expected to change  previously  reported earnings per
share amounts for the quarters ended September 30, 2005, June 30, 2005 and March
31, 2005.

The  cumulative  effect of these  adjustments  to Corning's  balance sheet as of
December  31,  2005,  is expected to result in an  increase  in  investments  in
affiliated companies of $32 million, an increase to other long-term  liabilities
of $154 million,  an increase to  accumulated  deficit of $123  million,  and an
increase to accumulated other comprehensive income of $1 million.

Corning's management and audit committee have discussed the matters disclosed in
this Form 8-K with the Company's independent  registered public accounting firm,
PricewaterhouseCoopers  LLP.  The  discussion  of  Corning's  revised  financial
results  contained  in this  Current  Report  on Form 8-K has been  prepared  by
management and  represents  management's  preliminary  assessment of the revised
results.

Corning has not yet completed its  evaluation of internal  controls  relating to
this restatement.

Item 7.01.  Regulation FD Disclosure

The Corning  Incorporated  press  release  dated April 25, 2006,  regarding  its
financial  results for the quarter ended March 31, 2006,  and its second quarter
2006 earnings guidance, is attached hereto as Exhibit 99.

The  information  in the attached  press release about second  quarter  earnings
guidance and outlook is furnished  pursuant to Item 7.01 and shall not be deemed
to be "filed" for purposes of Section 18 of the  Securities  and Exchange Act of
1934, as amended (the "Exchange  Act"), or otherwise  subject to the liabilities
of that Section,  and is not  incorporated  by reference in any filing under the
Securities  Exchange Act of 1933,  as amended,  or the Exchange  Act,  except as
expressly  set  forth by  specific  reference  in such  filing.  Such  furnished
language  consists  of the six  paragraphs  under  the  heading  "Second-Quarter
Outlook" in the press release.

Item 9.01.  Financial Statements and Exhibits

(d)   Exhibit

      99     Press Release dated April 25, 2006, issued by Corning Incorporated.


The information in the attached press release is deemed "filed," except that the
six  paragraphs  under the heading  "Second-Quarter  Outlook" in the release are
"furnished."







                                   SIGNATURES

Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
Registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized.



                                      CORNING INCORPORATED
                                      Registrant



Date: April 25, 2006                  By    /s/  KATHERINE A. ASBECK
                                                 -------------------------------
                                                 Katherine A. Asbeck
                                                 Senior Vice President - Finance






                                                                      Exhibit 99
                                                                      ----------



FOR RELEASE -- APRIL 25, 2006

Media Relations Contact:                             Investor Relations Contact:
Daniel F. Collins                                    Kenneth C. Sofio
(607) 974-4197                                       (607) 974-7705
collinsdf@corning.com                                sofiokc@corning.com


                     Corning Announces First-Quarter Results

                             Results exceed guidance
  Corning to restate 2003 Pittsburgh Corning Corporation litigation settlement

CORNING N.Y. -- Corning  Incorporated  (NYSE:GLW) today announced  first-quarter
sales of $1.26 billion, with net income of $257 million, or $0.16 per share.

Corning's  first-quarter results included special charges totaling $168 million,
or $0.11 per share. Excluding these charges,  Corning's first-quarter net income
would have been $425 million,  or $0.27 per share.  These are non-GAAP financial
measures.  These and all  non-GAAP  financial  measures  are  reconciled  on the
company's  investor  relations Web site and in attachments to this news release.
The company's  first-quarter  results  exceeded its sales guidance range of $1.2
billion to $1.25 billion and  significantly  exceeded its guidance for earnings.
Corning   began   expensing   stock  options  in  the  first  quarter  of  2006.
First-quarter  results  included  $0.01 per share of  expense  related  to stock
options.

"Our first-quarter  results were very satisfying,"  Wendell P. Weeks,  president
and chief executive officer, said. "We continue to be pleased with the growth we
experienced  in  our  Display   Technologies   segment.  We  also  saw  improved
performance  in  our   Telecommunications,   Life  Sciences  and   Environmental
Technologies segments versus the fourth quarter."

Corning's first-quarter results were impacted by the following non-cash items:
..    A $185 million  pretax and after-tax net charge  primarily  reflecting  the
     increase  in market  value of Corning  common  stock to be  contributed  to
     settle  the  asbestos   litigation   related  to  the  Pittsburgh   Corning
     Corporation.
..    A $38 million reduction in income tax expense related to the release of the
     valuation allowance on certain deferred tax assets in Germany.
..    A $21 million  reduction in equity  earnings  related to the  impairment of
     long-lived assets at Samsung Corning Company,  Ltd.,  Corning's  50-percent
     owned equity venture in Korea,  which manufactures glass panels and funnels
     for cathode ray tubes for televisions and computer monitors.


                                     (more)





Corning Announces First-Quarter Results
Page Two

First-Quarter Operating Results
Corning's  first-quarter  sales  of  $1.26  billion  increased  5  percent  over
fourth-quarter  sales of $1.2 billion, and increased 20 percent over last year's
first-quarter  sales of $1.05 billion.  Gross margin of 45 percent for the first
quarter was consistent with the fourth quarter.

Equity  earnings for the first  quarter  were $200  million,  including  the $21
million  impairment  charge at  Samsung  Corning.  Absent  this  charge,  equity
earnings reflect strong operating results at Dow Corning Corporation and Samsung
Corning  Precision Glass Co., Ltd.,  (SCP),  Corning's  50-percent  owned equity
venture  in  Korea,  which  manufactures  liquid  crystal  display  (LCD)  glass
substrates.  Corning's  equity earnings from Dow Corning were $69 million in the
first quarter, a 38-percent increase over fourth-quarter results.  First-quarter
equity earnings include about $15 million of non-recurring gains.

First-quarter  sales  for  Corning's  Display  Technologies  segment  were  $547
million, a 71-percent  increase over 2005  first-quarter  sales of $320 million.
First-quarter  year-over-year LCD glass volume more than doubled.  Sequentially,
first-quarter  sales  increased  6  percent  over  fourth-quarter  sales of $518
million. Stronger-than-expected volume growth of 15 percent was partially offset
by the anticipated upper single-digit price declines.

Samsung  Corning   Precision's   first-quarter   volume   increased  10  percent
sequentially and 87 percent  year-over-year.  Equity earnings from SCP were $140
million in the first quarter, compared to $129 million in the previous quarter.

Total  volume in the Display  Technologies  segment,  including  both  Corning's
wholly owned business and SCP,  increased 13 percent  sequentially  in the first
quarter. Net income for the Display Technologies segment was $417 million, up 13
percent compared to $368 million in the fourth quarter.

First-quarter  Telecommunications  segment  sales  increased  4 percent  to $397
million  versus $383 million  last  quarter,  primarily  due to higher fiber and
cable sales in North  America.  Fiber-to-the-premises  (FTTP) sales in the first
quarter increased slightly over fourth-quarter results.

The  Environmental  Technologies  segment had sales of $155 million in the first
quarter,  compared  to $142  million  in the  fourth  quarter  of last  year,  a
9-percent  increase.  The  increase  was  driven  by an  improvement  in  global
automotive sales. The company also saw a 14-percent sequential sales increase in
its Life  Sciences  segment of $72 million  versus $63  million in the  previous
quarter.


                                     (more)





Corning Announces First-Quarter Results
Page Three

Cash Flow/Liquidity Update
Corning  ended the first  quarter  with  $2.48  billion  in cash and  short-term
investments,  an  increase  from  $2.4  billion  in the  previous  quarter.  The
company's debt level remained at $1.8 billion. James B. Flaws, vice chairman and
chief financial officer,  said, "We were delighted that Standard & Poor's Rating
Services  raised its credit rating on Corning to BBB from the previous  grade of
BBB  minus in early  April.  While we ended the  quarter  with a  negative  $176
million of free cash flow, it was the result of seasonally higher  first-quarter
working  capital  expenditures,   our  continued  capital  spending  in  Display
Technologies,  and our equity  investment in SCP early in the first quarter.  We
remain on track to be free cash flow positive for the full year." Free cash flow
is a non-GAAP financial measure.

Restatement of 2003 Pittsburgh Corning Settlement
Corning has  determined  that its  accounting  for the 2003  Pittsburgh  Corning
Corporation  (PCC) asbestos  litigation  settlement  was not in compliance  with
generally accepted accounting principles (GAAP). Specifically, two components of
the  settlement  liability - Corning's  investment in Pittsburgh  Corning Europe
(PCE) and the  proceeds  of certain  insurance  policies  to be  assigned - were
accounted for at book value rather than at estimated fair value,  as required by
GAAP. The company also incorrectly suspended recognition of equity earnings from
Pittsburgh Corning Europe at that time.

Corning  management and its audit committee have concluded that the company will
restate  its  historical   financial   statements  to  reflect  the  appropriate
accounting.  The primary  impact of this  restatement  will be to  increase  the
asbestos settlement  liability by $94 million pretax, ($50 million after-tax) in
the first quarter of 2003, and to increase the deferred tax valuation  allowance
recorded in the third quarter of 2004 by about $50 million. The restatement will
have no impact on 2005  reported  earnings per share.  Corning will  continue to
recognize  changes in the fair value of all components of the liability  until a
settlement occurs.  Details of the restatement will be included in a Form 8-K to
be filed today.

Flaws said,  "We would like to emphasize to investors  that this  restatement is
non-cash  and  solely  relates to our  accounting  for the  asbestos  settlement
liability and our investment in Pittsburgh Corning Europe.  Additionally,  there
has been no change to the  accounting  for our  contribution  of Corning  common
stock as part of the proposed settlement. We are awaiting the bankruptcy court's
ruling on the proposed  settlement."  The company said that it will  continue to
have full access to its $975 million revolving credit agreement.

As a  result  of  the  planned  restatement,  the  company's  previously  issued
consolidated  financial  statements,  including those contained in its 2005 Form
10-K and its first,  second and third quarter 2005 Form 10-Qs,  can no longer be
relied  upon.  Corning  intends to file an amended  2005 Form 10-K and its first
quarter 2006 Form 10-Q by May 10, 2006.


                                     (more)





Corning Announces First-Quarter Results
Page Four

Second-Quarter Outlook
Flaws said that the company expects  second-quarter  sales to be in the range of
$1.29  billion to $1.33  billion,  and EPS in the range of $0.24 to $0.26 before
special items.  This EPS estimate is a non-GAAP  financial  measure and excludes
special items. The gross margin percentage for the second quarter is expected to
be in  the  range  of 42  percent  to  44  percent.  Corning  expects  that  the
second-quarter corporate tax rate will be between 15 percent and 20 percent.

In the Display Technologies segment, Corning anticipates that its second-quarter
sequential  volume growth for its wholly owned  business will be in the range of
flat to a 5 percent increase following very strong  first-quarter volume growth.
Year-over-year  volume  growth for the second  quarter is expected to be greater
than 60 percent. Samsung Corning Precision expects sequential volume growth in a
range from flat to up 5 percent and year-over-year volume growth greater than 50
percent.  Corning said that it expects pricing declines in the second quarter to
be lower than first-quarter price declines.  Corning expects its Display segment
sales to be consistent with the first quarter.

Flaws said,  "Some of the strong LCD demand that we experienced last quarter may
have  contributed  to an  inventory  buildup in the supply  channel  late in the
quarter.  This is contributing  to Corning's  slightly lower  sequential  growth
rate.  In early April,  a lightning  strike to a utility line caused a temporary
power  outage at our  Shizuoka,  Japan LCD plant.  This will  result in slightly
lower second-quarter  manufacturing  volumes and unusually high equipment repair
expenses.  These two items will result in lower Display segment  earnings in the
second  quarter."   Corning   anticipates  that  no  material   customer  supply
disruptions will result from the equipment repair.

Corning's  Telecommunications segment second-quarter sales growth is expected to
be in the range of 10 percent to 15 percent,  driven  primarily  by hardware and
equipment   sales.   Second-quarter   sales  in  the   company's   Environmental
Technologies  segment are expected to be down slightly  from the first  quarter.
Any weakness in the second  quarter  would be driven  primarily by the U.S. auto
market.

The  company  anticipates  second-quarter  equity  earnings to be lower than the
first  quarter,  due primarily to the non recurring  gains in the first quarter.
Equity  earnings from Dow Corning are expected to be  consistent  with the first
quarter.

Weeks  said,  "We  believe  the LCD market  will  continue to be strong over the
course of the year, driven primarily by the growing acceptance of LCD technology
in the television  market.  As we have told investors a number of times,  supply
chain issues could impact our results in any given quarter. However, we have not
changed  our view that the LCD  industry  will grow  between 40  percent  and 50
percent this year and that Corning's  Display segment will grow at a rate faster
than the industry."


                                     (more)





Corning Announces First-Quarter Results
Page Five

Meeting Investors
The company also announced that it will be meeting  investors on Tuesday,  May 2
at the Merrill Lynch Technology conference in New York.

Annual Shareholders Meeting
Corning will hold its annual meeting of shareholders on Thursday, April 27, 2006
beginning at 11 a.m. EDT at the Corning  Museum of Glass  auditorium in Corning,
N.Y.

First-Quarter Conference Call Information
The  company  will host a  first-quarter  conference  call at 8:30  a.m.  EDT on
Wednesday,  April 26. To access the call, dial (210)  234-0007.  The password is
RESULTS.  The leader is SOFIO. A replay of the call will begin at  approximately
10:30 a.m. EDT, and will run through 5 p.m. EDT,  Wednesday,  May 10. To listen,
dial (203) 369-1253, no pass code is required. To listen to a live audio webcast
of     the     call,      please     go     to      Corning's      Web     site:
http://www.corning.com/investor_relations,  and  follow  the  instructions.  The
audio webcast will be archived for one year following the call.

Presentation of Information in this News Release
Non-GAAP  financial  measures are not in accordance  with, or an alternative to,
GAAP.  Corning's  non-GAAP  net income and EPS measure  excludes  restructuring,
impairment  and  other  charges  and  adjustments  to prior  estimates  for such
charges.  Additionally,  the company's non-GAAP measure excludes  adjustments to
asbestos  settlement  reserves  required by movements in Corning's  common stock
price,  gains and losses arising from debt  retirements,  charges resulting from
the impairment of equity or cost method investments,  or adjustments to deferred
tax  assets,   and  gains  or  losses   recognized   in  equity   earnings  from
restructuring,  impairment  or other  charges or credits  taken by equity method
companies.  Corning's  free  cash  flow  financial  measures  are also  non-GAAP
measures.  The company believes  presenting  non-GAAP free cash flow, net income
and EPS measures are helpful to analyze financial performance without the impact
of  unusual  items  that  may  obscure   trends  in  the  company's   underlying
performance. These non-GAAP measures are reconciled on the company's Web site at
www.corning.com/investor_relations and accompany this news release.

About Corning Incorporated
Corning Incorporated  (www.corning.com) is a diversified technology company that
concentrates its efforts on high-impact growth  opportunities.  Corning combines
its  expertise  in  specialty  glass,   ceramic  materials,   polymers  and  the
manipulation of the properties of light,  with strong process and  manufacturing
capabilities  to develop,  engineer  and  commercialize  significant  innovative
products  for  the  telecommunications,   flat  panel  display,   environmental,
semiconductor, and life sciences industries.


                                     (more)





Corning Announces First-Quarter Results
Page Six

Forward-Looking and Cautionary Statements
This press release contains forward-looking statements that involve a variety of
business risks and other uncertainties that could cause actual results to differ
materially.  These risks and uncertainties include the possibility of changes or
fluctuations in global economic and political conditions; tariffs, import duties
and currency  fluctuations;  product demand and industry  capacity;  competitive
products and pricing; manufacturing efficiencies; cost reductions;  availability
and costs of critical  components and  materials;  new product  development  and
commercialization;  order  activity  and demand  from major  customers;  capital
spending by larger  customers in the liquid crystal  display  industry and other
businesses;  changes  in the  mix  of  sales  between  premium  and  non-premium
products;  facility expansions and new plant start-up costs; possible disruption
in commercial  activities due to terrorist activity,  armed conflict,  political
instability or major health concerns; ability to obtain financing and capital on
commercially  reasonable terms; adequacy and availability of insurance;  capital
resource and cash flow activities;  capital spending; equity company activities;
interest costs;  acquisition and divestiture activities;  the level of excess or
obsolete  inventory;  the rate of  technology  change;  the  ability  to enforce
patents;  product and components  performance issues;  changes in key personnel;
stock price  fluctuations;  and adverse  litigation or regulatory  developments.
These and other risk  factors  are  identified  in  Corning's  filings  with the
Securities and Exchange Commission.  Forward-looking statements speak only as of
the day that they are made, and Corning  undertakes no obligation to update them
in light of new information or future events.

                                       ###






                  CORNING INCORPORATED AND SUBSIDIARY COMPANIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
               (Unaudited; in millions, except per share amounts)



                                                                                        Three months ended March 31,
                                                                                    ----------------------------------
                                                                                      2006            2005 As Restated
                                                                                    ---------         ----------------
                                                                                                    
Net sales                                                                           $   1,262             $   1,050
Cost of sales                                                                             689                   621
                                                                                    ---------             ---------

Gross margin                                                                              573                   429

Operating expenses:
   Selling, general and administrative expenses                                           223                   184
   Research, development and engineering expenses                                         124                    98
   Amortization of purchased intangibles                                                    3                     5
   Restructuring, impairment and other charges                                              6                    19
   Asbestos settlement (Note 2)                                                           185                   (12)
                                                                                    ---------             ---------

Operating income                                                                           32                   135

Interest income                                                                            24                    10
Interest expense                                                                          (20)                  (35)
Loss on repurchases and retirement of debt, net                                                                  (9)
Other income (expense), net                                                                20
                                                                                    ---------             ---------

Income before income taxes                                                                 56                   101
Benefit (provision) for income taxes (Note 3)                                               2                   (19)
                                                                                    ---------             ---------

Income before minority interests and equity earnings                                       58                    82
Minority interests                                                                         (1)                   (1)
Equity in earnings of associated companies, net of impairments (Note 4)                   200                   169
                                                                                    ---------             ---------

Net income                                                                          $     257             $     250
                                                                                    =========             =========

Basic earnings per common share (Note 5)                                            $    0.17             $    0.18
                                                                                    =========             =========

Diluted earnings per common share (Note 5)                                          $    0.16             $    0.17
                                                                                    =========             =========

See accompanying notes to these financial statements.





                  CORNING INCORPORATED AND SUBSIDIARY COMPANIES
                           CONSOLIDATED BALANCE SHEETS
               (Unaudited; in millions, except per share amounts)



                                                                                           March 31,        December 31,
                                                                                             2006         2005 As Restated
                                                                                          ----------      ----------------
                                                                                                       
Assets

Current assets:
   Cash and cash equivalents                                                              $   1,262          $   1,342
   Short-term investments, at fair value                                                      1,216              1,092
                                                                                          ---------          ---------
     Total cash, cash equivalents and short-term investments                                  2,478              2,434
   Trade accounts receivable, net                                                               696                629
   Inventories                                                                                  616                570
   Deferred income taxes                                                                         65                 44
   Other current assets                                                                         189                183
                                                                                          ---------          ---------
       Total current assets                                                                   4,044              3,860

Investments                                                                                   1,929              1,729
Property, net                                                                                 4,816              4,675
Goodwill and other intangible assets, net                                                       336                338
Deferred income taxes                                                                            50                 10
Other assets                                                                                    582                595
                                                                                          ---------          ---------

Total Assets                                                                              $  11,757          $  11,207
                                                                                          =========          =========

Liabilities and Shareholders' Equity

Current liabilities:
   Short-term borrowings, including current portion of long-term debt                     $      23          $      18
   Accounts payable                                                                             661                690
   Other accrued liabilities                                                                  1,699              1,662
                                                                                          ---------          ---------
       Total current liabilities                                                              2,383              2,370

Long-term debt                                                                                1,788              1,789
Postretirement benefits other than pensions                                                     593                593
Other liabilities                                                                               907                925
                                                                                          ---------          ---------
       Total liabilities                                                                      5,671              5,677
                                                                                          ---------          ---------

Commitments and contingencies
Minority interests                                                                               46                 43
Shareholders' equity:
   Preferred stock - Par value $100.00 per share; Shares authorized: 10 million
   Common stock - Par value $0.50 per share; Shares authorized: 3.8 billion;
     Shares issued: 1,564 million and 1,552 million                                             786                776
   Additional paid-in capital                                                                11,808             11,548
   Accumulated deficit                                                                       (6,591)            (6,847)
   Treasury stock, at cost; Shares held: 17 million                                            (181)              (168)
   Accumulated other comprehensive income                                                       218                178
                                                                                          ---------          ---------
       Total shareholders' equity                                                             6,040              5,487
                                                                                          ---------          ---------

Total Liabilities and Shareholders' Equity                                                $  11,757          $  11,207
                                                                                          =========          =========

See accompanying notes to these financial statements.





                  CORNING INCORPORATED AND SUBSIDIARY COMPANIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                            (Unaudited; in millions)



                                                                                           Three months ended March 31,
                                                                                          ------------------------------
                                                                                            2006       2005 As Restated
                                                                                          --------     ----------------
                                                                                                    
Cash Flows from Operating Activities:
   Net income                                                                             $    257        $     250
   Adjustments to reconcile net income to net
    cash provided by operating activities:
     Depreciation                                                                              141              120
     Amortization of purchased intangibles                                                       3                5
     Asbestos settlement                                                                       185              (12)
     Restructuring, impairment and other charges                                                 6               19
     Stock compensation charges                                                                 32                6
     Undistributed earnings of associated companies                                            (77)             (26)
     Deferred taxes                                                                            (62)               3
     Restructuring payments                                                                     (4)              (9)
     Customer deposits                                                                          (8)              20
     Employee benefit payments less than expense                                                15               16
     Changes in certain working capital items:
        Trade accounts receivable                                                              (65)             (54)
        Inventories                                                                            (46)             (39)
        Other current assets                                                                    (8)             (16)
        Accounts payable and other current liabilities, net of restructuring payments         (195)            (151)
     Other, net                                                                                  7               10
                                                                                          --------        ---------
Net cash provided by operating activities                                                      181              142
                                                                                          --------        ---------

Cash Flows from Investing Activities:
   Capital expenditures                                                                       (280)            (323)
   Investment in affiliate companies                                                           (77)
   Short-term investments - acquisitions                                                      (858)            (314)
   Short-term investments - liquidations                                                       735              486
   Other, net                                                                                                     2
                                                                                          --------        ---------
Net cash used in investing activities                                                         (480)            (149)
                                                                                          --------        ---------

Cash Flows from Financing Activities:
   Repayments of short-term borrowings and current portion of long-term debt                    (4)            (192)
   Proceeds from issuance of long-term debt, net                                                                 48
   Retirements of long-term debt                                                                                 (2)
   Proceeds from issuance of common stock, net                                                   6               12
   Proceeds from the exercise of stock options                                                 219                9
   Other, net                                                                                   (2)              (5)
                                                                                          --------        ---------
Net cash provided by (used in) financing activities                                            219             (130)
                                                                                          --------        ---------
Effect of exchange rates on cash                                                                                (25)
                                                                                          --------        ---------
Net decrease in cash and cash equivalents                                                      (80)            (162)
Cash and cash equivalents at beginning of period                                             1,342            1,009
                                                                                          --------        ---------

Cash and cash equivalents at end of period                                                $  1,262        $     847
                                                                                          ========        =========

Certain amounts for 2005 were reclassified to conform to 2006 classifications.







                  CORNING INCORPORATED AND SUBSIDIARY COMPANIES
                                 SEGMENT RESULTS
                            (Unaudited; in millions)


Our   reportable    operating    segments    include    Display    Technologies,
Telecommunications, Environmental Technologies and Life Sciences.




                                                Display     Telecom-    Environmental   Life       All
                                             Technologies  munications  Technologies  Sciences     Other        Total
                                             ------------  -----------  ------------- --------    --------    --------
                                                                                            
Three months ended March 31, 2006
Net sales                                      $   547      $   397       $    155    $     72    $     91    $  1,262
Depreciation (1)                               $    62      $    42       $     20    $      5    $     10    $    139
Amortization of purchased intangibles                       $     3                                           $      3
Research, development and engineering
  expenses (2)                                 $    30      $    20       $     30    $     13    $      8    $    101
Restructuring, impairment and other charges
  (before-tax and minority interest)                        $     6                                           $      6
Income tax provision                           $   (29)     $    (6)                              $     (3)   $    (38)
Income (loss) before minority interests and
  equity earnings (loss) (3)                   $   275      $    (2)                  $     (5)   $      2    $    270
Minority interests                                          $     1                               $     (2)   $     (1)
Equity in earnings (loss) of associated
  companies (4)                                    142            2             (1)                    (13)        130
                                               -------      -------       --------    --------    --------    --------
Net income (loss)                              $   417      $     1       $     (1)   $     (5)   $    (13)   $    399
                                               =======      =======       ========    ========    ========    ========

Three months ended March 31, 2005 - Restated
Net sales                                      $   320      $   427       $    148    $     74    $     81    $  1,050
Depreciation (1)                               $    41      $    46       $     17    $      5    $      9    $    118
Amortization of purchased intangibles                       $     5                                           $      5
Research, development and engineering
  expenses (2)                                 $    21      $    17       $     23    $      8    $      7    $     76
Income tax provision                           $    (8)     $    (8)      $     (3)   $     (1)   $     (2)   $    (22)
Earnings before minority interest and
  equity earnings (3)                          $   119      $    18       $      9    $      4    $      3    $    153
Minority interests                                                                                $     (2)   $     (2)
Equity in earnings of associated companies          81                                                  17          98
                                               -------      -------       --------    --------    --------    --------
Net income                                     $   200      $    18       $      9    $      4    $     18    $    249
                                               =======      =======       ========    ========    ========    ========


(1)  Depreciation   expense  for  Corning's   reportable  segments  includes  an
     allocation  of   depreciation  of  corporate   property  not   specifically
     identifiable to a segment.
(2)  Research,  development,  and engineering  expenses  includes direct project
     spending which is identifiable to a segment.
(3)  Many of Corning's  administrative  and staff  functions  are performed on a
     centralized  basis.  Where  practicable,  Corning charges these expenses to
     segments  based upon the extent to which each  business  uses a centralized
     function. Other staff functions, such as corporate finance, human resources
     and legal are allocated to segments, primarily as a percentage of sales.
(4)  Includes  a $21  million  charge  (net of tax)  for  Corning's  share of an
     impairment charge for Samsung Corning Co., Ltd.





                  CORNING INCORPORATED AND SUBSIDIARY COMPANIES
                                 SEGMENT RESULTS
                            (Unaudited; in millions)


A  reconciliation  of reportable  segment net income (loss) to consolidated  net
income (loss) follows (in millions):


                                                              Three months ended March 31,
                                                            -------------------------------
                                                              2006         2005 As Restated
                                                            ---------      ----------------
                                                                          
Net income of reportable segments                           $     399           $    249
Unallocated amounts:
    Net financing costs (1)                                        (8)               (37)
    Stock-based compensation expense                              (32)                (6)
    Exploratory research                                          (21)               (19)
    Corporate contributions                                        (8)                (5)
    Equity in earnings of associated companies,
       net of impairments                                          70                 71
    Asbestos settlement (2)                                      (185)                12
    Other corporate items (3)                                      42                (15)
                                                            ---------           --------
Net income                                                  $     257           $    250
                                                            =========           ========


(1)  Net financing costs include interest expense, interest income, and interest
     costs and investment gains associated with benefit plans.
(2)  The asbestos settlement  arrangement to be incorporated into the Pittsburgh
     Corning Corporation (PCC) reorganization plan, when the reorganization plan
     becomes  effective,  will require Corning to relinquish its equity interest
     in PCC,  contribute its equity interest in Pittsburgh Corning Europe (PCE),
     and 25 million  shares of Corning  common  stock to a trust.  Corning  also
     agreed to make cash payments over the six years from the effective  date of
     the  settlement and to assign certain  insurance  policy  proceeds from its
     primary  insurance and a portion of its excess insurance at the time of the
     settlement.  The asbestos liability requires adjustment to fair value based
     upon movements in Corning's common stock price prior to contribution of the
     shares to the trust as well as change in the  estimated  fair  value of the
     other components of the settlement  offer. In the first quarter of 2006 and
     2005,  Corning  recorded  a charge  of $182  million  and a  credit  of $16
     million,  respectively,  to reflect the movement in Corning's  common stock
     price in each year and charges of $3 million and $4 million,  respectively,
     to reflect  changes in the estimated fair value of other  components of the
     settlement offer.
(3)  Other  corporate  items include the tax impact of the  unallocated  amounts
     and, in the first quarter of 2005, an impairment  charge of $19 million for
     the other-than-temporary decline in our investment in Avanex below its cost
     basis.







                  CORNING INCORPORATED AND SUBSIDIARY COMPANIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)


1.   Description of Restatement

The Company  and its audit  committee  concluded,  on April 21,  2006,  that the
Company  will restate  previously  issued  historical  financial  statements  to
properly account for the asbestos  settlement  charges and liability and for its
investment in and equity earnings of Pittsburgh  Corning Europe (PCE) from March
31,  2003,  through  December  31,  2005.  The  Company  will  also  change  the
classification  of  accretion  on a portion of the  liability to be paid in cash
from interest  expense to asbestos  settlement  charge for the same time period.
The restatement  adjustments will have no impact on previously reported revenue,
cash balances, or compliance with any debt covenants.

On  March  28,  2003,  we  announced  that we had  reached  agreement  with  the
representatives  of asbestos  claimants  for the  settlement  of all current and
future  asbestos  claims against us and Pittsburgh  Corning  Corporation  (PCC),
which might arise from PCC products or operations. The proposed settlement, when
the plan  becomes  effective,  will  require  Corning to  relinquish  its equity
interest in PCC,  contribute  its equity  interest in Pittsburgh  Corning Europe
N.V.  (PCE),  a Belgian  corporation,  and 25 million  shares of Corning  common
stock.  Corning also agreed to make cash  payments with a value of $131 million,
in March 2003,  over six years from the effective  date of the settlement and to
assign insurance policy proceeds from its primary insurance and a portion of its
excess insurance at the time of the settlement.

Between March 31, 2003, and December 31, 2005, the following errors occurred:

..    Corning's  asbestos  settlement  charges and the related  liability for the
     asbestos  settlement  did not reflect the  estimated  fair value at initial
     recognition or subsequent  changes in fair value, of certain  components of
     the proposed settlement offer. As a result, asbestos settlement charges for
     the  years  2005,  2004,  and 2003 were  understated  by $13  million,  $24
     million,  and $117 million,  respectively,  and for the quarter ended March
     31, 2005 were understated $6 million.
..    Corning  incorrectly  suspended  recording  equity  earnings of PCE between
     March 31, 2003,  and December 31, 2005. As a result,  equity in earnings of
     associated  companies for the years 2005, 2004, and 2003 was understated by
     $13 million, $11 million, and $7 million, respectively, and for the quarter
     ended March 31, 2005 was understated $2 million.
..    Accretion  on  the  cash  portion  of the  asbestos  settlement  offer  was
     incorrectly recorded as interest expense resulting in both an overstatement
     of interest expense and an  understatement of asbestos  settlement  expense
     for the years  2005,  2004,  and 2003,  by $8 million,  $8 million,  and $5
     million,  respectively,  and for the  quarter  ended  March  31,  2005  was
     understated $2 million.

In the restated  financial  statements,  the higher asbestos  settlement charges
will be tax-effected  in 2003 and the first half of 2004. As Corning  provided a
valuation  allowance on most of its deferred tax assets in the third  quarter of
2004,  that quarter will reflect an increase in the  valuation  allowance of $55
million for the deferred tax assets  related to the higher  asbestos  settlement
charges.







The restatement adjustments are expected to impact Corning's reported net income
and  diluted  earnings  per share as  follows  (in  millions,  except  per share
amounts):



                                                       Year ended December 31,                 Three months ended
                                                 -----------------------------------           ------------------
                                                 2005           2004            2003             March 31, 2005
                                                 ----           ----            ----             --------------
                                                                                       
As reported:
Net income (loss)                               $   585       $  (2,165)     $   (223)             $    249
Basic earnings (loss) per share                 $  0.40       $   (1.56)     $  (0.18)             $   0.18
Diluted earnings (loss) per share               $  0.38       $   (1.56)     $  (0.18)             $   0.17

As restated:
Net income (loss)                               $   585       $  (2,231)     $   (280)             $    250
Basic earnings (loss) per share                 $  0.40       $   (1.61)     $  (0.22)             $   0.18
Diluted earnings (loss) per share               $  0.38       $   (1.61)     $  (0.22)             $   0.17


These  adjustments  are not  expected to change  previously  reported  basic and
diluted  earnings per share for the quarters ended  September 30, 2005, June 30,
2005 and March 31, 2005.

The  cumulative  effect of these  adjustments  to Corning's  balance sheet as of
December  31,  2005,  is expected to result in an  increase  in  investments  in
affiliated companies of $32 million, an increase to other long-term  liabilities
of $154 million,  an increase to  accumulated  deficit of $123  million,  and an
increase to accumulated other comprehensive income of $1 million.

As a result of the  restatement  adjustments,  the Company's  previously  issued
consolidated  financial  statements,  including those contained in the following
filings,  should no longer be relied  upon:  Annual  Report on Form 10-K for the
fiscal year ended  December  31,  2005;  Quarterly  Reports on Form 10-Q for the
quarters ended September 30, 2005, June 30, 2005 and March 31, 2005.

The Company  plans to file an amended  Annual Report on Form 10-K for the fiscal
year  ended  December  31,  2005 and its  Quarterly  Report on Form 10-Q for the
quarter ended March 31, 2006, by May 10, 2006.

The financial information included in this earnings release has been restated to
reflect the impact of the items described above.

Corning has not yet completed its  evaluation of internal  controls  relating to
this restatement.

2.   Asbestos Settlement

As a result of the proposed  asbestos  settlement,  any changes in the estimated
fair  value of the  components  of the  proposed  settlement  agreement  will be
recognized in our quarterly  results until the date of the  contribution  to the
settlement  trust.  In the first  quarter of 2006,  we recorded a charge of $185
million (pretax and after-tax) including a mark-to-market charge of $182 million
reflecting  the  increase in Corning's  common  stock from  December 31, 2005 to
March 31,  2006 and a $3 million  charge to adjust the  estimated  fair value of
certain other components of the proposed asbestos settlement.

Beginning  with the first quarter of 2003, we have recorded total net charges of
$1,003 million to reflect the estimated fair value of our asbestos liability.

3.   Provision for Income Taxes

In the first  quarter of 2006,  we recorded a $38  million tax benefit  from the
release of our  valuation  allowance  on Germany  trade  taxes due to  sustained
profitability of certain of our German entities.






4.   Equity in Earnings of Associated Companies

In the  first  quarter  of 2006,  equity in  earnings  of  associated  companies
includes  a $21  million  charge  (net of tax)  for the  impairment  of  certain
long-lived assets of Samsung Corning Co., Ltd., a South Korea-based manufacturer
of glass  panels  and  funnels  for  cathode  ray tube  television  and  display
monitors.

5.   Weighted Average Shares Outstanding

Our weighted average shares outstanding are as follows (in millions):



                                                        Three months ended              Three months ended
                                                             March 31,                   December 31, 2005
                                                   ----------------------------         ------------------
                                                   2006        2005 As Restated             As Restated
                                                   -----       ----------------         ------------------
                                                                                      
Basic                                              1,541             1,411                     1,524
Diluted                                            1,592             1,503                     1,524
Diluted used for non-GAAP measures                 1,592             1,510                     1,571







                  CORNING INCORPORATED AND SUBSIDIARY COMPANIES
                           QUARTERLY SALES INFORMATION
                            (Unaudited; in millions)





                                         2006                                      2005
                                       --------       --------------------------------------------------------------
                                          Q1             Q1           Q2           Q3            Q4         Total
                                       --------       --------    ---------      -------      -------      --------
                                                                                         
Display Technologies                   $   547        $    320    $     415      $   489      $   518      $  1,742

Telecommunications
   Fiber and cable                         205             212          213          216          193           834
   Hardware and equipment                  192             215          202          182          190           789
                                       -------        --------     --------      -------      -------      --------
                                           397             427          415          398          383         1,623

Environmental Technologies
   Automotive                              121             127          125          121          109           482
   Diesel                                   34              21           21           23           33            98
                                       -------        --------     --------      -------      -------      --------
                                           155             148          146          144          142           580

Life Sciences                               72              74           75           70           63           282

Other                                       91              81           90           87           94           352
                                       -------        --------     --------      -------      -------      --------

Total                                  $ 1,262        $  1,050     $  1,141      $ 1,188      $ 1,200      $  4,579
                                       =======        ========     ========      =======      =======      ========


The above  supplemental  information  is  intended  to  facilitate  analysis  of
Corning's businesses.







                  CORNING INCORPORATED AND SUBSIDIARY COMPANIES
     RECONCILIATION OF NON-GAAP FINANCIAL MEASURE TO GAAP FINANCIAL MEASURE
                        Three Months Ended March 31, 2006
           (Unaudited; amounts in millions, except per share amounts)

--------------------------------------------------------------------------------
Corning's  net income and earnings per share (EPS)  excluding  special items for
the first quarter of 2006 are non-GAAP  financial measures within the meaning of
Regulation G of the  Securities  and  Exchange  Commission.  Non-GAAP  financial
measures are not in accordance  with, or an alternative to,  generally  accepted
accounting  principles  (GAAP).  The company  believes  presenting  non-GAAP net
income and EPS is helpful to analyze financial performance without the impact of
unusual items that may obscure trends in the company's underlying performance. A
detailed  reconciliation  is provided below  outlining the  differences  between
these non-GAAP measures and the directly related GAAP measures.
--------------------------------------------------------------------------------

                                            Per        Income Before       Net
                                           Share       Income Taxes      Income
                                         -------       -------------     ------
Earnings per share (EPS) and
  net income, excluding
  special items                          $  0.27         $    241        $  425

Special items:
     Asbestos settlement (a)               (0.12)            (185)         (185)

     Provision for income taxes (b)         0.02                             38

     Equity in earnings of
       associated companies (c)            (0.01)                           (21)
                                         -------         --------        ------

Total EPS and net income                 $  0.16         $     56        $  257
                                         =======         ========        ======

(a)  As a result of Corning's proposed asbestos  settlement,  any changes in the
     estimated fair value of the components of the proposed settlement agreement
     will  be  recognized  in  our  quarterly  results  until  the  date  of the
     contribution to the settlement trust. In the first quarter of 2006, Corning
     recorded a charge of $185 million  (before- and  after-tax)  including $182
     million  for the  change in its common  stock  price of $26.92 at March 31,
     2006, compared to $19.66 at December 31, 2005 and $3 million for the change
     in  estimated  fair  value of  certain  other  components  of the  proposed
     asbestos settlement liability.

(b)  Amount reflects a $38 million tax benefit from the release of our valuation
     allowance on certain deferred tax assets in Germany.

(c)  Amount  reflects a charge of $21 million to reflect  Corning's  share of an
     impairment  charge  at  Samsung  Corning  Co.,  Ltd.,  a South  Korea-based
     manufacturer  of glass  panels and funnels for cathode ray tube  television
     and display monitors.








                  CORNING INCORPORATED AND SUBSIDIARY COMPANIES
     RECONCILIATION OF NON-GAAP FINANCIAL MEASURE TO GAAP FINANCIAL MEASURE
                Three Months Ended December 31, 2005, As Restated
           (Unaudited; amounts in millions, except per share amounts)

--------------------------------------------------------------------------------
Corning's  net income and earnings per share (EPS)  excluding  special items for
the fourth quarter of 2005 are non-GAAP financial measures within the meaning of
Regulation G of the  Securities  and  Exchange  Commission.  Non-GAAP  financial
measures are not in accordance  with, or an alternative to,  generally  accepted
accounting  principles  (GAAP).  The company  believes  presenting  non-GAAP net
income and EPS is helpful to analyze financial performance without the impact of
unusual items that may obscure trends in the company's underlying performance. A
detailed  reconciliation  is provided below  outlining the  differences  between
these non-GAAP measures and the directly related GAAP measure.
--------------------------------------------------------------------------------

                                        Per      Income Before         Net
                                       Share     Income Taxes     Income (Loss)
                                      -------    -------------    -------------
Earnings per share (EPS) and
  net income, excluding
    special items                     $  0.22      $   198          $   344

Special items:
     Restructuring, impairment
       and other (charges)
       and credits (a)                   0.05           84               84

     Asbestos settlement (b)            (0.01)         (14)             (14)

     Loss on repurchases and
       retirements of debt, net (c)                     (4)              (4)

     Provision for taxes (d)            (0.28)                         (443)
                                      -------      -------          -------

Total EPS and net income (loss)       $ (0.02)     $   264          $   (33)
                                      =======      =======          =======


(a)  Corning  recorded a gain of $84 million  (before-  and  after-tax)  for the
     reversal of the cumulative  translation  account of a wholly-owned  foreign
     subsidiary that was substantially liquidated.

(b)  As a result of Corning's proposed asbestos  settlement,  any changes in the
     estimated fair value of the components of the proposed settlement agreement
     will  be  recognized  in  our  quarterly  results  until  the  date  of the
     contribution  to the  settlement  trust.  In the  fourth  quarter  of 2005,
     Corning recorded a charge of $14 million (before- and after-tax), including
     $8 million  for the change in its common  stock price of $19.66 at December
     31, 2005  compared to $19.33 the common stock price at  September  30, 2005
     and $6 million  for the  change in  estimated  fair value of certain  other
     components of the proposed asbestos settlement liability.

(c)  Corning  recorded a loss of $4 million (before- and after-tax) for the cash
     redemption  of $277 million  principal  amount of  zero-coupon  convertible
     debentures.

(d)  Amount  reflects a net $443 million charge to tax expense in 2005 which was
     primarily to increase the valuation  allowance  against deferred tax assets
     resulting  from our  conclusion  that the sale of an  appreciated  asset no
     longer met the criteria for a viable tax planning strategy.








                  CORNING INCORPORATED AND SUBSIDIARY COMPANIES
     RECONCILIATION OF NON-GAAP FINANCIAL MEASURE TO GAAP FINANCIAL MEASURE
                   Three Months and Year Ended March 31, 2006
                        (Unaudited; amounts in millions)

--------------------------------------------------------------------------------
Corning's free cash flow financial measures for the three months ended March 31,
2006 and December 31, 2005 are non-GAAP financial measures within the meaning of
Regulation G of the  Securities  and  Exchange  Commission.  Non-GAAP  financial
measures are not in accordance  with, or an alternative to,  generally  accepted
accounting principles (GAAP). The company believes presenting non-GAAP financial
measures  is helpful  to analyze  financial  performance  without  the impact of
unusual items that may obscure trends in the company's underlying performance. A
detailed  reconciliation  is provided below  outlining the  differences  between
these non-GAAP measures and the directly related GAAP measures.
--------------------------------------------------------------------------------



                                           Three months          Three months
                                              ended                 ended
                                          March 31, 2006      December 31, 2005
                                          --------------      -----------------

Operating cash flow                          $     181            $     659

Less: Investing cash flow                         (480)                (516)

Plus: Short-term
  investments - acquisitions                       858                  355

Less: Short-term
  investments - liquidations                      (735)                (289)
                                             ---------            ---------

Free cash flow                               $    (176)           $     209
                                             =========            =========








                  CORNING INCORPORATED AND SUBSIDIARY COMPANIES
     RECONCILIATION OF NON-GAAP FINANCIAL MEASURE TO GAAP FINANCIAL MEASURE
                 Three Months Ended March 31, 2005, As Restated
           (Unaudited; amounts in millions, except per share amounts)

--------------------------------------------------------------------------------
Corning's  net income and earnings per share (EPS)  excluding  special items for
the first quarter of 2005 are non-GAAP  financial measures within the meaning of
Regulation G of the  Securities  and  Exchange  Commission.  Non-GAAP  financial
measures are not in accordance  with, or an alternative to,  generally  accepted
accounting  principles  (GAAP).  The company  believes  presenting  non-GAAP net
income and EPS is helpful to analyze financial performance without the impact of
unusual items that may obscure trends in the company's underlying performance. A
detailed  reconciliation  is provided below  outlining the  differences  between
these non-GAAP measures and the directly related GAAP measure.
--------------------------------------------------------------------------------

                                            Per       Income Before        Net
                                           Share      Income Taxes       Income
                                         -------      -------------     --------

Earnings per share (EPS) and
  net income, excluding
  special items                          $  0.17        $   108         $   257

Special items:
     Restructuring, impairment
       and other (charges)
       and credits (a)                     (0.01)           (19)            (19)

     Asbestos settlement (b)                0.01             12              12
                                         -------        -------         -------

Total EPS and net income                 $  0.17        $   101         $   250
                                         =======        =======         =======


(a)  In the first quarter of 2005,  Corning recorded an impairment charge of $19
     million  for an other  than  temporary  decline  in the  fair  value of its
     investment in Avanex  Corporation  (Avanex).  At March 31, 2005,  shares of
     Avanex were trading at $1.30 per share  compared to Corning's  average cost
     basis of $2.40 per share.  Corning  believes  it will not  recover its cost
     basis in Avanex shares given the significant decline in its stock price.

(b)  As part of Corning's  asbestos  settlement  arrangement to be  incorporated
     into the Pittsburgh Corning Corporation  reorganization  plan, Corning will
     contribute, if the reorganization plan becomes effective, 25 million shares
     of Corning common stock to a trust. This portion of the asbestos  liability
     requires  quarterly  adjustment  based upon  movements in Corning's  common
     stock price prior to  contribution of the shares to the trust. In the first
     quarter of 2005, Corning recorded a credit of $16 million for the change in
     its common stock price of $11.13 at March 31, 2005 offset by $4 million for
     the  change in  estimated  fair value of certain  other  components  of the
     proposed asbestos settlement liability.









                  CORNING INCORPORATED AND SUBSIDIARY COMPANIES
     RECONCILIATION OF NON-GAAP FINANCIAL MEASURE TO GAAP FINANCIAL MEASURE
                        Three Months Ended June 30, 2006
           (Unaudited; amounts in millions, except per share amounts)

--------------------------------------------------------------------------------
Corning's  earnings  per share  (EPS)  excluding  special  items for the  second
quarter of 2006 is a non-GAAP financial measure within the meaning of Regulation
G of the Securities and Exchange Commission. Non-GAAP financial measures are not
in  accordance  with,  or  an  alternative  to,  generally  accepted  accounting
principles  (GAAP). The company believes  presenting  non-GAAP EPS is helpful to
analyze  financial  performance  without  the impact of  unusual  items that may
obscure   trends  in  the   company's   underlying   performance.   A   detailed
reconciliation is provided below outlining the differences between this non-GAAP
measure and the directly related GAAP measure.
--------------------------------------------------------------------------------

                                                               Range
                                                     -----------------------
Guidance: EPS excluding special items                $0.24            $0.26

Special items:
     Restructuring, impairment and other
       (charges) and credits (a)

     Asbestos settlement (b)
                                                     -----            -----

Earnings per share

        ----------------------------------------------------------------
        This schedule will be updated as additional announcements occur.
        ----------------------------------------------------------------

(a)  From time to time,  Corning may need to make  adjustments to estimates used
     in the determination of prior year  restructuring  and impairment  charges,
     which could result in a gain or loss during the quarter.

(b)  As part of Corning's  asbestos  settlement  arrangement to be  incorporated
     into the Pittsburgh Corning Corporation  reorganization  plan, Corning will
     contribute,  when the  reorganization  plan becomes  effective,  25 million
     shares  of  Corning  common  stock to a trust.  The  common  stock  will be
     contributed to the trust,  after the plan has been approved by the asbestos
     claimants and bankruptcy court. The portion of the asbestos liability to be
     settled  in common  stock  requires  adjustment  each  quarter  based  upon
     movements in  Corning's  common  stock price prior to  contribution  of the
     shares to the trust.  In the second quarter of 2006,  Corning will record a
     charge or credit for the change in its  common  stock  price as of June 30,
     2006  compared  to $26.92,  the common  stock price at March 31,  2006.  In
     addition,  Corning will record an adjustment  to the asbestos  liability to
     reflect  the  change in fair  value of any of the other  components  of the
     proposed asbestos settlement.



Please note that the  company  may pursue  other  financing,  restructuring  and
divestiture  activities at any time in the future, and that the potential impact
of these events is not included within Corning's first quarter 2006 guidance.

This schedule  contains  forward  looking  statements  within the meaning of the
Private  Securities   Litigation  Reform  Act  of  1995.  Such  forward  looking
statements  are based on current  expectations  and  involve  certain  risks and
uncertainties.  Actual  results may differ from those  projected  in the forward
looking statements.  Additional  information concerning factors that could cause
actual results to materially differ from those in the forward looking statements
is contained in the Securities and Exchange Commission filings of this Company.