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) July 19, 2004



                              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)






Item 9.  Regulation FD Disclosure
---------------------------------

Item 12.  Results of Operations and Financial Condition
-------------------------------------------------------

The  following  information  is  furnished  pursuant to Item 9,  "Regulation  FD
Disclosure" and Item 12, "Results of Operations and Financial Condition."

The Corning  Incorporated  press  release  dated July 19,  2004,  regarding  its
financial  results for the quarter  ended June 30, 2004,  is attached  hereto as
Exhibit 99. This press release  includes  certain  non-GAAP  financial  measures
along with a  reconciliation  to the most  directly  comparable  GAAP  financial
measures.


Exhibit Index

99       Press Release dated July 19, 2004 issued by Corning Incorporated









                                   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: July 19, 2004             By    /s/  KATHERINE A. ASBECK
                                           ------------------------------------
                                           Katherine A. Asbeck
                                           Senior Vice President and Controller






                                                                     Exhibit 99



FOR RELEASE -- JULY 19, 2004

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 Reports Second-Quarter Results

                 Company posts 15 percent sequential sales gain

CORNING, N.Y. -- Corning Incorporated (NYSE:GLW) today announced  second-quarter
sales of $971 million and net income of $108  million,  or $0.07 per share.  Net
income includes net after-tax charges of $61 million, or $0.04 per share.

"We clearly  exceeded our  expectations  for the  quarter,"  James R.  Houghton,
chairman and chief executive  officer,  said. "We saw very strong performance in
our Telecommunications and Display Technologies segments. In addition,  this was
our sixth quarter of sequential revenue growth," he said.

Corning's  second-quarter  net  after-tax  charges of $61 million,  or $0.04 per
share, include:

..    A $47 million charge ($45 million after-tax) to reflect the increase in the
     market value of Corning common stock to be contributed to settle the
     asbestos litigation related to Pittsburgh Corning Corporation.
..    A $34 million gain ($14 million after-tax and minority interest) from
     restructuring activities, primarily related to the sale of Corning Asahi
     Video Products Company assets.
..    A $9 million charge ($9 million after-tax) related to Corning's ongoing
     debt reduction program.
..    Charges totaling $21 million in equity earnings related to restructuring
     actions at Dow Corning Corporation and adjustments to interest liabilities
     recorded on its emergence from bankruptcy.

Second-Quarter Operating Results
The  company's  second-quarter  sales of $971 million  increased 15 percent over
first-quarter  sales of $844  million.  The  sales  improvement  was  driven  by
seasonal increases in the Telecommunications segment and continued growth in the
Display Technologies segment.

Corning's net income of $108 million  almost doubled  compared to  first-quarter
net income of $55 million.  The net income  increase was primarily the result of
higher  sales  in the  company's  Telecommunications  and  Display  Technologies
segments. In addition,  equity earnings from Dow Corning Corporation and Samsung
Corning Precision Glass Co., Ltd. were strong in the quarter.

                                     (more)





Corning Reports Second-Quarter Results
Page Two

Segment Results
Display  Technologies  segment sales grew 20 percent to $277 million compared to
first-quarter  sales of $230 million.  This increase  reflects 22 percent volume
growth in liquid crystal  display (LCD) glass and stable prices.  Second-quarter
volume growth was particularly strong in Taiwan. Segment net income increased 14
percent to $135 million compared to $118 million in the previous quarter.

Telecommunications  segment sales were $392 million and net loss was $21 million
for the quarter, compared to first-quarter sales of $312 million and net loss of
$43  million.  The  improved  quarterly  performance  was  driven  primarily  by
sequential fiber and cable volume gains in North America and Europe,  and strong
demand  for the  company's  hardware  and  equipment  products  in  part  due to
Verizon's  fiber-to-the-premises  build-out.  Fiber volume  increased 31 percent
sequentially and price declines were moderate. Corning also said that the recent
anti-dumping  preliminary  determination in China is beginning to have an impact
on fiber  exported to China.  The company is  continuing  to cooperate  with the
Chinese Ministry of Commerce to reach a final determination.

Both  Environmental  Technologies  and Life Sciences  segment sales and earnings
were about even with the first-quarter  results. The Environmental  Technologies
segment had sales of $141 million for the second quarter. The company said sales
of its diesel products  increased  sequentially and its automotive product sales
were down slightly from a record first-quarter performance. In the Life Sciences
segment,   second-quarter   sales   were  $79   million,   keeping   pace   with
stronger-than-expected first-quarter sales.

Cash Flow/Liquidity Update
Corning ended the quarter with approximately $1.6 billion in cash and short-term
investments  compared to $1.5  billion in the first  quarter.  The  increase was
primarily  due to  strong  operating  cash  flow,  which  more than  offset  the
company's capital spending.  Corning's debt-to-capital ratio was 31.2 percent at
the end of the second quarter versus 33.1 percent in the first quarter.

Third-Quarter Outlook
Corning  said  that it  expects  third-quarter  sales to be in the range of $950
million to $1 billion,  with  earnings  per share in the range of $0.10 to $0.12
before special items. This estimate is a non-GAAP financial measure and excludes
the previously announced charge of approximately $25 million pretax for the sale
of the  company's  frequency  control  business  and other  potential  gains and
charges. The non-GAAP financial estimate is reconciled on the company's Investor
Relations Web site and in the financial  statements  accompanying  this release.
Corning  expects that its gross margins will be in the range of 36 percent to 37
percent and foreign exchange rates will remain stable.

                                     (more)





Corning Reports Second-Quarter Results
Page Three

Corning is  increasing  its  estimate of capital  spending  for the year to $950
million to $1 billion.  This increase  reflects the company's  intent to keep up
with the strong growth in the LCD market, as well as the faster-than-anticipated
cash outflows for its construction projects in Taiwan.

In the Telecommunications  segment, Corning expects that sequential fiber volume
will decrease between 10 percent and 15 percent in the third quarter and pricing
declines will remain  moderate.  The company said that it expects seasonal gains
in fiber volume in North America and Europe to be offset by declines in China as
a result of the recent anti-dumping  preliminary ruling. Corning also expects to
continue to see strong hardware and equipment sales in the quarter.

Corning expects that its Display  Technologies  segment will have another strong
quarter.  Sequential volume is expected to increase approximately 10 percent for
the  quarter  and is being  limited  by the  company's  ability  to bring on new
capacity. Pricing is expected to remain stable.

"We  believe  that  we  will  remain  sold  out  of LCD  manufacturing  capacity
throughout the year," James B. Flaws, vice chairman and chief financial officer,
said.  "And we are  adding  capacity  to meet the  industry's  demand for larger
generation state-of-the-market LCD substrates," he said.

Flaws also said that Corning is pleased with the  improving  performance  of the
company's Telecommunications segment, but that it is too early to see a recovery
trend in the market. "We are encouraged by the sales we are experiencing for the
fiber-to-the-premises build-outs," he added.

Flaws  remarked  that,  "We are making  excellent  progress on our key  business
priorities,  and we believe we can sustain this momentum into the third quarter.
It  feels  good to us right  now.  We see  positive  trends  across  many of our
businesses, and we are looking forward to the third quarter."

Presentation of Information in this News Release
Corning's  earnings  estimate  for the third  quarter  is a  non-GAAP  financial
measure as it excludes any  potential  gains or losses  arising from  previously
announced  restructuring  actions;  previously announced loss on the sale of the
frequency control business;  any further  adjustments to the asbestos settlement
reserve  required  by  movement  in  Corning's  stock  price;  and  income  from
discontinued operations. The company believes presenting earnings estimates that
exclude these items is helpful in  understanding  Corning's  operating  results.
This earnings estimate is reconciled in this press release.

                                     (more)





Corning Reports Second-Quarter Results
Page Four

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,  life
sciences and semiconductor industries.

Second-Quarter Conference Call Information
The  company  will host a  second-quarter  conference  call at 8:30 a.m.  EST on
Tuesday,  July 20. To access the call,  dial (517)  319-9285.  The  password  is
Earnings.  The leader is Sofio. A replay of the call will begin at approximately
10:30 a.m. EST and will run through 5 p.m. EST, Tuesday, Aug. 3. To listen, dial
(203) 369-0446,  no pass code is required.  To listen to a live audio webcast of
the call at 8:30 a.m. on Tuesday,  July 20,  please go to Corning's Web site and
follow the  instructions:  http://www.corning.com/investor_relations.  The audio
webcast    will   be    archived    for   one   year    following    the   call.

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)





                                                                  For the three months            For the six months
                                                                     ended June 30,                 ended June 30,
                                                                ------------------------       ------------------------
                                                                   2004           2003           2004            2003
                                                                ---------       --------       ---------      ---------
                                                                                                  
Net sales                                                       $     971       $    752       $   1,815      $   1,498
Cost of sales                                                         625            571           1,169          1,117
                                                                ---------       --------       ---------      ---------

Gross margin                                                          346            181             646            381

Operating expenses:
   Selling, general and administrative expenses                       166            148             326            300
   Research, development and engineering expenses                      85             85             169            178
   Amortization of purchased intangibles                                9              9              19             18
   Restructuring, impairment and other charges and
     (credits)                                                        (34)            49                            100
   Asbestos settlement                                                 47             39              66            337
                                                                ---------       --------       ---------      ---------

Operating income (loss)                                                73           (149)             66           (552)

Interest income                                                         4              9              10             17
Interest expense                                                      (37)           (42)            (73)           (82)
(Loss) gain on repurchases and retirement
  of debt, net                                                         (9)            13             (32)            17
Other income, net                                                       5             20               1              6
                                                                ---------       --------       ---------      ---------

Income (loss) before income taxes                                      36           (149)            (28)          (594)
(Provision) benefit for income taxes                                  (24)            34             (12)           178
                                                                ---------       --------       ---------      ---------

Income (loss) before minority interests and
  equity earnings                                                      12           (115)            (40)          (416)
Minority interests                                                    (11)            33             (11)            70
Equity in earnings of associated companies, net of
  impairments                                                         107             60             214            119
                                                                ---------       --------       ---------      ---------

Net income (loss)                                               $     108       $    (22)      $     163      $    (227)
                                                                =========       ========       =========      =========

Basic earnings (loss) per common share                          $    0.08       $  (0.02)      $    0.12      $   (0.19)
                                                                =========       ========       =========      =========
Diluted earnings (loss) per common share                        $    0.07       $  (0.02)      $    0.11      $   (0.19)
                                                                =========       ========       =========      =========

Shares used in computing per share amounts for:
  Basic earnings (loss) per common share                            1,383          1,244           1,371          1,222
                                                                =========       ========       =========      =========
  Diluted earnings (loss) per common share                          1,495          1,244           1,446          1,222
                                                                =========       ========       =========      =========


Certain amounts for 2003 were reclassified to conform with 2004 classifications.

See Notes to Consolidated Financial Statements.





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





                                                                                           June 30,          December 31,
                                                                                             2004                2003
                                                                                         -----------        -------------
                                                                                                        
Assets

Current assets:
   Cash and cash equivalents                                                              $     964           $     833
   Short-term investments, at fair value                                                        623                 433
                                                                                          ---------           ---------
     Total cash, cash equivalents and short-term investments                                  1,587               1,266
   Trade accounts receivable, net                                                               566                 525
   Inventories                                                                                  501                 467
   Deferred income taxes                                                                        236                 242
   Other current assets                                                                         175                 194
                                                                                          ---------           ---------
       Total current assets                                                                   3,065               2,694

Investments                                                                                   1,132               1,045
Property, net                                                                                 3,663               3,620
Goodwill                                                                                      1,729               1,735
Other intangible assets, net                                                                    146                 166
Deferred income taxes                                                                         1,278               1,225
Other assets                                                                                    236                 267
                                                                                          ---------           ---------

Total Assets                                                                              $  11,249           $  10,752
                                                                                          =========           =========

Liabilities and Shareholders' Equity

Current liabilities:
   Loans payable                                                                          $     312           $     146
   Accounts payable                                                                             377                 333
   Other accrued liabilities                                                                  1,065               1,074
                                                                                          ---------           ---------
       Total current liabilities                                                              1,754               1,553

Long-term debt                                                                                2,448               2,668
Postretirement benefits other than pensions                                                     610                 619
Other liabilities                                                                               405                 412
Commitments and contingencies
Minority interests                                                                               30                  36
Shareholders' equity:
   Preferred stock - Par value $100.00 per share; Shares authorized: 10 million
     Series C mandatory convertible preferred stock - Shares issued: 5.75 million;
     Shares outstanding: 637 thousand and 854 thousand                                           64                  85
   Common stock - Par value $0.50 per share; Shares authorized: 3.8 billion;
     Shares issued: 1,417 million and 1,401 million                                             708                 701
   Additional paid-in capital                                                                10,350              10,298
   Accumulated deficit                                                                       (4,981)             (5,144)
   Treasury stock, at cost; Shares held: 23 million and 58 million                             (234)               (574)
   Accumulated other comprehensive income                                                        95                  98
                                                                                          ---------           ---------
       Total shareholders' equity                                                             6,002               5,464
                                                                                          ---------           ---------

Total Liabilities and Shareholders' Equity                                                $  11,249           $  10,752
                                                                                          =========           =========


Certain amounts for 2003 were reclassified to conform with 2004 classifications.

See Notes to Consolidated Financial Statements.





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




                                                            For the three months ended   For the six months ended
                                                            --------------------------           June 30,
                                                              June 30,      March 31,    -------------------------
                                                                2004          2004          2004           2003
                                                              ---------    ---------     ---------       ---------
                                                                                            
Cash flows from operating activities:
   Net income (loss)                                          $    108     $     55       $    163      $  (227)
   Adjustments to reconcile net income (loss) to net
      cash provided by operating activities:
     Amortization of purchased intangibles                           9           10             19           18
     Depreciation                                                  120          120            240          250
     Restructuring, impairment and other charges and credits       (34)          34                         100
     Asbestos settlement                                            47           19             66          337
     Loss (gain) on repurchases and retirement of debt, net          9           23             32          (17)
     Undistributed earnings of associated companies                (63)         (29)           (92)         (24)
     Minority interests, net of dividends paid                      11                          11          (70)
     Deferred tax benefit                                            5          (40)           (35)        (234)
     Interest expense on convertible debentures                      1            2              3           13
     Restructuring payments                                        (22)         (34)           (56)        (143)
     Income tax refund                                                                                      191
     Tax benefit on stock options                                    5            6             11
     Changes in certain working capital items:
        Trade accounts receivable                                  (26)         (17)           (43)          17
        Inventories                                                 (1)         (32)           (33)          34
        Other current assets                                         4            3              7           (4)
        Accounts payable and other current liabilities,
          net of restructuring payments                             60          (66)            (6)        (173)
     Other, net                                                     29           (9)            20          (20)
                                                              --------     --------       --------      -------
Net cash provided by operating activities                          262           45            307           48
                                                              --------     --------       --------      -------

Cash flows from investing activities:
   Capital expenditures                                           (168)        (134)          (302)        (110)
   Net proceeds from sale of precision lens business                                                          9
   Net proceeds from sale or disposal of assets                     26            9             35           43
   Net increase in long-term investments and other
     long-term assets                                                                                        (4)
   Short-term investments - acquisitions                          (404)        (302)          (706)      (1,060)
   Short-term investments - liquidations                           230          284            514          956
   Restricted investments - liquidations                             3            2              5            6
                                                              --------     --------       --------      -------
Net cash used in investing activities                             (313)        (141)          (454)        (160)
                                                              --------     --------       --------      -------

Cash flows from financing activities:
   Net repayments of loans payable                                  (7)          (2)            (9)         (54)
   Proceeds from issuance of long-term debt, net                                396            396
   Repayments of long-term debt                                     (9)        (141)          (150)        (823)
   Proceeds from issuance of common stock, net                      13           11             24          281
   Cash dividends to preferred shareholders                         (3)          (2)            (5)          (6)
   Proceeds from the exercise of stock options                      15           12             27
                                                              --------     --------       --------      -------
Net cash provided by (used in) financing activities                  9          274            283         (602)
                                                              --------     --------       --------      -------
Effect of exchange rates on cash                                    (4)          (1)            (5)          35
                                                              --------     --------       --------      -------
Net (decrease) increase in cash and cash equivalents               (46)         177            131         (679)
Cash and cash equivalents at beginning of period                 1,010          833            833        1,426
                                                              --------     --------       --------      -------

Cash and cash equivalents at end of period                    $    964     $  1,010       $    964      $   747
                                                              ========     ========       ========      =======


Certain amounts for 2003 were reclassified to conform with 2004 classifications.

See Notes to Consolidated Financial Statements.






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


Effective  with the  first  quarter  of 2004,  we have  revised  our  reportable
operating    segments    from    Telecommunications    and    Technologies    to
Telecommunications,  Display Technologies,  Environmental Technologies, and Life
Sciences.  Prior  year  information  has been  restated  to  conform  with  this
revision.




                                               Telecom-      Display    Environmental   Life   Unallocated   Consolidated
                                              munications Technologies  Technologies  Sciences   and Other       Total
                                              ----------- ------------  ------------- -------- -----------   ------------
                                                                                            
For the three months ended June 30, 2004
Net sales                                      $   392      $   277       $    141     $     79   $     82    $    971
Research, development and engineering
  expenses (1)                                 $    23      $    19       $     21     $      9   $     13    $     85
Restructuring, impairment and other charges
  and (credits) (2)                            $    (1)                                           $    (33)   $    (34)
Interest expense (3)                           $    16      $    11       $      5     $      2   $      3    $     37
Benefit (provision) for income taxes           $    11      $   (32)      $     (2)    $     (2)  $      1    $    (24)
(Loss) income before minority interests and
  equity (losses) earnings (4)(5)              $   (21)     $    64       $      4     $      5   $    (40)   $     12
Minority interests (6)                                                                                 (11)        (11)
Equity in earnings of associated
  companies, net of impairments                                  71                                     36         107
                                               -------      -------       --------     --------   --------    --------
Net (loss) income                              $   (21)     $   135       $      4     $      5   $    (15)   $    108
                                               =======      =======       ========     ========   ========    ========

For the three months ended June 30, 2003
Net sales                                      $   347      $   135       $    117     $     72   $     81    $    752
Research, development and engineering
  expenses (1)                                 $    32      $    12       $     20     $      7   $     14    $     85
Restructuring, impairment and other charges
  and (credits) (2)                            $   (19)                                           $     68    $     49
Interest expense (3)                           $    22      $     9       $      5     $      2   $      4    $     42
Benefit (provision) for income taxes           $     5      $   (11)      $     (2)    $     (2)  $     44    $     34
(Loss) income before minority interests and
  equity earnings (4)(5)                       $   (53)     $    22       $      6     $      4   $    (94)   $   (115)
Minority interests (6)                                                                                  33          33
Equity in (losses) earnings of associated
   companies, net of impairments (7)                (8)          31             (3)                     40          60
                                               -------      -------       --------     --------   --------    --------
Net (loss) income                              $   (61)     $    53       $      3     $      4   $    (21)   $    (22)
                                               =======      =======       ========     ========   ========    ========

For the six months ended June 30, 2004
Net sales                                      $   704      $   507       $    282     $    158   $    164    $  1,815
Research, development and engineering
  expenses (1)                                 $    48      $    35       $     41     $     18   $     27    $    169
Restructuring, impairment and other charges
  and (credits) (2)                            $    (5)                                           $      5
Interest expense (3)                           $    32      $    22       $     10     $      3   $      6    $     73
Benefit (provision) for income taxes           $    34      $   (58)      $     (5)    $     (5)  $     22    $    (12)
(Loss) income before minority interests
  and equity (losses) earnings (4)(5)          $   (68)     $   117       $     10     $     10   $   (109)   $    (40)
Minority interests (6)                               1                                                 (12)        (11)
Equity in earnings of associated
  companies, net of impairments                      3          136                                     75         214
                                               -------      -------       --------     --------   --------    --------
Net (loss) income                              $   (64)     $   253       $     10     $     10   $    (46)   $    163
                                               =======      =======       ========     ========   ========    ========







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




                                               Telecom-      Display    Environmental   Life    Unallocated  Consolidated
                                              munications Technologies  Technologies  Sciences   and Other       Total
                                              ----------- ------------  ------------- -------- -----------   ------------
                                                                                            
For the six months ended June 30, 2003
Net sales                                      $   699      $   252       $    232     $    145   $    170    $  1,498
Research, development and engineering
  expenses (1)                                 $    70      $    24       $     41     $     14   $     29    $    178
Restructuring, impairment and other charges
  and (credits) (2)                            $   (28)                                           $    128    $    100
Interest expense (3)                           $    43      $    18       $     10     $      4   $      7    $     82
Benefit (provision) for income taxes           $    30      $   (17)      $     (4)    $     (6)  $    175    $    178
(Loss) income before minority interests
  and equity (losses) earnings (4)(5)          $  (113)     $    35       $      9     $     12   $   (359)   $   (416)
Minority interests (6)                                                                                  70          70
Equity in (losses) earnings of associated
  companies, net of impairments (7)                (11)          55             (1)                     76         119
                                               -------      -------       --------     --------   --------    --------
Net (loss) income                              $  (124)     $    90       $      8     $     12   $   (213)   $   (227)
                                               =======      =======       ========     ========   ========    ========


(1)  Non-direct  research,  development and  engineering  expenses are allocated
     based upon direct project spending for each segment.
(2)  Related tax (expense) benefit follows:
        For the three months ended June 30, 2004: $0, $0, $0, $0, $(7) and $(7).
        For the three months ended June 30, 2003: $2, $0, $0, $0, $16 and $18.
        For the six months ended June 30, 2004: $(1), $0, $0, $0, $8 and $7.
        For the six months ended June 30, 2003: $(2), $0, $0, $0, $28 and $26.
(3)  Interest  expense is allocated to segments based on a percentage of segment
     net operating assets.  Consolidated  subsidiaries with independent  capital
     structures do not receive additional allocations of interest expense.
(4)  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.
(5)  (Loss)  income  before  minority  interests  and equity  (losses)  earnings
     includes an allocation of  depreciation  of corporate  property,  plant and
     equipment not specifically  identifiable to a segment.  Related depreciable
     assets are not allocated to segment assets.
(6)  (Loss)  income  before  minority  interests  and equity  (losses)  earnings
     includes the  following  restructuring,  impairment  and other  charges and
     (credits):
        For the three and six months ended June 30, 2004, gains from the sale
        of assets of Corning Asahi Video Products Company in excess of assumed
        salvage value of $13 and $14, respectively.
        For the three and six months ended June 30, 2003, charges related to
        impairment of long-lived assets of Corning Asahi Video Products Company
        of $28 and $59, respectively.
(7)  Equity in (losses)  earnings of associated  companies,  net of  impairments
     includes  $7  related  to   impairments   of  equity   investments  in  the
     Telecommunications  segment  for the three and six  months  ended  June 30,
     2003.






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


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



                                                               For the three months                For the six months
                                                                  ended June 30,                     ended June 30,
                                                            ------------------------           ------------------------
                                                              2004            2003               2004            2003
                                                            ---------      ---------           ---------      ---------
                                                                                                  
Net income (loss) of reportable segments                    $     123      $      (1)          $     209      $     (14)
Non-reportable operating segments net income (loss) (1)            19            (26)                  1            (47)
Unallocated amounts:
    Non-segment loss and other (2)                                 (4)           (14)                 (7)           (29)
    Non-segment restructuring, impairment and
       other (charges) and credits                                  4            (10)                  4            (10)
    Asbestos settlement                                           (47)           (39)                (66)          (337)
    Interest income                                                 4              9                  10             17
    (Loss) gain on repurchases of debt                             (9)            13                 (32)            17
    Benefit for income taxes (3)                                    1             21                   3            133
    Equity in earnings of associated companies, net
       of impairments (4)                                          17             25                  41             43
                                                            ---------      ---------           ---------      ---------
Net income (loss)                                           $     108      $     (22)          $     163      $    (227)
                                                            =========      =========           =========      =========


(1)  Non-reportable operating segments net income (loss) includes the results of
     non-reportable operating segments.
(2)  Non-segment  loss and other includes the results of non-segment  operations
     and other corporate activities.
(3)  Benefit  for  income  taxes  includes  taxes  associated  with  non-segment
     restructuring, impairment and other charges.
(4)  Equity in earnings of associated  companies,  net of  impairments  includes
     amounts   derived  from  corporate   investments,   primarily  Dow  Corning
     Corporation.








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


1.   Restructuring, Impairment and Other Charges and (Credits)

In the second  quarter of 2004, we recorded  credits of $34 million ($14 million
after-tax and minority interest) included in restructuring, impairment and other
charges and (credits). A summary of these credits follows:

..    a $25 million gain ($8 million after-tax and minority  interest) related to
     proceeds in excess of assumed  salvage  values for assets of Corning  Asahi
     Video Products  Company that were  previously  impaired but later sold to a
     third party in China; and
..    a $9 million  credit ($6  million  after-tax)  comprised  of  reversals  of
     reserves related to prior years' restructuring charges.

2.   Asbestos Settlement

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.  Accordingly,  we recorded a
charge of $298 million  ($192  million  after-tax) in the first quarter of 2003.
The charge  included the value of 25 million shares of Corning common stock that
we will  contribute as part of the  settlement.  Also at that time, we indicated
that  any  changes  in the  value  of our  common  stock  contribution  would be
recognized  in our quarterly  results  through the date of  contribution  to the
settlement  trust.  As  required,  we  recorded a  mark-to-market  charge of $47
million ($45 million  after-tax) in the second  quarter of 2004  reflecting  the
increased fair value of Corning's common stock. Since the first quarter of 2003,
we have  recorded  total  charges of $479 million  ($327  million  after-tax) to
reflect the settlement and to mark-to-market the value of our common stock.

3.   Long-Term Debt

During the second  quarter of 2004, we issued 10 million  shares of common stock
and paid $9 million in cash in exchange for 3.5%  convertible  debentures with a
book value of $98 million. As a result of these  transactions,  we recorded a $9
million charge ($9 million after-tax) relating to the retirement of debt.

4.   Dow Corning Corporation

In the second quarter of 2004,  Corning's  50-percent owned equity company,  Dow
Corning  Corporation,  recorded  a  restructuring  charge and a charge to adjust
interest liabilities due to court rulings on its emergence from bankruptcy.  Our
equity  earnings in the second  quarter of 2004 included $21 million  related to
these charges.

5.   Subsequent Event

On July 8, 2004, we announced the sale of our frequency control business,  which
is part of our  Telecommunications  segment.  The frequency control business had
2003  annual  sales of  approximately  $70  million.  We  expect  to  close  the
transaction and recognize a pretax loss  approximating  $25 million in the third
quarter of 2004.





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




                                                                     2004
                                                     -------------------------------------

                                                             Three
                                                          Months Ended          Six Months
                                                     ----------------------       Ended
                                                      March 31      June 30      June 30
                                                      --------      -------      -------
                                                                       
Telecommunications
   Fiber and cable                                   $    149     $    192      $   341
   Hardware and equipment                                 163          200          363
                                                     --------     --------      -------
                                                          312          392          704

Display Technologies                                      230          277          507

Environmental Technologies                                141          141          282

Life Sciences                                              79           79          158

Other
   Conventional video components                            2                         2
   Other businesses                                        80           82          162
                                                     --------     --------      -------
                                                           82           82          164

Total                                                $    844     $    971      $ 1,815
                                                     ========     ========      =======





                                                                                  2003
                                                     -------------------------------------------------------------

                                                                    Three Months Ended
                                                     -----------------------------------------------
                                                     March 31      June 30      Sept. 30     Dec. 31       Total
                                                     --------     --------      --------     -------      --------
                                                                                           
Telecommunications
   Fiber and cable                                   $    193     $    178      $   209      $   180      $    760
   Hardware and equipment                                 141          154          151          166           612
   Photonic technologies                                   18           15           10           11            54
                                                     --------     --------      -------      -------      --------
                                                          352          347          370          357         1,426

Display Technologies                                      117          135          144          199           595

Environmental Technologies                                115          117          121          123           476

Life Sciences                                              73           72           70           66           281

Other
   Conventional video components                           25           24           14            2            65
   Other businesses                                        64           57           53           73           247
                                                     --------     --------      -------      -------      --------
                                                           89           81           67           75           312

Total                                                $    746     $    752      $   772      $   820      $  3,090
                                                     ========     ========      =======      =======      ========


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 June 30, 2004
           (Unaudited; amounts in millions, except per share amounts)


--------------------------------------------------------------------------------
Corning's  earnings excluding certain items for the second quarter is a non-GAAP
financial  measure  within the meaning of  Regulation  G of the  Securities  and
Exchange  Commission.  The company believes  presenting  earnings estimates that
exclude these items is helpful in  understanding  Corning's  operating  results.
This non-GAAP  measure is not in accordance with and should not be considered an
alternative  of  measurements   required  under  generally  accepted  accounting
principles  (GAAP).  A detailed  reconciliation  is provided below outlining the
differences between this non-GAAP measure and the directly related GAAP measure.
--------------------------------------------------------------------------------




                                                                            Per         Income Before         Net
                                                                           Share        Income Taxes        Income
                                                                         --------       -------------      --------
                                                                                                  
Earnings per share (EPS) and net income,
  excluding certain items                                                $  0.11          $    58          $    169

Certain items:
     Asbestos settlement (a)                                               (0.03)             (47)              (45)

     Restructuring, impairment and other charges and (credits) (b)          0.01               34                14

     Loss on repurchases and retirement of debt, net (c)                   (0.01)              (9)               (9)

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

Total EPS and net income                                                 $  0.07          $    36          $    108
                                                                         =======          =======          ========



(a)  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 is currently
     expected to be  contributed  to the trust in 2004,  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  the  common  stock  price  prior  to
     contribution  of the shares to the trust. At the end of the second quarter,
     we  recorded a pretax  charge of $47 million  ($45  million  after-tax)  to
     reflect the  increase in  Corning's  stock price over the past quarter from
     $11.18 to $13.06.

(b)  This gain relates to restructuring activities, which is primarily comprised
     of the sale of Corning  Asahi  Video  Products  Company  assets  during the
     second quarter of 2004.

(c)  From time to time,  Corning  may  repurchase  or retire  debt,  which could
     result in a gain or loss during a quarter.  In the second  quarter of 2004,
     Corning  retired certain  amounts of its 3.5%  convertible  bonds due 2008,
     resulting in a pretax and after-tax loss of $9 million.

(d)  This amount reflects  charges of $21 million in equity earnings  related to
     restructuring  actions and adjustments to interest  liabilities recorded by
     Dow Corning Corporation on its emergence from bankruptcy.








                  CORNING INCORPORATED AND SUBSIDIARY COMPANIES
     RECONCILIATION OF NON-GAAP FINANCIAL MEASURE TO GAAP FINANCIAL MEASURE
                      Three Months Ended September 30, 2004
           (Unaudited; amounts in millions, except per share amounts)

--------------------------------------------------------------------------------
Corning's  earnings estimate  excluding certain items for the third quarter is a
non-GAAP  financial measure within the meaning of Regulation G of the Securities
and Exchange Commission. The company believes presenting earnings estimates that
exclude these items is helpful in  understanding  Corning's  operating  results.
This non-GAAP  measure is not in accordance with and should not be considered an
alternative  of  measurements   required  under  generally  accepted  accounting
principles  (GAAP).  A detailed  reconciliation  is provided below outlining the
differences between this non-GAAP measure and the directly related GAAP measure.
--------------------------------------------------------------------------------




                                                                                          Range
                                                                                  ----------------------
                                                                                             
Guidance: Earnings per share (EPS) excluding certain items                        $0.10            $0.12

Certain items excluded from guidance:

     Asbestos settlement (a)

     Restructuring, impairment and other charges and (credits) (b)

     Gain (loss) on repurchases and retirements of debt, net (c)
                                                                                  -----            -----

Earnings per share



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


(a)  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 is currently
     expected to be  contributed  to the trust in 2004,  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  the  common  stock  price  prior  to
     contribution  of the  shares to the  trust.  In the third  quarter of 2004,
     Corning will record a charge for the change in its common stock price as of
     September 30, 2004  compared to $13.06,  the common stock price at June 30,
     2004.

(b)  Corning expects to record pretax charges  approximating  $18 million in the
     third quarter of 2004. In the third quarter of 2004, Corning announced that
     it reached an agreement to sell its Frequency Controls  business,  the sale
     of which is expected to generate a pretax loss  approximating  $25 million.
     Also in the  third  quarter  of 2004,  Corning  will  complete  the sale of
     Corning Asahi Video Products  Company assets to Henan Anyang CPT Glass Bulb
     Group,  Xinyi  Electronic  Glass.,  Co.,  LTD.  and  record a  pretax  gain
     approximating $7 million.

(c)  From time to time,  Corning  may  repurchase  or retire  debt,  which could
     result in a gain or loss during the quarter.


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 third quarter 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.