25 XP 0   0   10  
0coffee
Main menu
3rd party ad coffee SUPPORTERis ad-free.

Broadwind Energy Inc
Buy, Hold or Sell?

Let's analyze Broadwind Energy Inc together

I guess you are interested in Broadwind Energy Inc. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Broadwind Energy Inc. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

Get notifications about Broadwind Energy Inc

I send you an email if I find something interesting about Broadwind Energy Inc.

1. Quick Overview

1.1. Quick analysis of Broadwind Energy Inc (30 sec.)










1.2. What can you expect buying and holding a share of Broadwind Energy Inc? (30 sec.)

How much money do you get?

How much money do you get?
$0.00
When do you have the money?
1 year
How often do you get paid?
5.0%

What is your share worth?

Current worth
$2.70
Expected worth in 1 year
$2.94
How sure are you?
40.0%

+ What do you gain per year?

Total Gains per Share
$0.24
Return On Investment
11.8%

For what price can you sell your share?

Current Price per Share
$2.03
Expected price per share
$1.52 - $2.3499
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Broadwind Energy Inc (5 min.)




Live pricePrice per Share (EOD)
$2.03
Intrinsic Value Per Share
$-10.67 - $7.12
Total Value Per Share
$-7.97 - $9.82

2.2. Growth of Broadwind Energy Inc (5 min.)




Is Broadwind Energy Inc growing?

Current yearPrevious yearGrowGrow %
How rich?$59.6m$49.3m$8.7m15.1%

How much money is Broadwind Energy Inc making?

Current yearPrevious yearGrowGrow %
Making money$784.2k$931.7k-$147.5k-18.8%
Net Profit Margin2.0%1.2%--

How much money comes from the company's main activities?

2.3. Financial Health of Broadwind Energy Inc (5 min.)




2.4. Comparing to competitors in the Specialty Industrial Machinery industry (5 min.)




  Industry Rankings (Specialty Industrial Machinery)  


Richest
#572 / 728

Most Revenue
#564 / 728

Most Profit
#516 / 728

Most Efficient
#491 / 728
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Broadwind Energy Inc?

Welcome investor! Broadwind Energy Inc's management wants to use your money to grow the business. In return you get a share of Broadwind Energy Inc.

First you should know what it really means to hold a share of Broadwind Energy Inc. And how you can make/lose money.

Speculation

The Price per Share of Broadwind Energy Inc is $2.03. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Broadwind Energy Inc.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Broadwind Energy Inc, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $2.70. Based on the TTM, the Book Value Change Per Share is $0.06 per quarter. Based on the YOY, the Book Value Change Per Share is $0.06 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is $0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Broadwind Energy Inc.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps0.000.2%0.041.7%0.042.1%0.000.0%-0.07-3.2%
Usd Book Value Change Per Share0.031.3%0.062.9%0.063.2%0.042.0%-0.04-2.0%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.020.8%0.031.3%
Usd Total Gains Per Share0.031.3%0.062.9%0.063.2%0.062.8%-0.01-0.7%
Usd Price Per Share2.27-2.68-3.16-3.17-3.27-
Price to Earnings Ratio169.59-57.56-10.77-11.09-3.53-
Price-to-Total Gains Ratio85.23-54.99-27.59-3.72--27.39-
Price to Book Ratio0.84-1.02-1.41-1.44-1.28-
Price-to-Total Gains Ratio85.23-54.99-27.59-3.72--27.39-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share2.03
Number of shares492
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.02
Usd Book Value Change Per Share0.060.04
Usd Total Gains Per Share0.060.06
Gains per Quarter (492 shares)29.3627.72
Gains per Year (492 shares)117.45110.88
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
101171073279101
2023522463158212
3035234195238323
40470458127317434
50587575158396545
60705692190475656
70822809222555767
80940926253634878
9010571043285713989
100117411603177921100

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%7.05.00.058.3%10.010.00.050.0%14.026.00.035.0%19.060.00.024.1%
Book Value Change Per Share4.00.00.0100.0%7.05.00.058.3%11.09.00.055.0%15.025.00.037.5%24.052.03.030.4%
Dividend per Share0.00.04.00.0%0.00.012.00.0%1.00.019.05.0%2.00.038.05.0%2.00.077.02.5%
Total Gains per Share4.00.00.0100.0%7.05.00.058.3%11.09.00.055.0%16.024.00.040.0%25.051.03.031.6%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Broadwind Energy Inc compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--0.0270.060-55%0.065-59%0.040-34%-0.040+250%
Book Value Per Share--2.6972.631+2%2.233+21%2.270+19%2.612+3%
Current Ratio--1.4991.445+4%1.134+32%1.185+26%1.177+27%
Debt To Asset Ratio--0.5230.539-3%0.679-23%0.616-15%0.535-2%
Debt To Equity Ratio--1.0981.177-7%2.116-48%1.678-35%1.303-16%
Dividend Per Share----0%-0%0.016-100%0.026-100%
Enterprise Value---13900220.000-8004300.000-42%-29867225.000+115%-9316377.000-33%8116219.250-271%
Eps--0.0030.035-91%0.042-92%0.000+115%-0.065+2047%
Ev To Ebitda Ratio---1.222-0.559-54%0.575-313%-0.335-73%-23.037+1785%
Ev To Sales Ratio---0.098-0.049-50%-0.158+61%-0.042-57%0.044-321%
Free Cash Flow Per Share--0.0770.116-34%-0.015+120%-0.034+144%-0.041+154%
Free Cash Flow To Equity Per Share--0.020-0.006+129%0.002+726%0.003+674%-0.018+190%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--7.124--------
Intrinsic Value_10Y_min---10.666--------
Intrinsic Value_1Y_max--0.021--------
Intrinsic Value_1Y_min---0.320--------
Intrinsic Value_3Y_max--0.590--------
Intrinsic Value_3Y_min---1.617--------
Intrinsic Value_5Y_max--1.797--------
Intrinsic Value_5Y_min---3.620--------
Market Cap44891420.000-12%50198780.00059154950.000-15%69935525.000-28%70090323.000-28%72315544.250-31%
Net Profit Margin--0.0020.020-89%0.012-83%-0.006+385%-0.049+2465%
Operating Margin--0.0330.043-23%0.028+19%-0.002+105%-0.031+193%
Operating Ratio--0.9670.957+1%0.972-1%1.011-4%1.038-7%
Pb Ratio0.753-12%0.8421.018-17%1.414-40%1.442-42%1.275-34%
Pe Ratio151.660-12%169.59057.556+195%10.772+1474%11.091+1429%3.534+4699%
Price Per Share2.030-12%2.2702.675-15%3.163-28%3.170-28%3.270-31%
Price To Free Cash Flow Ratio6.617-12%7.4002.463+200%0.153+4724%2.268+226%-0.172+102%
Price To Total Gains Ratio76.216-12%85.22754.992+55%27.591+209%3.718+2192%-27.393+132%
Quick Ratio--0.3990.463-14%0.502-21%0.455-12%0.506-21%
Return On Assets--0.0010.006-90%0.005-89%-0.001+241%-0.013+2338%
Return On Equity--0.0010.014-91%0.016-92%-0.003+338%-0.026+2178%
Total Gains Per Share--0.0270.060-55%0.065-59%0.056-53%-0.014+153%
Usd Book Value--59641000.00058188250.000+2%49388750.000+21%50206600.000+19%57761375.000+3%
Usd Book Value Change Per Share--0.0270.060-55%0.065-59%0.040-34%-0.040+250%
Usd Book Value Per Share--2.6972.631+2%2.233+21%2.270+19%2.612+3%
Usd Dividend Per Share----0%-0%0.016-100%0.026-100%
Usd Enterprise Value---13900220.000-8004300.000-42%-29867225.000+115%-9316377.000-33%8116219.250-271%
Usd Eps--0.0030.035-91%0.042-92%0.000+115%-0.065+2047%
Usd Free Cash Flow--1696000.0002573000.000-34%-333750.000+120%-742000.000+144%-910775.000+154%
Usd Free Cash Flow Per Share--0.0770.116-34%-0.015+120%-0.034+144%-0.041+154%
Usd Free Cash Flow To Equity Per Share--0.020-0.006+129%0.002+726%0.003+674%-0.018+190%
Usd Market Cap44891420.000-12%50198780.00059154950.000-15%69935525.000-28%70090323.000-28%72315544.250-31%
Usd Price Per Share2.030-12%2.2702.675-15%3.163-28%3.170-28%3.270-31%
Usd Profit--74000.000784250.000-91%931750.000-92%-11000.000+115%-1440550.000+2047%
Usd Revenue--35503000.00039042250.000-9%49234750.000-28%44158750.000-20%43064625.000-18%
Usd Total Gains Per Share--0.0270.060-55%0.065-59%0.056-53%-0.014+153%
 EOD+4 -4MRQTTM+11 -26YOY+19 -185Y+22 -1710Y+27 -12

3.3 Fundamental Score

Let's check the fundamental score of Broadwind Energy Inc based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15151.660
Price to Book Ratio (EOD)Between0-10.753
Net Profit Margin (MRQ)Greater than00.002
Operating Margin (MRQ)Greater than00.033
Quick Ratio (MRQ)Greater than10.399
Current Ratio (MRQ)Greater than11.499
Debt to Asset Ratio (MRQ)Less than10.523
Debt to Equity Ratio (MRQ)Less than11.098
Return on Equity (MRQ)Greater than0.150.001
Return on Assets (MRQ)Greater than0.050.001
Total5/10 (50.0%)

3.4 Technical Score

Let's check the technical score of Broadwind Energy Inc based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5056.855
Ma 20Greater thanMa 501.915
Ma 50Greater thanMa 1001.826
Ma 100Greater thanMa 2001.975
OpenGreater thanClose1.960
Total2/5 (40.0%)

4. In-depth Analysis

4.1 About Broadwind Energy Inc

Broadwind, Inc. manufactures and sells structures, equipment, and components for clean tech and other specialized applications primarily in the United States. It operates through three segments: Heavy Fabrications, Gearing, and Industrial Solutions. The Heavy Fabrications segment provides fabrications to various industrial markets. It offers steel towers and adapters primarily to wind turbine manufacturers. Its Gearing segment provides gearing, gearboxes, and precision machined components to a range of customers in diverse markets, including surface and underground mining, wind energy, steel, material handling, infrastructure, onshore and offshore oil and gas fracking and drilling, marine, and other industrial markets. This segment also offers heat treat services for aftermarket and original equipment manufacturer applications. The Industrial Solutions segment provides supply chain solutions for offering instrumentation and controls, valve assemblies, sensor devices, fuel system components, electrical junction boxes and wiring, energy storage services, and electromechanical devices; light fabrication, inventory management, and kitting and assembly services; packaging solutions; and supply chain solutions, light fabrication, inventory management, and kitting and assembly services for combined cycle natural gas turbine market. It sells its products to the energy, mining, and infrastructure sectors through its direct sales force and independent sales agents. The company was formerly known as Broadwind Energy, Inc. and changed its name to Broadwind, Inc. in May 2020. Broadwind, Inc. is headquartered in Cicero, Illinois.

Fundamental data was last updated by Penke on 2025-01-16 14:59:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is cheap.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Broadwind Energy Inc earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Broadwind Energy Inc to the Specialty Industrial Machinery industry mean.
  • A Net Profit Margin of 0.2% means that $0.00 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Broadwind Energy Inc:

  • The MRQ is 0.2%. The company is not making a profit/loss.
  • The TTM is 2.0%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ0.2%TTM2.0%-1.8%
TTM2.0%YOY1.2%+0.7%
TTM2.0%5Y-0.6%+2.6%
5Y-0.6%10Y-4.9%+4.3%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2%5.3%-5.1%
TTM2.0%5.2%-3.2%
YOY1.2%5.5%-4.3%
5Y-0.6%4.8%-5.4%
10Y-4.9%5.0%-9.9%
4.3.1.2. Return on Assets

Shows how efficient Broadwind Energy Inc is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Broadwind Energy Inc to the Specialty Industrial Machinery industry mean.
  • 0.1% Return on Assets means that Broadwind Energy Inc generated $0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Broadwind Energy Inc:

  • The MRQ is 0.1%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.6%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.1%TTM0.6%-0.6%
TTM0.6%YOY0.5%+0.1%
TTM0.6%5Y-0.1%+0.7%
5Y-0.1%10Y-1.3%+1.2%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1%1.7%-1.6%
TTM0.6%1.5%-0.9%
YOY0.5%1.8%-1.3%
5Y-0.1%1.6%-1.7%
10Y-1.3%1.7%-3.0%
4.3.1.3. Return on Equity

Shows how efficient Broadwind Energy Inc is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Broadwind Energy Inc to the Specialty Industrial Machinery industry mean.
  • 0.1% Return on Equity means Broadwind Energy Inc generated $0.00 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Broadwind Energy Inc:

  • The MRQ is 0.1%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.4%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.1%TTM1.4%-1.2%
TTM1.4%YOY1.6%-0.2%
TTM1.4%5Y-0.3%+1.7%
5Y-0.3%10Y-2.6%+2.3%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1%3.6%-3.5%
TTM1.4%3.4%-2.0%
YOY1.6%3.9%-2.3%
5Y-0.3%3.2%-3.5%
10Y-2.6%3.5%-6.1%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Broadwind Energy Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Broadwind Energy Inc is operating .

  • Measures how much profit Broadwind Energy Inc makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Broadwind Energy Inc to the Specialty Industrial Machinery industry mean.
  • An Operating Margin of 3.3% means the company generated $0.03  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Broadwind Energy Inc:

  • The MRQ is 3.3%. The company is operating less efficient.
  • The TTM is 4.3%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ3.3%TTM4.3%-1.0%
TTM4.3%YOY2.8%+1.5%
TTM4.3%5Y-0.2%+4.5%
5Y-0.2%10Y-3.1%+2.9%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ3.3%9.2%-5.9%
TTM4.3%8.4%-4.1%
YOY2.8%7.0%-4.2%
5Y-0.2%5.9%-6.1%
10Y-3.1%6.2%-9.3%
4.3.2.2. Operating Ratio

Measures how efficient Broadwind Energy Inc is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • An Operation Ratio of 0.97 means that the operating costs are $0.97 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Broadwind Energy Inc:

  • The MRQ is 0.967. The company is less efficient in keeping operating costs low.
  • The TTM is 0.957. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.967TTM0.957+0.010
TTM0.957YOY0.972-0.015
TTM0.9575Y1.011-0.054
5Y1.01110Y1.038-0.027
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9671.422-0.455
TTM0.9571.374-0.417
YOY0.9721.337-0.365
5Y1.0111.331-0.320
10Y1.0381.224-0.186
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Broadwind Energy Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Broadwind Energy Inc is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • A Current Ratio of 1.50 means the company has $1.50 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Broadwind Energy Inc:

  • The MRQ is 1.499. The company is just able to pay all its short-term debts.
  • The TTM is 1.445. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.499TTM1.445+0.054
TTM1.445YOY1.134+0.311
TTM1.4455Y1.185+0.260
5Y1.18510Y1.177+0.008
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4991.701-0.202
TTM1.4451.701-0.256
YOY1.1341.683-0.549
5Y1.1851.720-0.535
10Y1.1771.711-0.534
4.4.3.2. Quick Ratio

Measures if Broadwind Energy Inc is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Broadwind Energy Inc to the Specialty Industrial Machinery industry mean.
  • A Quick Ratio of 0.40 means the company can pay off $0.40 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Broadwind Energy Inc:

  • The MRQ is 0.399. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.463. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.399TTM0.463-0.064
TTM0.463YOY0.502-0.040
TTM0.4635Y0.455+0.008
5Y0.45510Y0.506-0.051
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3990.759-0.360
TTM0.4630.792-0.329
YOY0.5020.838-0.336
5Y0.4550.928-0.473
10Y0.5060.969-0.463
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Broadwind Energy Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Broadwind Energy Inc assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Broadwind Energy Inc to Specialty Industrial Machinery industry mean.
  • A Debt to Asset Ratio of 0.52 means that Broadwind Energy Inc assets are financed with 52.3% credit (debt) and the remaining percentage (100% - 52.3%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Broadwind Energy Inc:

  • The MRQ is 0.523. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.539. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.523TTM0.539-0.015
TTM0.539YOY0.679-0.140
TTM0.5395Y0.616-0.077
5Y0.61610Y0.535+0.081
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5230.492+0.031
TTM0.5390.493+0.046
YOY0.6790.503+0.176
5Y0.6160.500+0.116
10Y0.5350.495+0.040
4.5.4.2. Debt to Equity Ratio

Measures if Broadwind Energy Inc is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Broadwind Energy Inc to the Specialty Industrial Machinery industry mean.
  • A Debt to Equity ratio of 109.8% means that company has $1.10 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Broadwind Energy Inc:

  • The MRQ is 1.098. The company is able to pay all its debts with equity. +1
  • The TTM is 1.177. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.098TTM1.177-0.079
TTM1.177YOY2.116-0.939
TTM1.1775Y1.678-0.501
5Y1.67810Y1.303+0.375
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0980.963+0.135
TTM1.1770.958+0.219
YOY2.1161.034+1.082
5Y1.6781.061+0.617
10Y1.3031.041+0.262
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings Broadwind Energy Inc generates.

  • Above 15 is considered overpriced but always compare Broadwind Energy Inc to the Specialty Industrial Machinery industry mean.
  • A PE ratio of 169.59 means the investor is paying $169.59 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Broadwind Energy Inc:

  • The EOD is 151.660. Based on the earnings, the company is expensive. -2
  • The MRQ is 169.590. Based on the earnings, the company is expensive. -2
  • The TTM is 57.556. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD151.660MRQ169.590-17.930
MRQ169.590TTM57.556+112.034
TTM57.556YOY10.772+46.784
TTM57.5565Y11.091+46.465
5Y11.09110Y3.534+7.557
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD151.66020.328+131.332
MRQ169.59019.317+150.273
TTM57.55620.035+37.521
YOY10.77217.963-7.191
5Y11.09121.761-10.670
10Y3.53427.847-24.313
4.6.2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Broadwind Energy Inc:

  • The EOD is 6.617. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 7.400. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 2.463. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD6.617MRQ7.400-0.782
MRQ7.400TTM2.463+4.937
TTM2.463YOY0.153+2.309
TTM2.4635Y2.268+0.194
5Y2.26810Y-0.172+2.440
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD6.6178.214-1.597
MRQ7.4007.872-0.472
TTM2.4635.840-3.377
YOY0.1532.600-2.447
5Y2.2683.647-1.379
10Y-0.1724.193-4.365
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

Measures if the stock price of Broadwind Energy Inc is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • A PB ratio of 0.84 means the investor is paying $0.84 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Broadwind Energy Inc:

  • The EOD is 0.753. Based on the equity, the company is cheap. +2
  • The MRQ is 0.842. Based on the equity, the company is cheap. +2
  • The TTM is 1.018. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD0.753MRQ0.842-0.089
MRQ0.842TTM1.018-0.176
TTM1.018YOY1.414-0.396
TTM1.0185Y1.442-0.425
5Y1.44210Y1.275+0.167
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD0.7532.274-1.521
MRQ0.8422.185-1.343
TTM1.0182.190-1.172
YOY1.4142.150-0.736
5Y1.4422.512-1.070
10Y1.2752.837-1.562
4.6.2. Total Gains per Share

4.7 Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Broadwind Energy Inc.

4.8.1. Institutions holding Broadwind Energy Inc

Institutions are holding 29.444% of the shares of Broadwind Energy Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Grace & White Inc7.75640.70321715255986656.1033
2024-09-30Vanguard Group Inc4.4442098278400
2024-09-30Quinn Opportunity Partners LLC2.22750.108149259800
2024-09-30BlackRock Inc1.6496036479118360.5058
2024-09-30Acadian Asset Management LLC1.62380.0012359096-1712-0.4745
2024-09-30Dimensional Fund Advisors, Inc.1.60720.0002355423258317.8373
2024-09-30Geode Capital Management, LLC1.02980227738129366.0223
2024-09-30Boston Partners Global Investors, Inc0.83270.000518415227891.5378
2024-09-30GSA Capital Partners LLP0.67870.02571500793179226.877
2024-09-30U.S. Bancorp0.64720.000414313000
2024-09-30Renaissance Technologies Corp0.59640.00051318844808457.3795
2024-09-30Perritt Capital Management Inc.0.56070.1447124000-26000-17.3333
2024-09-30O'Shaughnessy Asset Management LLC0.45230.001910003267939211.6941
2024-09-30Bridgeway Capital Management, LLC0.36720.004812112802152.681
2024-09-30Empowered Funds, LLC0.36720.0029812112802152.681
2024-09-30Essex Investment Management Company, LLC0.30660.02686781200
2024-09-30State Street Corp0.292406466500
2024-09-30LPL Financial Corp0.2360.0001522001200029.8507
2024-09-30Comprehensive Portfolio Management, LLC0.22710.0034502262502099.2621
2024-09-30Royal Bank of Canada0.205304540000
Total 26.10831.02365773687+355222+6.2%

4.9.2. Funds holding Broadwind Energy Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-11-30Vanguard Total Stock Mkt Idx Inv3.05220.0001674959-14319-2.0774
2024-11-30Vanguard Institutional Extnd Mkt Idx Tr1.24650.000427564400
2024-11-30Fidelity Extended Market Index0.52590.0005116297-767-0.6552
2024-09-30WPG Partners Micro Cap Opportunities0.39060.431863829451.1061
2024-12-31EA Bridgeway Omni Small-Cap Value ETF0.38570.0107853031120.1315
2024-09-30Perritt MicroCap Opportunities Investor0.38440.355885000-65000-43.3333
2024-11-30DFA US Targeted Value I0.32910.00097277500
2024-11-30DFA US Small Cap Value I0.2370.00065240800
2024-12-31Dimensional US Targeted Value ETF0.23490.00095194600
2024-09-30RBC Microcap Value I0.20530.08894540000
2024-09-30Ayalon Global Stocks0.20510.1764534600
2024-12-31iShares Micro-Cap ETF0.20370.00894504300
2024-12-31Extended Equity Market Fund K0.16980.000537551-517-1.3581
2024-11-30Fidelity Total Market Index0.16820.00013720200
2024-11-30DFA US Small Cap I0.15340.00043392900
2024-11-30Fidelity Series Total Market Index0.12480.00012758900
2024-09-30NT Ext Equity Mkt Idx Fd - L0.09250.00062045500
2024-09-30Northern Trust Extended Eq Market Idx0.09250.00062045500
2024-11-30Fidelity Nasdaq Composite Index0.08670.00021917100
2024-09-30Empiria Max Return global V0.08460.29318700187000
Total 8.37291.37021851555-60846-3.3%

5.3. Insider Transactions

Insiders are holding 11.029% of the shares of Broadwind Energy Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-08-16Eric B BlashfordBUY50002.27
2024-05-28Daniel E SchuellerSELL58004.53
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

 2023-09-302023-12-312024-03-312024-06-302024-09-30
Other Current Liabilities  6,238-4,3291,909761,985-1,803182-505-323



5.2. Latest Balance Sheet

Balance Sheet of 2024-09-30. Currency in USD. All numbers in thousands.

Summary
Total Assets125,124
Total Liabilities65,483
Total Stockholder Equity59,641
 As reported
Total Liabilities 65,483
Total Stockholder Equity+ 59,641
Total Assets = 125,124

Assets

Total Assets125,124
Total Current Assets62,067
Long-term Assets63,057
Total Current Assets
Cash And Cash Equivalents 1,384
Net Receivables 15,125
Inventory 40,381
Other Current Assets 5,177
Total Current Assets  (as reported)62,067
Total Current Assets  (calculated)62,067
+/-0
Long-term Assets
Property Plant Equipment 60,883
Intangible Assets 1,568
Long-term Assets Other 606
Long-term Assets  (as reported)63,057
Long-term Assets  (calculated)63,057
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities41,419
Long-term Liabilities24,064
Total Stockholder Equity59,641
Total Current Liabilities
Short-term Debt 20,025
Short Long Term Debt 11,367
Accounts payable 17,351
Other Current Liabilities -323
Total Current Liabilities  (as reported)41,419
Total Current Liabilities  (calculated)48,420
+/- 7,001
Long-term Liabilities
Capital Lease Obligations 22,798
Long-term Liabilities Other 14
Long-term Liabilities  (as reported)24,064
Long-term Liabilities  (calculated)22,812
+/- 1,252
Total Stockholder Equity
Common Stock22
Retained Earnings -339,431
Other Stockholders Equity 399,050
Total Stockholder Equity (as reported)59,641
Total Stockholder Equity (calculated)59,641
+/-0
Other
Capital Stock22
Cash and Short Term Investments 1,384
Common Stock Shares Outstanding 22,100
Current Deferred Revenue4,366
Liabilities and Stockholders Equity 125,124
Net Debt 38,362
Net Invested Capital 76,589
Net Working Capital 20,648
Property Plant and Equipment Gross 60,883
Short Long Term Debt Total 39,746



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-30
> Total Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,330
3,330
2,901
3,471
3,895
3,895
16,829
18,682
205,818
205,818
370,499
384,063
379,748
360,269
351,944
328,329
230,036
243,458
227,110
225,965
183,506
183,021
176,845
182,872
172,891
172,806
174,568
161,884
142,910
155,177
163,060
164,229
163,694
153,616
150,859
158,796
146,617
137,427
132,061
123,467
109,907
107,715
108,468
125,636
117,662
131,688
124,985
105,284
112,350
115,145
108,653
108,034
99,165
129,579
129,258
126,002
122,866
134,298
138,452
126,056
119,682
134,221
129,019
114,478
118,047
130,455
126,867
126,064
144,540
148,958
156,965
164,599
135,156
123,071
122,533
125,124
125,124122,533123,071135,156164,599156,965148,958144,540126,064126,867130,455118,047114,478129,019134,221119,682126,056138,452134,298122,866126,002129,258129,57999,165108,034108,653115,145112,350105,284124,985131,688117,662125,636108,468107,715109,907123,467132,061137,427146,617158,796150,859153,616163,694164,229163,060155,177142,910161,884174,568172,806172,891182,872176,845183,021183,506225,965227,110243,458230,036328,329351,944360,269379,748384,063370,499205,818205,81818,68216,8293,8953,8953,4712,9013,3303,3300000000000000000000000000
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
638
638
194
754
588
588
10,870
10,041
34,752
34,752
134,117
130,794
98,219
79,157
74,931
55,755
43,486
60,279
53,043
55,259
64,990
65,465
63,670
81,733
74,967
78,228
81,656
71,812
54,751
69,651
83,277
83,260
86,335
77,749
76,666
88,411
77,742
70,243
67,696
64,430
52,634
51,002
52,028
68,869
58,190
52,373
45,096
27,163
35,379
40,643
41,038
42,246
43,078
57,196
57,865
56,514
54,713
62,341
67,588
56,120
50,595
65,629
60,586
47,556
52,325
64,395
61,534
59,674
79,258
81,186
91,546
99,746
69,746
58,281
59,150
62,067
62,06759,15058,28169,74699,74691,54681,18679,25859,67461,53464,39552,32547,55660,58665,62950,59556,12067,58862,34154,71356,51457,86557,19643,07842,24641,03840,64335,37927,16345,09652,37358,19068,86952,02851,00252,63464,43067,69670,24377,74288,41176,66677,74986,33583,26083,27769,65154,75171,81281,65678,22874,96781,73363,67065,46564,99055,25953,04360,27943,48655,75574,93179,15798,219130,794134,11734,75234,75210,04110,8705885887541946386380000000000000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
166
166
67
0
125
125
8,478
7,392
5,782
5,782
81,869
34,392
15,253
6,333
7,834
7,660
4,829
26,343
11,579
9,425
15,331
21,861
10,204
12,975
13,340
10,857
8,136
2,721
516
537
17,261
22,826
24,936
9,601
10,799
17,026
12,149
150
509
4,743
6,436
9,711
7,501
8,091
18,699
216
182
41
78
26
76
142
1,177
37
74
15
2,416
2,743
2,119
2,541
3,372
2,929
4,757
2,335
852
773
49
1,509
12,732
1,729
2,095
1,740
1,099
1,073
938
1,384
1,3849381,0731,0991,7402,0951,72912,7321,509497738522,3354,7572,9293,3722,5412,1192,7432,4161574371,1771427626784118221618,6998,0917,5019,7116,4364,74350915012,14917,02610,7999,60124,93622,82617,2615375162,7218,13610,85713,34012,97510,20421,86115,3319,42511,57926,3434,8297,6607,8346,33315,25334,39281,8695,7825,7827,3928,4781251250671661660000000000000000000000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
500
500
1,000
10,936
500
500
2,503
2,503
2,010
0
1,683
922
170
102
103
1,446
876
404
230
330
330
331
606
867
1,143
1,795
700
10,833
8,024
83
83
83
6,179
5,696
3,605
16,213
3,171
39
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000000393,17116,2133,6055,6966,1798383838,02410,8337001,7951,1438676063313303302304048761,4461031021709221,68302,0102,5032,50350050010,9361,000500500000000000000000000000000000000000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
180
180
24
276
160
160
1,978
1,856
13,541
13,541
31,016
31,955
36,709
25,821
26,716
26,673
21,920
14,664
23,785
23,938
21,427
22,477
27,240
23,471
25,311
23,199
23,822
28,471
20,039
26,508
22,877
21,927
18,735
23,640
24,736
24,316
20,012
21,841
21,323
17,116
9,784
12,459
16,866
14,926
11,865
23,690
21,471
9,271
13,644
15,925
17,901
16,727
17,455
22,509
20,273
22,862
18,310
16,244
26,119
25,636
17,590
20,220
21,993
18,125
15,435
22,073
24,491
20,405
18,973
27,754
37,753
54,646
27,742
16,993
17,020
15,125
15,12517,02016,99327,74254,64637,75327,75418,97320,40524,49122,07315,43518,12521,99320,22017,59025,63626,11916,24418,31022,86220,27322,50917,45516,72717,90115,92513,6449,27121,47123,69011,86514,92616,86612,4599,78417,11621,32321,84120,01224,31624,73623,64018,73521,92722,87726,50820,03928,47123,82223,19925,31123,47127,24022,47721,42723,93823,78514,66421,92026,67326,71625,82136,70931,95531,01613,54113,5411,8561,978160160276241801800000000000000000000000000
       Other Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8
8
37
14
14
14
2
2
1,946
1,601
2,000
29,018
4,362
3,670
5,107
6,499
7,698
4,511
3,430
4,714
6,847
4,270
3,680
14,004
12,961
11,804
10,981
11,593
3,836
4,184
3,202
2,532
2,325
1,925
1,991
2,138
1,815
1,614
1,112
1,477
1,530
1,565
1,333
2,503
2,449
2,027
1,620
2,060
1,798
1,819
1,752
1,817
1,776
1,706
1,760
2,387
2,124
2,600
1,739
2,463
2,909
2,204
1,885
2,220
2,661
2,482
2,065
3,858
3,291
3,160
3,143
3,454
3,500
2,829
2,390
5,177
5,1772,3902,8293,5003,4543,1433,1603,2913,8582,0652,4822,6612,2201,8852,2042,9092,4631,7392,6002,1242,3871,7601,7061,7761,8171,7521,8191,7982,0601,6202,0272,4492,5031,3331,5651,5301,4771,1121,6141,8152,1381,9911,9252,3252,5323,2024,1843,83611,59310,98111,80412,96114,0043,6804,2706,8474,7143,4304,5117,6986,4995,1073,6704,36229,0182,0001,6011,9462214141437880000000000000000000000000
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,692
2,692
2,707
2,717
3,306
3,306
5,959
8,641
0
171,066
236,382
253,269
281,529
281,112
277,013
272,574
186,550
183,179
174,067
170,706
118,516
117,556
113,175
101,139
97,924
94,578
92,912
90,072
88,159
85,526
79,783
80,969
77,359
75,867
74,193
70,385
68,875
67,184
64,365
59,037
57,273
56,713
56,440
56,767
59,472
79,315
79,889
78,121
76,971
74,502
67,615
65,788
56,087
72,383
71,393
69,488
68,153
71,957
70,864
69,936
69,087
68,592
68,433
66,922
65,722
66,060
65,333
66,390
65,282
67,772
65,419
64,853
65,410
64,790
63,383
63,057
63,05763,38364,79065,41064,85365,41967,77265,28266,39065,33366,06065,72266,92268,43368,59269,08769,93670,86471,95768,15369,48871,39372,38356,08765,78867,61574,50276,97178,12179,88979,31559,47256,76756,44056,71357,27359,03764,36567,18468,87570,38574,19375,86777,35980,96979,78385,52688,15990,07292,91294,57897,924101,139113,175117,556118,516170,706174,067183,179186,550272,574277,013281,112281,529253,269236,382171,06608,6415,9593,3063,3062,7172,7072,6922,6920000000000000000000000000
       Property Plant Equipment 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,676
2,676
2,691
2,702
2,799
2,799
5,455
7,527
58,890
58,890
86,802
108,736
144,707
147,197
141,651
138,488
136,249
133,954
131,740
129,396
106,317
105,872
102,421
90,599
87,766
84,760
83,849
81,299
79,889
77,985
72,972
72,761
69,077
67,797
66,336
64,300
62,952
61,400
58,721
53,558
51,906
51,451
51,310
51,761
54,606
55,982
57,398
56,452
55,693
53,707
52,295
50,711
49,087
65,627
64,848
63,167
62,920
66,921
65,872
65,168
64,516
64,167
64,112
62,701
61,684
62,133
61,594
62,369
61,715
61,216
62,275
61,975
62,716
62,296
61,014
60,883
60,88361,01462,29662,71661,97562,27561,21661,71562,36961,59462,13361,68462,70164,11264,16764,51665,16865,87266,92162,92063,16764,84865,62749,08750,71152,29553,70755,69356,45257,39855,98254,60651,76151,31051,45151,90653,55858,72161,40062,95264,30066,33667,79769,07772,76172,97277,98579,88981,29983,84984,76087,76690,599102,421105,872106,317129,396131,740133,954136,249138,488141,651147,197144,707108,73686,80258,89058,8907,5275,4552,7992,7992,7022,6912,6762,6760000000000000000000000000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
27,611
27,611
37,819
35,146
30,954
30,954
33,984
33,984
9,715
9,715
5,154
5,154
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,568
5,218
4,882
4,993
4,993
0
0
4,993
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000004,993004,9934,9934,8825,2185,56800000000000000000000000005,1545,1549,7159,71533,98433,98430,95430,95435,14637,81927,61127,611000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
84,022
84,022
110,334
108,503
105,593
102,687
99,781
96,875
37,248
36,173
35,098
34,024
10,073
9,858
9,643
9,429
9,214
8,999
8,784
8,119
7,454
6,790
6,125
6,014
5,903
5,792
5,681
5,570
5,459
5,348
5,237
5,127
5,016
4,905
4,794
4,683
4,572
17,491
17,020
16,549
16,078
15,607
15,136
14,665
6,602
6,399
6,196
5,993
4,919
4,736
4,553
4,369
4,186
4,003
3,819
3,636
3,453
3,269
3,086
2,902
2,728
2,560
2,395
2,229
2,064
1,899
1,733
1,568
1,5681,7331,8992,0642,2292,3952,5602,7282,9023,0863,2693,4533,6363,8194,0034,1864,3694,5534,7364,9195,9936,1966,3996,60214,66515,13615,60716,07816,54917,02017,4914,5724,6834,7944,9055,0165,1275,2375,3485,4595,5705,6815,7925,9036,0146,1256,7907,4548,1198,7848,9999,2149,4299,6439,85810,07334,02435,09836,17337,24896,87599,781102,687105,593108,503110,33484,02284,022000000000000000000000000000000000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
16
16
15
508
503
503
1,114
112,176
137,632
149,580
144,060
136,822
133,915
135,362
134,086
50,301
49,225
42,327
41,310
12,199
11,684
10,754
10,540
10,158
9,818
9,063
8,773
8,270
7,541
6,811
8,208
8,282
8,070
7,857
6,085
5,923
5,784
5,644
5,479
5,367
5,262
5,130
5,006
4,866
23,333
22,491
21,669
21,278
20,795
184
412
398
357
349
328
314
300
439
399
19,706
422
502
585
585
658
653
1,119
839
0
749
0
0
0
0
0
0000074908391,11965365858558550242219,70639943930031432834935739841218420,79521,27821,66922,49123,3334,8665,0065,1305,2625,3675,4795,6445,7845,9236,0857,8578,0708,2828,2086,8117,5418,2708,7739,0639,81810,15810,54010,75411,68412,19941,31042,32749,22550,301134,086135,362133,915136,822144,060149,580137,632112,1761,11450350350815161600000000000000000000000000
> Total Liabilities 
0
0
0
0
23
25
27
28
29
30
32
32
32
32
32
32
32
33
32
37
37
40
41
42
45
6,755
6,755
7,910
9,130
9,208
9,208
4,239
5,407
81,282
81,282
89,612
106,346
117,592
104,445
100,552
81,103
74,441
47,756
45,072
51,880
57,310
61,626
59,446
59,759
55,032
58,142
63,512
53,630
39,602
56,362
63,655
66,686
68,364
58,943
54,219
63,775
58,237
53,807
46,474
45,200
42,415
40,341
41,395
57,512
49,079
56,556
50,393
32,535
46,279
53,482
52,708
52,529
55,803
86,817
87,054
84,164
82,106
92,276
95,653
83,821
79,021
89,039
70,223
57,326
63,913
78,662
77,191
77,450
98,267
101,436
107,567
110,237
79,137
65,030
63,481
65,483
65,48363,48165,03079,137110,237107,567101,43698,26777,45077,19178,66263,91357,32670,22389,03979,02183,82195,65392,27682,10684,16487,05486,81755,80352,52952,70853,48246,27932,53550,39356,55649,07957,51241,39540,34142,41545,20046,47453,80758,23763,77554,21958,94368,36466,68663,65556,36239,60253,63063,51258,14255,03259,75959,44661,62657,31051,88045,07247,75674,44181,103100,552104,445117,592106,34689,61281,28281,2825,4074,2399,2089,2089,1307,9106,7556,7554542414037373233323232323232323029282725230000
   > Total Current Liabilities 
0
0
0
0
23
25
27
28
29
30
32
32
32
32
32
32
32
33
32
37
37
40
41
42
45
5,858
5,858
7,027
8,303
8,402
8,402
3,899
4,422
62,449
62,449
61,607
83,607
85,742
79,807
74,915
55,414
52,742
30,151
28,591
36,859
44,502
49,688
49,401
52,533
48,435
51,861
56,527
48,132
33,836
50,767
58,153
59,156
60,528
51,964
47,280
56,880
51,667
47,920
36,444
39,607
36,755
35,192
36,034
52,165
43,251
48,940
42,330
27,395
40,984
48,881
47,864
47,683
51,855
67,818
68,414
66,133
64,293
70,937
64,373
52,843
47,971
57,897
47,100
34,556
42,683
56,648
55,856
48,876
70,178
74,281
80,896
84,445
53,612
39,654
39,166
41,419
41,41939,16639,65453,61284,44580,89674,28170,17848,87655,85656,64842,68334,55647,10057,89747,97152,84364,37370,93764,29366,13368,41467,81851,85547,68347,86448,88140,98427,39542,33048,94043,25152,16536,03435,19236,75539,60736,44447,92051,66756,88047,28051,96460,52859,15658,15350,76733,83648,13256,52751,86148,43552,53349,40149,68844,50236,85928,59130,15152,74255,41474,91579,80785,74283,60761,60762,44962,4494,4223,8998,4028,4028,3037,0275,8585,8584542414037373233323232323232323029282725230000
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,895
3,895
4,673
4,832
5,062
5,062
36
119
12,993
38,433
24,399
20,534
14,029
18,100
22,373
20,608
20,868
3,798
3,830
3,821
2,543
2,564
3,930
3,194
3,167
3,114
3,792
20,176
3,524
8,251
1,630
1,650
1,134
1,125
1,098
849
1,034
1,969
1,915
5,540
3,246
2,920
297
156
465
6,964
14,692
11,361
15,014
18,913
18,804
20,638
12,897
25,819
29,971
11,692
14,789
18,391
15,660
10,938
4,665
8,275
9,922
9,063
10,485
17,903
21,146
19,467
5,060
21,576
16,437
23,034
13,911
9,666
20,182
20,025
20,02520,1829,66613,91123,03416,43721,5765,06019,46721,14617,90310,4859,0639,9228,2754,66510,93815,66018,39114,78911,69229,97125,81912,89720,63818,80418,91315,01411,36114,6926,9644651562972,9203,2465,5401,9151,9691,0348491,0981,1251,1341,6501,6308,2513,52420,1763,7923,1143,1673,1943,9302,5642,5433,8213,8303,79820,86820,60822,37318,10014,02920,53424,39938,43312,993119365,0625,0624,8324,6733,8953,8950000000000000000000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
118
0
0
0
2,799
0
0
0
4,103
10,482
19,081
12,898
114
114
21,345
0
0
23,199
27,555
9,592
12,917
16,350
13,046
8,176
1,406
5,076
6,392
5,445
6,650
13,855
17,178
15,629
1,170
18,089
13,110
19,762
5,903
1,428
12,012
11,367
11,36712,0121,4285,90319,76213,11018,0891,17015,62917,17813,8556,6505,4456,3925,0761,4068,17613,04616,35012,9179,59227,55523,1990021,34511411412,89819,08110,4824,1030002,7990001180000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
2
2
1
1
2
2
0
0
0
0
0
0
2
0
0
0
0
0
0
1,169
1,169
1,357
1,541
1,617
1,617
1,489
2,010
10,136
10,136
13,643
31,149
40,225
35,379
31,634
19,178
14,710
12,265
14,895
18,652
22,342
19,531
18,383
23,193
17,358
24,945
34,175
14,338
16,377
24,880
28,644
29,063
27,537
24,424
20,487
25,036
18,461
22,182
17,666
16,984
13,822
15,790
15,736
21,062
15,852
19,495
14,595
7,075
11,756
13,905
15,661
14,424
11,618
20,091
15,484
17,864
21,876
25,132
21,901
17,631
18,180
25,836
17,096
13,773
16,462
26,944
26,105
21,436
26,255
25,794
28,419
25,269
20,728
16,298
15,950
17,351
17,35115,95016,29820,72825,26928,41925,79426,25521,43626,10526,94416,46213,77317,09625,83618,18017,63121,90125,13221,87617,86415,48420,09111,61814,42415,66113,90511,7567,07514,59519,49515,85221,06215,73615,79013,82216,98417,66622,18218,46125,03620,48724,42427,53729,06328,64424,88016,37714,33834,17524,94517,35823,19318,38319,53122,34218,65214,89512,26514,71019,17831,63435,37940,22531,14913,64310,13610,1362,0101,4891,6171,6171,5411,3571,1691,1690000002000000221122000000
       Other Current Liabilities 
0
0
0
0
23
25
25
26
28
29
30
30
32
32
32
32
32
33
30
37
37
40
41
42
45
794
209
77
451
1,723
191
1,855
1,717
13,880
13,783
23,474
30,376
21,102
17,940
12,800
8,275
10,199
6,115
5,428
6,987
13,102
21,128
21,038
20,788
10,582
19,183
9,848
9,710
9,872
9,424
6,293
6,961
8,864
7,688
11,199
10,422
9,553
7,875
8,261
10,458
9,747
8,705
8,618
9,454
8,923
8,907
7,859
6,874
4,423
6,075
4,747
4,848
3,833
4,153
4,398
5,513
4,911
4,392
5,096
5,750
6,307
6,731
4,612
4,040
3,654
3,402
4,312
4,897
4,313
5,160
5,680
6,238
1,909
1,985
182
-323
-3231821,9851,9096,2385,6805,1604,3134,8974,3123,4023,6544,0404,6126,7316,3075,7505,0964,3924,9115,5134,3984,1533,8334,8484,7476,0754,4236,8747,8598,9078,9239,4548,6188,7059,74710,4588,2617,8759,55310,42211,1997,6888,8646,9616,2939,4249,8729,7109,84819,18310,58220,78821,03821,12813,1026,9875,4286,11510,1998,27512,80017,94021,10230,37623,47413,78313,8801,7171,8551911,723451772097944542414037373033323232323230302928262525230000
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
0
0
0
0
0
0
897
897
883
826
807
807
341
985
0
18,833
28,005
22,739
31,850
24,638
25,637
25,689
21,699
17,605
16,481
15,021
12,808
11,938
10,045
7,226
6,597
6,281
6,985
5,498
5,766
5,595
5,502
7,530
7,836
6,979
6,939
6,895
6,570
5,887
10,030
5,593
5,660
5,149
5,361
5,347
5,828
7,616
8,063
5,140
5,295
4,601
4,844
4,846
3,948
18,999
18,640
18,031
17,813
21,339
31,280
30,978
31,050
31,142
23,123
22,770
21,230
22,014
21,335
28,574
28,089
27,155
26,671
25,792
25,525
25,376
24,315
24,064
24,06424,31525,37625,52525,79226,67127,15528,08928,57421,33522,01421,23022,77023,12331,14231,05030,97831,28021,33917,81318,03118,64018,9993,9484,8464,8444,6015,2955,1408,0637,6165,8285,3475,3615,1495,6605,59310,0305,8876,5706,8956,9396,9797,8367,5305,5025,5955,7665,4986,9856,2816,5977,22610,04511,93812,80815,02116,48117,60521,69925,68925,63724,63831,85022,73928,00518,83309853418078078268838978970000001000000000000000000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8,996
6,317
5,772
5,425
5,874
3,897
3,597
3,355
3,203
4,188
3,948
3,564
3,335
3,339
3,077
2,897
7,029
2,600
2,600
2,600
3,051
3,016
3,638
3,518
4,389
1,537
1,738
2,268
2,541
2,578
1,979
1,185
998
802
505
355
9,500
9,497
9,381
9,380
228
0
0
0
0
0
7,141
6,863
7,203
0
0
0
0
0
000007,2036,8637,141000002289,3809,3819,4979,5003555058029981,1851,9792,5782,5412,2681,7381,5374,3893,5183,6383,0163,0512,6002,6002,6007,0292,8973,0773,3393,3353,5643,9484,1883,2033,3553,5973,8975,8745,4255,7726,3178,99600000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
388
618
377
1,173
1,040
1,008
1,038
2,448
2,232
1,829
1,677
1,524
1,335
1,187
1,049
909
825
856
1,111
1,601
2,169
2,240
2,299
3,342
3,888
3,415
3,604
3,556
3,493
2,990
3,001
2,993
3,060
2,549
2,310
2,331
2,190
4,098
3,674
3,603
3,557
2,333
2,303
2,268
1,969
65
69
64
44
66
80
96
104
123
927
917
167
180
197
24
26
0
20
0
0
0
0
0
000002002624197180167917927123104968066446469651,9692,2682,3032,3333,5573,6033,6744,0982,1902,3312,3102,5493,0602,9933,0012,9903,4933,5563,6043,4153,8883,3422,2992,2402,1691,6011,1118568259091,0491,1871,3351,5241,6771,8292,2322,4481,0381,0081,0401,173377618388000000000000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
470
0
0
0
0
0
0
0
0
0000000047000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
0
-23
-25
-27
-28
-29
-30
-32
-32
-32
-32
-32
-32
-32
-33
-32
-37
-37
-40
-41
-42
-45
-3,425
-3,425
-5,009
-5,659
-5,314
-5,314
12,589
13,275
124,536
124,536
280,887
277,717
262,156
255,824
251,392
247,226
155,595
195,702
182,038
174,085
126,196
121,395
117,399
123,113
117,859
114,664
111,056
108,254
103,308
98,815
99,405
97,543
95,330
94,673
96,640
95,021
88,380
83,620
85,587
78,267
67,492
67,374
67,073
68,124
68,583
75,132
74,592
72,749
66,071
61,663
55,945
55,505
43,362
42,762
42,204
41,838
40,760
42,022
42,799
42,235
40,661
45,182
58,796
57,152
54,134
51,793
49,676
48,614
46,273
47,522
49,398
54,362
56,019
58,041
59,052
59,641
59,64159,05258,04156,01954,36249,39847,52246,27348,61449,67651,79354,13457,15258,79645,18240,66142,23542,79942,02240,76041,83842,20442,76243,36255,50555,94561,66366,07172,74974,59275,13268,58368,12467,07367,37467,49278,26785,58783,62088,38095,02196,64094,67395,33097,54399,40598,815103,308108,254111,056114,664117,859123,113117,399121,395126,196174,085182,038195,702155,595247,226251,392255,824262,156277,717280,887124,536124,53613,27512,589-5,314-5,314-5,659-5,009-3,425-3,425-45-42-41-40-37-37-32-33-32-32-32-32-32-32-32-30-29-28-27-25-230000
   Common Stock
0
2
0
0
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
32
2
2
10
0
23
35
35
35
35
48
48
76
76
96
96
96
96
97
97
97
107
107
107
107
107
107
140
140
140
140
14
14
14
14
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
16
16
16
16
16
16
16
17
17
17
17
17
18
20
20
20
20
20
21
21
21
22
22
22
22
22
22
22222222222221212120202020201817171717171616161616161615151515151515151515151515151515151514141414140140140140107107107107107107979797969696967676484835353535230102232222222222222222220020
   Retained Earnings Total Equity00000-346,962-348,377-349,14600000-333,221-343,473-342,263-340,296-339,293-339,822-340,776-339,211-338,313-337,295-336,253-323,844-323,061-316,945-312,107-305,126-302,919-302,139-308,466-308,764-309,636-309,162-308,785-297,991-290,378-291,993-286,978-281,807-279,993-281,853-280,810-277,064-274,666-275,070-270,311-264,433-260,495-256,264-252,404-246,680-240,09400000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-43
-44
0
-310
-310
-310
-552
-635
-635
-833
-956
-2,476
1,304
-6,957
-9,902
-13,021
-13,021
0
0
-27,981
-27,981
-2
2
-38,027
-38,027
0
0
-49,725
-49,725
0
0
-63,200
0
0
0
-70,922
-70,922
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000000000000000000-70,922-70,922000-63,20000-49,725-49,72500-38,027-38,0272-2-27,981-27,98100-13,021-13,021-9,902-6,9571,304-2,476-956-833-635-635-552-310-310-3100-44-430000000000000000000000
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
357,386
369,653
370,123
370,788
371,411
372,673
373,605
374,171
374,914
375,542
376,125
376,511
376,618
376,813
377,185
377,440
377,792
378,085
378,104
378,363
378,536
378,715
378,876
379,098
379,338
379,702
380,005
380,434
380,832
381,175
381,441
381,883
382,343
382,875
383,361
383,669
383,917
384,356
384,749
390,479
393,839
0
0
0
0
0
397,240
397,720
398,180
0
0
0
0
0
00000398,180397,720397,24000000393,839390,479384,749384,356383,917383,669383,361382,875382,343381,883381,441381,175380,832380,434380,005379,702379,338379,098378,876378,715378,536378,363378,104378,085377,792377,440377,185376,813376,618376,511376,125375,542374,914374,171373,605372,673371,411370,788370,123369,653357,38600000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000-1,842-1,842-1,842-1,842-1,842-1,842-1,842-1,842-1,842-1,842-1,842-1,842-1,842-1,842-1,842-1,842-1,842-1,842-1,842-1,842-1,842-1,8420000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-29
0
0
-8
760
428
804
856
1,896
1,261
18,491
18,493
0
133,033
296,127
296,352
297,222
298,040
299,033
299,811
300,779
355,000
355,519
355,861
356,545
356,924
357,386
369,653
370,123
370,788
371,411
372,673
373,605
374,171
374,914
375,542
376,125
376,511
376,618
376,813
375,343
375,598
375,950
376,243
376,262
376,521
376,694
376,873
377,034
377,256
377,496
377,860
378,163
378,592
378,990
379,333
379,599
380,041
380,501
381,033
381,519
381,827
382,075
382,514
382,907
388,637
391,997
392,458
393,530
393,593
394,179
394,888
395,398
395,878
396,338
396,908
397,494
398,006
398,535
399,050
399,050398,535398,006397,494396,908396,338395,878395,398394,888394,179393,593393,530392,458391,997388,637382,907382,514382,075381,827381,519381,033380,501380,041379,599379,333378,990378,592378,163377,860377,496377,256377,034376,873376,694376,521376,262376,243375,950375,598375,343376,813376,618376,511376,125375,542374,914374,171373,605372,673371,411370,788370,123369,653357,386356,924356,545355,861355,519355,000300,779299,811299,033298,040297,222296,352296,127133,033018,49318,4911,2611,896856804428760-800-29000000000000000000000



5.4. Balance Sheets

Currency in USD. All numbers in thousands.