Biglari Holdings Inc(NYSE:BH)
Biglari Holdings Inc., through its subsidiaries, primarily operates and franchises restaurants in the United States. The company owns, operates, and franchises restaurants under the Steak n Shake and Western Sizzlin names. As of December 31, 2020, it operated 194 Steak n Shake traditional franchise ...
Website: http://www.biglariholdings.com
Founded: 1934
Full Time Employees: 10,906
Sector: Consumer Cyclical
Industry: Restaurants
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenues | |||||||||||||||||||||||||||||||
restaurant operations | 71,741,000 | 72,011,000 | 64,349,000 | 62,592,000 | 62,384,000 | 64,475,000 | 61,996,000 | 63,351,000 | 61,886,000 | 64,491,000 | 61,129,000 | 61,960,000 | 59,437,000 | 60,324,000 | 59,847,000 | 74,866,000 | 59,144,000 | 67,326,000 | 69,954,000 | 78,084,000 | 79,674,000 | 78,764,000 | 114,144,000 | 131,273,000 | 145,111,000 | 160,061,000 | 173,775,000 | 186,121,000 | 195,041,000 | 200,594,000 | 193,934,000 |
insurance premiums and other | 19,179,000 | 18,823,000 | 19,349,000 | 19,019,000 | 18,247,000 | 17,694,000 | 17,733,000 | 16,872,000 | 16,624,000 | 17,547,000 | 16,229,000 | 16,795,000 | 16,312,000 | 16,354,000 | 15,079,000 | 14,880,000 | 14,723,000 | 14,387,000 | 14,619,000 | 13,987,000 | 14,413,000 | 14,605,000 | 9,674,000 | 7,778,000 | 7,681,000 | 7,417,000 | 7,207,000 | 7,298,000 | 7,038,000 | 6,745,000 | 6,547,000 |
oil and gas | 7,372,000 | 7,498,000 | 9,930,000 | 9,190,000 | 9,574,000 | 8,671,000 | 9,510,000 | 9,948,000 | 12,159,000 | 10,741,000 | 12,223,000 | 18,914,000 | 14,380,000 | 14,440,000 | 9,812,000 | 8,694,000 | 7,353,000 | 8,365,000 | 8,592,000 | 6,701,000 | 6,029,000 | 2,151,000 | 11,374,000 | 17,936,000 | 6,500,000 | ||||||
licensing and media | 1,446,000 | 2,287,000 | 1,407,000 | 314,000 | 202,000 | 301,000 | 212,000 | 494,000 | 268,000 | 761,000 | 595,000 | 789,000 | 1,905,000 | 1,249,000 | 634,000 | ||||||||||||||||
total revenues | 99,738,000 | 100,619,000 | 95,035,000 | 91,115,000 | 90,407,000 | 91,141,000 | 89,451,000 | 68,663,250 | 90,937,000 | 93,540,000 | 90,176,000 | ||||||||||||||||||||
yoy | 10.32% | 10.40% | 6.24% | 32.70% | -0.58% | -2.56% | -0.80% | ||||||||||||||||||||||||
qoq | -0.88% | 5.88% | 4.30% | 0.78% | -0.81% | 1.89% | 30.27% | -24.49% | -2.78% | 3.73% | |||||||||||||||||||||
costs and expenses | |||||||||||||||||||||||||||||||
restaurant cost of sales | 41,838,000 | 40,039,000 | 37,758,000 | 35,930,000 | 36,212,000 | 36,886,000 | 34,421,000 | 33,531,000 | 36,789,000 | 34,928,000 | 32,738,000 | 32,795,000 | 36,162,000 | 35,955,000 | 35,352,000 | 38,194,000 | 41,694,000 | 41,987,000 | 45,616,000 | 51,918,000 | 54,062,000 | 50,759,000 | 89,916,000 | 103,352,000 | 113,398,000 | 131,750,000 | 152,449,000 | 156,329,000 | 161,218,000 | 160,559,000 | 158,350,000 |
insurance losses and underwriting expenses | 13,195,000 | 15,932,000 | 17,052,000 | 16,166,000 | 14,397,000 | 15,745,000 | 15,063,000 | 13,527,000 | 12,964,000 | 13,267,000 | 13,013,000 | 13,836,000 | 13,245,000 | 13,793,000 | 13,774,000 | 11,361,000 | 10,672,000 | 9,915,000 | 11,146,000 | 10,355,000 | 11,290,000 | 11,264,000 | 6,312,000 | 5,869,000 | 5,242,000 | 5,498,000 | 5,625,000 | 5,284,000 | 5,146,000 | 4,473,000 | 5,928,000 |
oil and gas production costs | 3,245,000 | 2,880,000 | 4,046,000 | 3,430,000 | 4,425,000 | 4,282,000 | 4,499,000 | 4,611,000 | 3,771,000 | 3,512,000 | 5,471,000 | 6,090,000 | 4,090,000 | 3,843,000 | 3,819,000 | 3,513,000 | 2,050,000 | 2,494,000 | 2,413,000 | 2,130,000 | 2,171,000 | 1,323,000 | 3,076,000 | 4,664,000 | 2,595,000 | ||||||
licensing and media costs | 2,396,000 | 2,421,000 | 1,651,000 | 578,000 | 432,000 | 523,000 | 503,000 | 413,000 | 476,000 | 499,000 | 452,000 | 720,000 | 345,000 | 677,000 | 953,000 | ||||||||||||||||
selling, general and administrative | 20,423,000 | 22,853,000 | 21,367,000 | 19,233,000 | 19,510,000 | 18,653,000 | 18,275,000 | 22,415,000 | 18,315,000 | 19,009,000 | 17,263,000 | 22,333,000 | 15,469,000 | 16,582,000 | 16,224,000 | 25,170,000 | 16,889,000 | 18,419,000 | 15,540,000 | 15,673,000 | 19,902,000 | 19,212,000 | 21,573,000 | 18,279,000 | 22,930,000 | 26,423,000 | 34,891,000 | 34,998,000 | 32,311,000 | 32,950,000 | 32,650,000 |
gain on sale of oil and gas properties | -95,000 | -794,000 | -9,323,000 | -54,000 | -16,165,000 | -481,000 | |||||||||||||||||||||||||
impairments | 1,251,000 | 1,000,000 | 107,000 | 1,566,000 | 752,000 | 853,000 | 776,000 | 3,500,000 | 20,000 | 4,076,000 | 261,000 | 298,000 | 1,829,000 | 3,698,000 | 7,819,000 | 10,300,000 | 769,000 | 5,079,000 | |||||||||||||
depreciation, depletion, and amortization | 9,545,000 | 10,272,000 | 10,257,000 | 10,083,000 | 10,585,000 | 9,122,000 | 10,053,000 | 9,334,000 | 9,611,000 | 10,094,000 | 9,940,000 | 12,316,000 | 8,456,000 | 7,800,000 | 7,871,000 | ||||||||||||||||
interest expense on leases | 1,508,000 | 1,240,000 | 1,333,000 | 1,345,000 | 1,353,000 | 1,349,000 | 1,314,000 | 1,244,000 | 1,262,000 | 1,301,000 | 1,307,000 | 1,324,000 | 1,372,000 | 1,385,000 | 1,420,000 | 1,462,000 | 1,537,000 | ||||||||||||||
interest expense on borrowings | 829,000 | 852,000 | 79,250 | 275,000 | 42,000 | 117,250 | 262,000 | 40,000 | 167,000 | 16,750 | 67,000 | ||||||||||||||||||||
total costs and expenses | 92,884,000 | 96,946,000 | 85,041,000 | 60,581,500 | 87,135,000 | 71,437,000 | 83,754,000 | 58,817,250 | 70,639,000 | 83,503,000 | 81,127,000 | ||||||||||||||||||||
other income | |||||||||||||||||||||||||||||||
investment gains | 1,491,000 | 2,925,000 | -1,585,000 | -3,389,000 | 4,740,000 | -2,729,000 | 1,713,000 | 2,935,000 | -4,715,000 | 353,000 | 3,638,000 | 791,000 | -849,000 | -3,560,000 | 225,000 | -64,000 | 4,534,000 | -1,150,000 | 3,081,000 | 1,781,000 | 354,000 | 1,509,000 | |||||||||
investment partnership gains | -15,897,000 | 58,504,000 | -49,592,000 | -18,467,000 | 35,314,000 | -79,890,000 | 21,985,000 | 43,947,000 | -89,599,000 | -7,496,000 | 72,588,000 | 6,291,000 | 29,658,000 | -105,241,000 | -6,661,000 | -16,391,000 | -20,231,000 | -34,191,000 | 81,766,000 | 46,244,000 | 27,218,000 | 59,248,000 | -175,742,000 | 8,332,000 | 1,449,000 | 34,198,000 | 34,154,000 | 64,265,000 | -19,008,000 | -8,341,000 | 3,495,000 |
total other income | -14,406,000 | 61,429,000 | -51,177,000 | -21,856,000 | 40,054,000 | -82,619,000 | 23,698,000 | 46,882,000 | -94,314,000 | -7,143,000 | 76,226,000 | 7,082,000 | 28,809,000 | -108,801,000 | -6,436,000 | -175,670,000 | 3,318,000 | -3,575,000 | 29,045,000 | 29,087,000 | 59,328,000 | -23,966,000 | -13,390,000 | -1,445,000 | |||||||
earnings before income taxes | -7,552,000 | 65,102,000 | -41,183,000 | -17,960,000 | 43,326,000 | -62,915,000 | 29,395,000 | 50,694,000 | -74,016,000 | 2,894,000 | 85,275,000 | 12,294,000 | 41,637,000 | -96,489,000 | -469,000 | -9,578,000 | -14,943,000 | -26,935,000 | 93,723,000 | 47,566,000 | 26,718,000 | 57,230,000 | -181,715,000 | 16,340,000 | -631,000 | 27,870,000 | 11,562,000 | 52,697,000 | -24,902,000 | -8,429,000 | -2,611,000 |
income tax benefit | -2,261,000 | 14,171,000 | -7,908,000 | -7,687,000 | 11,201,000 | -14,725,000 | 6,054,000 | -17,502,000 | 1,018,000 | 19,738,000 | 2,560,000 | 9,598,000 | -22,709,000 | -171,000 | -797,000 | ||||||||||||||||
net earnings | -5,291,000 | 50,931,000 | -33,275,000 | -10,273,000 | 32,125,000 | -48,190,000 | 22,579,000 | 44,640,000 | -56,514,000 | 1,876,000 | 65,537,000 | 9,734,000 | 32,039,000 | -73,780,000 | -298,000 | -4,823,000 | -10,669,000 | -20,737,000 | 71,707,000 | 36,329,000 | 21,101,000 | 42,466,000 | -137,885,000 | 13,605,000 | -17,000 | 21,974,000 | 9,818,000 | 42,448,000 | -13,703,000 | -7,539,000 | -1,814,000 |
yoy | -116.47% | -205.69% | -247.37% | -123.01% | -156.84% | -2668.76% | -65.55% | 358.60% | -276.39% | -102.54% | -22092.28% | -301.82% | -400.30% | 255.79% | -100.42% | -113.28% | -150.56% | -148.83% | -152.00% | 167.03% | -124223.53% | 93.26% | -1504.41% | -67.95% | -99.88% | -391.47% | -641.23% | ||||
qoq | -110.39% | -253.06% | 223.91% | -131.98% | -166.66% | -313.43% | -49.42% | -178.99% | -3112.47% | -97.14% | 573.28% | -69.62% | -143.43% | 24658.39% | -93.82% | -54.79% | -48.55% | -128.92% | 97.38% | 72.17% | -50.31% | -130.80% | -1113.49% | -80129.41% | -100.08% | 123.81% | -76.87% | -409.77% | 81.76% | 315.60% | |
net income margin % | -5.30% | 50.62% | -35.01% | -11.27% | 35.53% | -52.87% | 25.24% | 65.01% | -62.15% | 2.01% | 72.68% | Infinity% | Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | -Infinity% | Infinity% | -Infinity% | Infinity% | Infinity% | Infinity% | -Infinity% | -Infinity% | -Infinity% |
net earnings per average equivalent class a share * | -20,380 | 194,570 | 5,787.5 | 114,770 | -171,890 | 8,860 | -195,550 | 6,640 | |||||||||||||||||||||||
interest expense on debt | 900,000 | ||||||||||||||||||||||||||||||
net earnings per average equivalent class a share* | -126,400 | 79,560 | 222,280 | ||||||||||||||||||||||||||||
earnings attributable to noncontrolling interest | -60,000 | 651,000 | -321,000 | 34,000 | |||||||||||||||||||||||||||
net earnings attributable to biglari holdings inc. shareholders | -10,273,000 | 32,125,000 | -48,190,000 | 22,579,000 | 44,640,000 | -56,514,000 | 1,936,000 | 64,886,000 | 10,055,000 | 32,005,000 | |||||||||||||||||||||
income tax expense | 6,816,000 | 2,886,000 | -4,274,000 | -6,198,000 | 22,016,000 | 11,237,000 | 5,617,000 | 14,764,000 | -43,830,000 | 2,735,000 | -614,000 | 5,896,000 | 1,744,000 | 10,249,000 | -11,199,000 | -890,000 | |||||||||||||||
gain on sale — oil and gas properties | -3,390,750 | -13,563,000 | |||||||||||||||||||||||||||||
cost and expenses | |||||||||||||||||||||||||||||||
net earnings per equivalent class a share * | 32,870 | 109,130 | -244,370 | -980 | 111,704.21 | -33.74 | -64.04 | 223.29 | 103.26 | 60.07 | 121.51 | -400.37 | 39.6 | -0.05 | 63.5 | 28.36 | 121.83 | -39.5 | -21.73 | -5.15 | |||||||||||
interest expense on note payable | |||||||||||||||||||||||||||||||
interest expense | 1,412,000 | 2,741,000 | 3,884,000 | 3,743,000 | 3,635,000 | -2,474,000 | -3,144,000 | -3,090,000 | -3,150,000 | -3,058,000 | -3,058,000 | -2,967,000 | -2,898,000 | -2,754,000 | |||||||||||||||||
media and licensing | 673,750 | 863,000 | 709,000 | 1,123,000 | 874,000 | 1,719,000 | 982,000 | 508,000 | 1,433,000 | 924,000 | |||||||||||||||||||||
revenues - sum | 66,789,500 | 82,083,000 | 90,787,000 | 94,288,000 | 99,646,000 | 101,835,000 | 96,502,000 | 135,700,000 | 158,420,000 | 160,216,000 | 168,343,000 | 181,859,000 | 195,348,000 | 203,582,000 | 208,739,000 | 202,225,000 | |||||||||||||||
media and licensing costs | 437,250 | 880,000 | 389,000 | 480,000 | 372,750 | 548,000 | 437,000 | 506,000 | 525,750 | 514,000 | |||||||||||||||||||||
depreciation and amortization | 5,559,750 | 7,682,000 | 7,379,000 | 7,178,000 | 6,071,000 | 7,275,000 | 6,947,000 | 10,062,000 | 5,206,000 | 5,471,000 | 4,778,000 | 4,778,000 | 4,816,000 | 4,946,000 | |||||||||||||||||
interest expense on notes payable | 280,250 | ||||||||||||||||||||||||||||||
cost and expenses - sum | 62,280,500 | 81,329,000 | 82,381,000 | 85,412,000 | 94,392,000 | 102,689,000 | 101,396,000 | 141,745,000 | 145,398,000 | 157,272,000 | 169,518,000 | 199,384,000 | 201,979,000 | 204,518,000 | 203,778,000 | 203,391,000 | |||||||||||||||
other income - sum | 8,452,250 | -15,697,000 | -35,341,000 | 84,847,000 | -20,425,000 | 27,572,000 | 62,124,000 | ||||||||||||||||||||||||
earnings per share | |||||||||||||||||||||||||||||||
gain on debt extinguishment | 1,428,250 | 1,367,000 | 4,346,000 | ||||||||||||||||||||||||||||
interest on finance leases and obligations | -1,800,000 | -1,870,000 | -1,934,000 | -2,003,000 | -2,009,000 | ||||||||||||||||||||||||||
depreciation, depletion and amortization | 4,547,750 | 7,514,000 | |||||||||||||||||||||||||||||
media advertising and other | 865,000 | 877,000 | 1,929,000 | 1,503,000 | 1,400,000 | 1,744,000 | |||||||||||||||||||||||||
media cost of sales | 641,000 | 948,000 | 590,000 | 1,065,000 | 980,000 | 1,517,000 | |||||||||||||||||||||||||
interest on obligations under leases | -1,879,000 | -1,991,000 | -2,151,000 | -2,186,000 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||||||||||||||
current assets: | |||||||||||||||||||||||||||||||||
cash and cash equivalents | 200,075,000 | 268,782,000 | 272,485,000 | 32,766,000 | 28,664,000 | 30,709,000 | 29,891,000 | 26,897,000 | 34,536,000 | 28,066,000 | 33,993,000 | 30,881,000 | 39,363,000 | 37,467,000 | 64,842,000 | 40,512,000 | 45,777,000 | 42,349,000 | 27,795,000 | 28,212,000 | 28,438,000 | 24,503,000 | 33,164,000 | 36,438,000 | 33,281,000 | 67,772,000 | 19,058,000 | 27,662,000 | 31,093,000 | 48,557,000 | 48,345,000 | 48,411,000 | 45,444,000 |
investments | 114,187,000 | 69,050,000 | 96,684,000 | 104,541,000 | 106,667,000 | 102,975,000 | 102,902,000 | 93,619,000 | 97,725,000 | 91,879,000 | 84,365,000 | 88,259,000 | 79,652,000 | 69,466,000 | 70,032,000 | 71,771,000 | 87,150,000 | 83,061,000 | 99,006,000 | 96,094,000 | 99,427,000 | 94,861,000 | 85,082,000 | 84,785,000 | 81,252,000 | 44,856,000 | 43,766,000 | 41,476,000 | 40,718,000 | 33,860,000 | 27,790,000 | 24,348,000 | 24,157,000 |
receivables | 24,942,000 | 23,283,000 | 21,239,000 | 21,082,000 | 22,506,000 | 25,184,000 | 21,384,000 | 19,169,000 | 24,198,000 | 22,241,000 | 25,783,000 | 22,582,000 | 27,044,000 | 29,375,000 | 25,826,000 | 26,942,000 | 22,427,000 | 28,508,000 | 23,885,000 | 17,706,000 | 16,438,000 | 19,185,000 | 16,151,000 | 18,066,000 | 17,440,000 | 21,640,000 | 16,460,000 | 8,833,000 | 8,864,000 | 15,743,000 | 13,486,000 | 11,253,000 | 12,187,000 |
inventories | 3,520,000 | 3,769,000 | 3,934,000 | 4,371,000 | 4,233,000 | 4,031,000 | 3,859,000 | 3,587,000 | 3,565,000 | 2,980,000 | 3,457,000 | 3,597,000 | 3,755,000 | 3,851,000 | 3,704,000 | 3,458,000 | 4,376,000 | 3,803,000 | 3,102,000 | 3,523,000 | 2,590,000 | 2,737,000 | 2,908,000 | 3,019,000 | 4,001,000 | 4,674,000 | 4,651,000 | 5,166,000 | 6,544,000 | 7,537,000 | 6,558,000 | 6,999,000 | 7,312,000 |
other current assets | 13,486,000 | 13,642,000 | 9,803,000 | 11,521,000 | 9,462,000 | 7,716,000 | 7,183,000 | 7,882,000 | 8,410,000 | 7,385,000 | 7,722,000 | 7,757,000 | 13,542,000 | 10,495,000 | 13,147,000 | 7,744,000 | 8,067,000 | 7,088,000 | 6,763,000 | 6,744,000 | 6,763,000 | 6,492,000 | 5,622,000 | 7,213,000 | 6,809,000 | 6,449,000 | 6,042,000 | 4,610,000 | 5,374,000 | 9,236,000 | 8,985,000 | 9,166,000 | 9,299,000 |
total current assets | 356,210,000 | 378,526,000 | 404,145,000 | 174,281,000 | 171,532,000 | 170,615,000 | 165,219,000 | 151,154,000 | 168,434,000 | 152,551,000 | 155,320,000 | 153,076,000 | 163,356,000 | 150,654,000 | 177,551,000 | 150,427,000 | 167,797,000 | 164,809,000 | 160,551,000 | 152,279,000 | 153,656,000 | 147,778,000 | 142,927,000 | 149,521,000 | 142,783,000 | 145,391,000 | 89,977,000 | 87,747,000 | 92,593,000 | 114,933,000 | 105,164,000 | 100,177,000 | 98,399,000 |
property and equipment | 367,816,000 | 366,607,000 | 368,134,000 | 365,262,000 | 370,394,000 | 376,155,000 | 380,622,000 | 381,078,000 | 377,363,000 | 380,491,000 | 383,766,000 | 388,777,000 | 392,904,000 | 400,725,000 | 414,497,000 | 343,878,000 | 347,609,000 | 349,351,000 | 352,822,000 | 340,710,000 | 317,432,000 | 316,122,000 | 320,966,000 | 328,758,000 | 337,625,000 | 350,627,000 | 355,489,000 | 296,694,000 | 296,513,000 | 274,716,000 | 281,605,000 | 287,791,000 | 291,625,000 |
operating lease assets | 42,420,000 | 40,052,000 | 39,596,000 | 35,506,000 | 33,758,000 | 34,011,000 | 33,637,000 | 34,601,000 | 34,073,000 | 32,215,000 | 33,547,000 | 33,678,000 | 33,532,000 | 34,739,000 | 38,539,000 | 40,432,000 | 40,540,000 | 42,538,000 | 44,598,000 | 40,299,000 | 41,015,000 | 42,832,000 | 46,345,000 | 53,403,000 | 57,209,000 | 59,719,000 | 65,939,000 | 66,372,000 | 66,201,000 | ||||
goodwill and other intangible assets | 76,080,000 | 76,239,000 | 76,244,000 | 75,613,000 | 75,845,000 | 75,540,000 | 76,642,000 | 76,444,000 | 76,656,000 | 76,672,000 | 75,933,000 | 76,379,000 | 76,854,000 | 77,179,000 | 77,376,000 | 77,273,000 | 75,656,000 | 75,307,000 | 78,780,000 | 67,227,000 | 67,820,000 | 67,806,000 | 68,304,000 | 68,524,000 | 66,774,000 | ||||||||
investment partnerships | 165,493,000 | 154,275,000 | 179,160,000 | 202,893,000 | 169,135,000 | 201,727,000 | 201,591,000 | 158,731,000 | 220,757,000 | 199,103,000 | 169,417,000 | 228,736,000 | 230,843,000 | 155,794,000 | 144,864,000 | 151,753,000 | 242,368,000 | 250,399,000 | 273,089,000 | 311,878,000 | 356,795,000 | 419,550,000 | 383,670,000 | 369,129,000 | 318,689,000 | 505,542,000 | 561,479,000 | 622,066,000 | 591,520,000 | 557,480,000 | 496,655,000 | 534,794,000 | 545,939,000 |
other assets | 10,278,000 | 9,681,000 | 12,224,000 | 9,393,000 | 8,628,000 | 8,309,000 | 8,202,000 | 7,949,000 | 8,048,000 | 8,302,000 | 8,678,000 | 9,073,000 | 9,911,000 | 10,012,000 | 10,761,000 | 10,483,000 | 10,686,000 | 10,700,000 | 11,132,000 | 11,353,000 | 13,715,000 | 14,025,000 | 14,037,000 | 12,700,000 | 12,542,000 | 10,641,000 | 13,839,000 | 13,970,000 | 14,070,000 | 14,198,000 | 22,287,000 | 17,201,000 | 17,846,000 |
total assets | 1,018,297,000 | 1,025,383,000 | 1,079,498,000 | 863,579,000 | 829,060,000 | 866,133,000 | 865,116,000 | 809,053,000 | 885,317,000 | 849,422,000 | 827,172,000 | 889,996,000 | 907,218,000 | 828,474,000 | 862,145,000 | 773,352,000 | 885,854,000 | 894,807,000 | 919,371,000 | 933,895,000 | 959,886,000 | 1,017,968,000 | 983,601,000 | 988,818,000 | 947,628,000 | 1,139,309,000 | 1,153,950,000 | 1,154,669,000 | 1,128,703,000 | 1,029,493,000 | 974,015,000 | 1,008,487,000 | 1,020,583,000 |
liabilities and shareholders’ equity | |||||||||||||||||||||||||||||||||
liabilities | |||||||||||||||||||||||||||||||||
current liabilities: | |||||||||||||||||||||||||||||||||
accounts payable and accrued expenses | 66,172,000 | 72,946,000 | 70,987,000 | 56,418,000 | 64,085,000 | 63,381,000 | 66,694,000 | 60,126,000 | 72,811,000 | 66,743,000 | 78,997,000 | 73,376,000 | 79,244,000 | 78,616,000 | 101,503,000 | 94,176,000 | 99,761,000 | 100,467,000 | 100,898,000 | 99,974,000 | 120,304,000 | 118,821,000 | 117,888,000 | 129,460,000 | 133,840,000 | 121,079,000 | 138,822,000 | 130,442,000 | 121,500,000 | 117,265,000 | 107,423,000 | 110,878,000 | 106,708,000 |
loss and loss adjustment expenses | 18,755,000 | 18,220,000 | 17,982,000 | 17,250,000 | 15,281,000 | 15,695,000 | 16,013,000 | 15,168,000 | 14,086,000 | 14,680,000 | 16,805,000 | 14,613,000 | 14,712,000 | 14,443,000 | 14,609,000 | 13,401,000 | 13,669,000 | ||||||||||||||||
unearned premiums | 18,520,000 | 17,813,000 | 18,224,000 | 18,412,000 | 18,176,000 | 17,236,000 | 15,711,000 | 15,496,000 | 14,939,000 | 14,334,000 | 14,316,000 | 14,320,000 | 13,445,000 | 12,495,000 | 12,493,000 | 12,377,000 | 11,875,000 | 11,667,000 | 11,303,000 | 11,507,000 | |||||||||||||
current portion of lease obligations | 12,609,000 | 13,946,000 | 14,331,000 | 15,054,000 | 15,071,000 | 14,449,000 | 14,359,000 | 14,406,000 | 14,519,000 | 14,855,000 | 15,206,000 | 15,470,000 | 16,109,000 | 16,981,000 | 17,093,000 | 17,019,000 | 17,057,000 | 16,898,000 | 17,230,000 | 16,776,000 | 14,850,000 | ||||||||||||
current portion of note payable and lines of credit | 28,262,000 | 33,070,000 | 20,916,000 | ||||||||||||||||||||||||||||||
total current liabilities | 144,318,000 | 155,995,000 | 142,960,000 | 126,087,000 | 150,314,000 | 147,316,000 | 112,045,000 | 105,773,000 | 118,282,000 | 111,100,000 | 141,605,000 | 121,446,000 | 130,812,000 | 134,897,000 | 145,702,000 | 138,284,000 | 143,136,000 | 143,641,000 | 142,832,000 | 141,926,000 | 135,154,000 | 288,447,000 | 288,190,000 | 301,593,000 | 310,210,000 | 139,817,000 | 157,589,000 | 149,284,000 | 140,553,000 | 122,985,000 | 113,481,000 | 117,174,000 | 113,232,000 |
lease obligations | 105,165,000 | 97,701,000 | 97,007,000 | 91,384,000 | 89,361,000 | 90,739,000 | 91,989,000 | 92,906,000 | 91,912,000 | 86,389,000 | 88,447,000 | 89,599,000 | 90,135,000 | 91,844,000 | 95,980,000 | 99,395,000 | 101,156,000 | 104,479,000 | 107,949,000 | 105,608,000 | 109,063,000 | ||||||||||||
note payable and lines of credit | 211,676,000 | 213,920,000 | 214,914,000 | ||||||||||||||||||||||||||||||
deferred taxes | 21,509,000 | 18,029,000 | 28,096,000 | 40,768,000 | 20,276,000 | 29,393,000 | 35,194,000 | 26,254,000 | 41,801,000 | 37,939,000 | 25,401,000 | 48,201,000 | 49,809,000 | 31,343,000 | 28,515,000 | 17,765,000 | 41,763,000 | 46,533,000 | 57,910,000 | 60,909,000 | 64,649,000 | 41,346,000 | 30,130,000 | 28,798,000 | 15,689,000 | 54,230,000 | 56,562,000 | 74,952,000 | 79,699,000 | 86,871,000 | 76,568,000 | 86,048,000 | 89,387,000 |
asset retirement obligations | 15,700,000 | 15,542,000 | 15,736,000 | 15,549,000 | 15,368,000 | 15,218,000 | 14,777,000 | 14,593,000 | 14,402,000 | 14,316,000 | 14,216,000 | 14,297,000 | 14,240,000 | 14,068,000 | 14,721,000 | 10,653,000 | 10,520,000 | 10,389,000 | 10,314,000 | 10,183,000 | 10,147,000 | 10,022,000 | 9,896,000 | 9,772,000 | 9,652,000 | 10,447,000 | |||||||
other liabilities | 769,000 | 767,000 | 506,000 | 505,000 | 505,000 | 506,000 | 348,000 | 348,000 | 348,000 | 348,000 | 99,000 | 99,000 | 1,024,000 | 754,000 | 1,819,000 | 1,519,000 | 1,982,000 | 2,069,000 | 1,800,000 | 1,777,000 | 1,733,000 | 1,680,000 | 1,203,000 | 1,685,000 | 1,976,000 | 2,064,000 | 13,754,000 | 1,908,000 | 2,481,000 | 9,181,000 | 10,165,000 | 10,509,000 | 11,269,000 |
total liabilities | 499,137,000 | 501,954,000 | 499,219,000 | 274,293,000 | 289,224,000 | 293,172,000 | 263,353,000 | 239,874,000 | 266,745,000 | 250,092,000 | 269,768,000 | 273,642,000 | 286,020,000 | 272,906,000 | 316,737,000 | 267,616,000 | 298,557,000 | 307,111,000 | 320,805,000 | 320,403,000 | 320,746,000 | 453,140,000 | 445,383,000 | 466,268,000 | 468,438,000 | 523,011,000 | 552,430,000 | 552,307,000 | 547,349,000 | 459,038,000 | 445,597,000 | 465,757,000 | 468,876,000 |
shareholders’ equity | |||||||||||||||||||||||||||||||||
common stock | 1,147,000 | 1,138,000 | 1,138,000 | 1,138,000 | 1,138,000 | 1,138,000 | 1,138,000 | 1,138,000 | 1,138,000 | 1,138,000 | 1,138,000 | 1,138,000 | 1,138,000 | 1,138,000 | 1,138,000 | 1,138,000 | 1,138,000 | 1,138,000 | 1,138,000 | 1,138,000 | 1,138,000 | 1,138,000 | 1,138,000 | 1,138,000 | 1,138,000 | 1,138,000 | 1,138,000 | 1,138,000 | 1,138,000 | 1,138,000 | 1,138,000 | 1,138,000 | 1,071,000 |
additional paid-in capital | 400,505,000 | 385,594,000 | 385,594,000 | 385,594,000 | 385,594,000 | 385,594,000 | 385,594,000 | 385,594,000 | 385,594,000 | 385,594,000 | 385,594,000 | 385,594,000 | 381,788,000 | 381,788,000 | 381,788,000 | 381,788,000 | 381,788,000 | 381,788,000 | 381,788,000 | 381,788,000 | 381,788,000 | 381,788,000 | 381,788,000 | 381,788,000 | 381,788,000 | 381,788,000 | 381,904,000 | 381,904,000 | 381,904,000 | 381,904,000 | 381,904,000 | 381,904,000 | 381,975,000 |
retained earnings | 575,680,000 | 590,211,000 | 640,064,000 | 645,355,000 | 594,424,000 | 627,699,000 | 637,972,000 | 605,847,000 | 654,037,000 | 631,458,000 | 586,818,000 | 643,332,000 | 641,396,000 | 576,510,000 | 566,455,000 | 534,450,000 | 608,230,000 | 608,528,000 | 613,351,000 | 624,020,000 | 644,757,000 | 573,050,000 | 536,721,000 | 515,620,000 | 473,154,000 | 611,039,000 | 597,434,000 | 597,451,000 | 575,477,000 | 564,160,000 | 521,712,000 | 535,415,000 | 563,780,000 |
accumulated other comprehensive loss | -1,570,000 | -1,350,000 | -1,372,000 | -1,392,000 | -2,402,000 | -2,872,000 | -2,179,000 | -2,667,000 | -2,549,000 | -2,518,000 | -2,780,000 | -2,458,000 | -2,790,000 | -3,777,000 | -3,159,000 | -2,138,000 | -1,907,000 | -1,909,000 | -1,860,000 | -1,975,000 | -1,531,000 | -1,976,000 | -2,320,000 | -3,122,000 | -2,810,000 | -3,252,000 | -2,624,000 | -2,820,000 | -2,516,000 | -2,245,000 | -2,107,000 | -966,000 | |
treasury stock | -456,602,000 | -452,164,000 | -445,145,000 | -441,409,000 | -438,918,000 | -438,598,000 | -420,762,000 | -420,733,000 | -419,648,000 | -416,342,000 | -413,080,000 | -410,930,000 | -409,919,000 | -409,680,000 | -409,119,000 | -408,481,000 | -401,721,000 | -401,851,000 | -395,802,000 | -391,594,000 | -386,568,000 | -389,617,000 | -379,453,000 | -373,676,000 | -373,768,000 | -374,857,000 | -375,704,000 | -375,507,000 | -374,345,000 | -374,231,000 | -374,091,000 | -373,620,000 | -394,153,000 |
biglari holdings inc. shareholders’ equity | 519,160,000 | 523,429,000 | 580,279,000 | 589,286,000 | 539,836,000 | 572,961,000 | 601,763,000 | 569,179,000 | 618,572,000 | 599,330,000 | 557,404,000 | 616,354,000 | 611,945,000 | 546,966,000 | 536,485,000 | 505,736,000 | 587,297,000 | 587,696,000 | 598,566,000 | 613,492,000 | 639,140,000 | 564,828,000 | 538,218,000 | 522,550,000 | 479,190,000 | 616,298,000 | 601,520,000 | 602,362,000 | 581,354,000 | 570,455,000 | 528,418,000 | 542,730,000 | 551,707,000 |
total liabilities and shareholders’ equity | 1,018,297,000 | 1,025,383,000 | 1,079,498,000 | 863,579,000 | 829,060,000 | 866,133,000 | 865,116,000 | 809,053,000 | 885,317,000 | 849,422,000 | 827,172,000 | 889,996,000 | 907,218,000 | 828,474,000 | 862,145,000 | 773,352,000 | 885,854,000 | 894,807,000 | 919,371,000 | 933,895,000 | 959,886,000 | 1,017,968,000 | 983,601,000 | 988,818,000 | 947,628,000 | 1,139,309,000 | 1,153,950,000 | 1,154,669,000 | 1,128,703,000 | 1,029,493,000 | 974,015,000 | 1,008,487,000 | 1,020,583,000 |
goodwill | 52,568,000 | 52,496,000 | 53,530,000 | 53,513,000 | 53,547,000 | 53,596,000 | 40,040,000 | 40,052,000 | |||||||||||||||||||||||||
other intangible assets | 23,674,000 | 22,820,000 | 23,230,000 | 23,037,000 | 23,463,000 | 24,065,000 | 27,349,000 | 28,114,000 | |||||||||||||||||||||||||
losses and loss adjustment expenses | 18,502,000 | 17,203,000 | |||||||||||||||||||||||||||||||
line of credit | 19,000,000 | 35,000,000 | 35,000,000 | 9,000,000 | 50,000 | 19,000,000 | 3,600,000 | 6,500,000 | 30,000,000 | ||||||||||||||||||||||||
noncontrolling interests | 9,253,000 | 8,602,000 | 8,923,000 | ||||||||||||||||||||||||||||||
total shareholders’ equity | 599,330,000 | 557,404,000 | 616,354,000 | 621,198,000 | 555,568,000 | ||||||||||||||||||||||||||||
accumulated other comprehensive income | -3,066,000 | ||||||||||||||||||||||||||||||||
unpaid losses and loss adjustment expenses | 15,514,000 | ||||||||||||||||||||||||||||||||
current portion of line of credit | 10,000,000 | ||||||||||||||||||||||||||||||||
total shareholders' equity | 545,408,000 | ||||||||||||||||||||||||||||||||
current portion of notes payable | |||||||||||||||||||||||||||||||||
current portion of operating lease liabilities | 10,614,000 | 10,671,000 | 12,050,000 | 11,738,000 | 11,635,000 | 11,762,000 | 11,918,000 | 12,023,000 | |||||||||||||||||||||||||
current portion of notes payable and other borrowings | 159,012,000 | 159,631,000 | 160,083,000 | 164,632,000 | 7,103,000 | 7,005,000 | 6,924,000 | 7,030,000 | 5,720,000 | 6,058,000 | 6,296,000 | 6,524,000 | |||||||||||||||||||||
long-term notes payable and other borrowings | 75,182,000 | 76,099,000 | 77,927,000 | 80,566,000 | 263,182,000 | 264,857,000 | 265,809,000 | 264,345,000 | 240,001,000 | 245,383,000 | 252,026,000 | 254,988,000 | |||||||||||||||||||||
operating lease liabilities | 36,463,000 | 39,865,000 | 46,493,000 | 50,345,000 | 53,271,000 | 59,668,000 | 60,354,000 | 60,271,000 | |||||||||||||||||||||||||
1 | |||||||||||||||||||||||||||||||||
revenues | |||||||||||||||||||||||||||||||||
restaurant operations | 610,220,000 | 775,690,000 | |||||||||||||||||||||||||||||||
insurance premiums and other | 30,083,000 | 27,628,000 | |||||||||||||||||||||||||||||||
oil and gas | 24,436,000 | ||||||||||||||||||||||||||||||||
media and licensing | 4,099,000 | ||||||||||||||||||||||||||||||||
cost and expenses | |||||||||||||||||||||||||||||||||
restaurant cost of sales | 500,949,000 | 636,456,000 | |||||||||||||||||||||||||||||||
insurance losses and underwriting expenses | 22,269,000 | 20,831,000 | |||||||||||||||||||||||||||||||
oil and gas production costs | 7,259,000 | ||||||||||||||||||||||||||||||||
media and licensing cost | 3,181,000 | ||||||||||||||||||||||||||||||||
selling, general and administrative | 100,150,000 | 132,909,000 | |||||||||||||||||||||||||||||||
impairments | 8,186,000 | ||||||||||||||||||||||||||||||||
depreciation and amortization | 29,578,000 | 19,318,000 | |||||||||||||||||||||||||||||||
other income | |||||||||||||||||||||||||||||||||
interest expense | -12,442,000 | -11,677,000 | |||||||||||||||||||||||||||||||
interest on finance leases and obligations | -7,816,000 | ||||||||||||||||||||||||||||||||
investment partnership gains | 78,133,000 | 40,411,000 | |||||||||||||||||||||||||||||||
total other income | 57,875,000 | 20,527,000 | |||||||||||||||||||||||||||||||
earnings before income taxes | 55,141,000 | 16,755,000 | |||||||||||||||||||||||||||||||
income tax benefit | 9,761,000 | -2,637,000 | |||||||||||||||||||||||||||||||
net earnings | 45,380,000 | 19,392,000 | |||||||||||||||||||||||||||||||
earnings per share | |||||||||||||||||||||||||||||||||
net earnings per equivalent class a share * | 131,640 | 55,710 | |||||||||||||||||||||||||||||||
media advertising and other | 6,576,000 | ||||||||||||||||||||||||||||||||
media cost of sales | 4,152,000 | ||||||||||||||||||||||||||||||||
interest on obligations under leases | -8,207,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-06-30 | 2018-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities | |||||||||||||||||||||||||
net earnings | -14,531,000 | -49,853,000 | 17,656,000 | -33,275,000 | -10,273,000 | -25,611,000 | 22,579,000 | 44,640,000 | 67,413,000 | 65,537,000 | 9,734,000 | -74,078,000 | -298,000 | -4,823,000 | 50,970,000 | 71,707,000 | 36,329,000 | -95,419,000 | -137,885,000 | 13,605,000 | 31,792,000 | 9,818,000 | 42,448,000 | -9,353,000 | -1,814,000 |
adjustments to reconcile net earnings to operating cash flows: | |||||||||||||||||||||||||
depreciation and amortization | 10,657,000 | 10,257,000 | 10,053,000 | 7,811,000 | 14,557,000 | 7,178,000 | 7,938,000 | 17,009,000 | 10,062,000 | 10,677,000 | 5,471,000 | 4,778,000 | 9,762,000 | 4,946,000 | |||||||||||
provision for deferred income taxes | 3,501,000 | -10,066,000 | 11,254,000 | -9,156,000 | -5,733,000 | -11,656,000 | 3,877,000 | 12,498,000 | 16,842,000 | 18,450,000 | 6,707,000 | -28,688,000 | -4,750,000 | -11,356,000 | 19,598,000 | 23,350,000 | 11,539,000 | -25,062,000 | -38,132,000 | -2,643,000 | -12,184,000 | -7,415,000 | 10,174,000 | -2,858,000 | 380,000 |
asset impairments and other non-cash expenses | 274,000 | 3,500,000 | 20,000 | 4,076,000 | 696,000 | 435,000 | 2,091,000 | 18,607,000 | 10,548,000 | 1,008,000 | 3,442,000 | 2,139,000 | 5,235,000 | 714,000 | 239,000 | ||||||||||
losses on sale of assets | 194,000 | ||||||||||||||||||||||||
investment and investment partnerships losses | 14,741,000 | 51,177,000 | -76,226,000 | ||||||||||||||||||||||
distributions from investment partnerships | 13,020,000 | 2,000,000 | 35,000,000 | 9,000,000 | 1,000,000 | 1,000,000 | 19,500,000 | 4,500,000 | 4,500,000 | 7,750,000 | 158,070,000 | 150,570,000 | 1,000,000 | 83,830,000 | 42,300,000 | 65,000,000 | 2,490,000 | 21,960,000 | 7,700,000 | 5,200,000 | |||||
changes in receivables and inventories | -2,477,000 | 1,606,000 | -2,249,000 | 2,827,000 | -2,950,000 | 7,860,000 | 7,465,000 | -5,148,000 | 9,272,000 | 7,842,000 | -3,367,000 | 4,817,000 | 3,861,000 | ||||||||||||
changes in accounts payable and accrued expenses | -5,047,000 | 4,776,000 | -7,023,000 | 4,246,000 | -1,026,000 | -3,642,000 | 8,887,000 | -11,632,000 | -6,112,000 | 1,030,000 | -20,553,000 | 417,000 | 2,833,000 | 9,285,000 | -8,171,000 | -3,895,000 | -1,395,000 | -17,091,000 | -15,896,000 | -31,636,000 | 15,196,000 | 6,394,000 | 9,346,000 | -17,408,000 | -19,979,000 |
net cash from operating activities | 20,332,000 | 17,771,000 | 57,942,000 | 15,795,000 | 17,995,000 | 20,910,000 | 19,125,000 | 24,326,000 | 31,518,000 | 19,923,000 | 28,071,000 | 34,204,000 | 21,092,000 | 17,522,000 | 187,208,000 | 165,298,000 | 11,189,000 | 98,685,000 | 50,477,000 | 53,824,000 | -8,295,000 | -10,037,000 | 26,262,000 | -465,000 | -9,445,000 |
investing activities | |||||||||||||||||||||||||
capital expenditures | -6,967,000 | -11,403,000 | -10,004,000 | -7,300,000 | -7,097,000 | -16,429,000 | -4,596,000 | -6,495,000 | -10,557,000 | -5,929,000 | -6,309,000 | -16,413,000 | -9,293,000 | -18,063,000 | -26,838,000 | -7,447,000 | -7,405,000 | -10,040,000 | -6,473,000 | -9,322,000 | -6,238,000 | -3,564,000 | -4,893,000 | -7,218,000 | -2,452,000 |
free cash flows | 13,365,000 | 6,368,000 | 47,938,000 | 8,495,000 | 10,898,000 | 4,481,000 | 14,529,000 | 17,831,000 | 20,961,000 | 13,994,000 | 21,762,000 | 17,791,000 | 11,799,000 | -541,000 | 160,370,000 | 157,851,000 | 3,784,000 | 88,645,000 | 44,004,000 | 44,502,000 | -14,533,000 | -13,601,000 | 21,369,000 | -7,683,000 | -11,897,000 |
proceeds from property and equipment disposals | 138,000 | 3,011,000 | 12,477,000 | 9,559,000 | 3,726,000 | 21,820,000 | 920,000 | 9,670,000 | 2,140,000 | 3,117,000 | 109,000 | 109,000 | 7,352,000 | 2,749,000 | 2,749,000 | 501,000 | 1,824,000 | 1,824,000 | 3,762,000 | 390,000 | 320,000 | 80,000 | 2,476,000 | 1,524,000 | |
purchases of interests in limited partnerships | -42,130,000 | -44,150,000 | -30,065,000 | -17,320,000 | -45,439,000 | -22,924,000 | -3,975,000 | -3,500,000 | -9,100,000 | -2,700,000 | |||||||||||||||
purchases of investments | -53,414,000 | -9,468,000 | -31,479,000 | -18,444,000 | -11,262,000 | -43,152,000 | -20,856,000 | -29,346,000 | -58,926,000 | -27,255,000 | -23,614,000 | -78,142,000 | -50,086,000 | -28,276,000 | -60,123,000 | -16,724,000 | -59,599,000 | -180,819,000 | -105,430,000 | -62,921,000 | -56,321,000 | -23,510,000 | -8,502,000 | -24,972,000 | -18,340,000 |
sales of investments and redemptions of fixed maturity securities | 7,230,000 | 32,740,000 | 31,910,000 | 13,611,000 | 7,600,000 | 41,099,000 | 17,265,000 | 25,263,000 | 45,826,000 | 21,009,000 | 20,723,000 | 81,013,000 | 46,193,000 | ||||||||||||
net cash from investing activities | -95,143,000 | -29,270,000 | -27,161,000 | -19,894,000 | -52,472,000 | -19,586,000 | -11,242,000 | -9,854,000 | -28,474,000 | -12,735,000 | -34,141,000 | -32,819,000 | -16,077,000 | -2,743,000 | -32,839,000 | -8,780,000 | -17,406,000 | -103,360,000 | -65,574,000 | -6,706,000 | -8,619,000 | -5,454,000 | -27,511,000 | -5,714,000 | -1,776,000 |
financing activities | |||||||||||||||||||||||||
payments on line of credit | -6,000,000 | 0 | -53,000,000 | -9,600,000 | -9,000,000 | -6,000,000 | -19,000,000 | -11,400,000 | |||||||||||||||||
proceeds from line of credit | 1,250,000 | 12,250,000 | 27,000,000 | 13,000,000 | 45,000,000 | 6,050,000 | 0 | 5,000,000 | |||||||||||||||||
debt issuance costs | -54,000 | ||||||||||||||||||||||||
payments on note payable | -2,250,000 | ||||||||||||||||||||||||
proceeds from issuance of common stock | 14,920,000 | ||||||||||||||||||||||||
principal payments on direct financing lease obligations | -1,809,000 | -1,447,000 | -2,778,000 | -1,398,000 | -1,385,000 | -2,741,000 | -1,403,000 | -1,514,000 | -3,078,000 | -1,550,000 | -1,493,000 | -3,134,000 | -1,564,000 | -1,571,000 | -3,184,000 | -2,609,000 | -1,678,000 | -2,417,000 | -1,525,000 | -1,457,000 | -2,884,000 | -1,418,000 | -1,183,000 | -2,749,000 | -1,400,000 |
net cash from financing activities | 6,057,000 | 7,811,000 | -28,778,000 | 2,002,000 | 34,615,000 | -2,691,000 | -1,403,000 | -20,514,000 | -9,478,000 | -5,050,000 | -21,493,000 | -3,134,000 | -1,564,000 | -1,571,000 | -153,136,000 | -152,561,000 | -2,728,000 | -24,156,000 | -19,408,000 | -2,007,000 | -3,984,000 | -1,968,000 | -1,733,000 | -3,932,000 | -1,947,000 |
effects of foreign currency exchange rate changes | 47,000 | 40,000 | -10,000 | 8,000 | |||||||||||||||||||||
increase in cash, cash equivalents and restricted cash | -68,707,000 | 2,045,000 | -2,057,000 | 6,470,000 | 2,146,000 | -1,837,000 | 3,428,000 | 13,229,000 | 1,209,000 | 3,935,000 | |||||||||||||||
cash, cash equivalents and restricted cash at beginning of year | 269,493,000 | 31,432,000 | 31,432,000 | 29,654,000 | 29,654,000 | 38,805,000 | 38,805,000 | 43,687,000 | 43,687,000 | 29,666,000 | 29,666,000 | 70,696,000 | 70,696,000 | 55,010,000 | 55,010,000 | 67,230,000 | 67,230,000 | ||||||||
cash, cash equivalents and restricted cash at end of first quarter | 200,786,000 | 29,375,000 | 36,124,000 | 40,951,000 | 47,115,000 | 33,601,000 | 36,205,000 | 37,546,000 | 54,097,000 | ||||||||||||||||
gains on sale of assets | -1,565,000 | -11,032,000 | -9,060,000 | -1,078,000 | -19,618,000 | -1,431,000 | -2,850,000 | -4,194,000 | -1,590,000 | ||||||||||||||||
investment gains | -3,247,000 | ||||||||||||||||||||||||
investment partnership losses | -81,766,000 | -46,244,000 | 116,494,000 | 175,742,000 | -68,352,000 | -34,154,000 | 4,846,000 | -3,495,000 | |||||||||||||||||
changes in other assets | -903,000 | -222,000 | 745,000 | 1,891,000 | 11,691,000 | 35,000 | 53,000 | -47,000 | 1,212,000 | 1,121,000 | |||||||||||||||
purchases of noncontrolling interests | 0 | -5,387,000 | |||||||||||||||||||||||
proceeds from note payable | 0 | ||||||||||||||||||||||||
effect of exchange rate changes on cash | -15,000 | 42,000 | 64,000 | -7,000 | 115,000 | 98,000 | 188,000 | -88,000 | -23,000 | 21,000 | -24,000 | -22,000 | 23,000 | -3,000 | 14,000 | 24,000 | 3,000 | -5,000 | -15,000 | -55,000 | 35,000 | ||||
increase in cash, cash equivalents, and restricted cash | |||||||||||||||||||||||||
cash, cash equivalents, and restricted cash at beginning of period | |||||||||||||||||||||||||
cash, cash equivalents, and restricted cash at end of period | |||||||||||||||||||||||||
depreciation, depletion, and amortization | 20,529,000 | 19,175,000 | 20,034,000 | 9,940,000 | 15,671,000 | 7,871,000 | |||||||||||||||||||
asset impairments | 1,251,000 | 0 | 1,107,000 | 107,000 | 1,566,000 | 1,629,000 | 776,000 | ||||||||||||||||||
investment and investment partnership gains and losses | -10,252,000 | 58,921,000 | |||||||||||||||||||||||
changes in receivables, inventories and other assets | 559,000 | 1,234,000 | 4,989,000 | 2,006,000 | 1,290,000 | 4,633,000 | 2,037,000 | ||||||||||||||||||
cash, cash equivalents and restricted cash at end of third quarter | |||||||||||||||||||||||||
cash, cash equivalents and restricted cash at end of second quarter | 33,477,000 | 28,280,000 | 32,469,000 | 41,850,000 | 30,875,000 | 41,862,000 | 34,115,000 | 57,064,000 | |||||||||||||||||
investment losses | -1,509,000 | ||||||||||||||||||||||||
acquisition of business, net of cash acquired | -1,947,000 | -34,240,000 | -34,240,000 | -5,000 | |||||||||||||||||||||
decrease in cash, cash equivalents and restricted cash | -1,374,000 | -6,336,000 | -28,834,000 | -34,491,000 | -20,895,000 | -17,464,000 | -10,166,000 | -13,133,000 | |||||||||||||||||
investment and investment partnerships gains | -23,698,000 | ||||||||||||||||||||||||
repayments of borrowings | -3,500,000 | ||||||||||||||||||||||||
principal payments on long-term debt | 0 | -149,952,000 | -149,952,000 | -550,000 | -22,179,000 | -17,933,000 | -550,000 | -1,100,000 | -550,000 | -550,000 | -1,100,000 | -550,000 | |||||||||||||
investment and investment partnership losses | -69,083,000 | 115,237,000 | 6,436,000 | ||||||||||||||||||||||
proceeds from property and equipment sales | |||||||||||||||||||||||||
acquisition of a business, net of cash acquired | |||||||||||||||||||||||||
losses on disposal of assets | 383,000 | 64,000 | -663,000 | -185,000 | |||||||||||||||||||||
purchases of limited partner interests | -24,683,000 | -19,386,000 | -3,000,000 | -7,500,000 | -4,800,000 | -3,000,000 | -800,000 | -62,730,000 | -30,100,000 | 0 | -40,000,000 | -40,000,000 | |||||||||||||
gains on disposal of assets | -165,000 | -133,000 | -592,000 | -958,000 | -1,066,000 | -1,272,000 | |||||||||||||||||||
proceeds from revolving credit facility | 0 | 440,000 | 50,000 | ||||||||||||||||||||||
redemptions of fixed maturity securities | 43,744,000 | 56,173,000 | 15,642,000 | 51,844,000 | 182,645,000 | 108,845,000 | 61,780,000 | 53,550,000 | 21,300,000 | 6,967,000 | 24,000,000 | 17,492,000 | |||||||||||||
payments on revolving credit facility | 0 | -132,000 | -39,000 | ||||||||||||||||||||||
cash, cash equivalents and restricted cash at beginning of period | |||||||||||||||||||||||||
cash, cash equivalents and restricted cash at end of period | |||||||||||||||||||||||||
investment gains and investment partnership gains/losses | -49,957,000 | ||||||||||||||||||||||||
purchases of perpetual lease rights | |||||||||||||||||||||||||
proceeds for exercise of stock options | |||||||||||||||||||||||||
gain on debt extinguishment | -5,713,000 | -4,346,000 | |||||||||||||||||||||||
investment partnership gains | |||||||||||||||||||||||||
depreciation, depletion and amortization | |||||||||||||||||||||||||
loss on disposal of assets | 103,000 | 96,000 | |||||||||||||||||||||||
return of capital from investment partnerships | |||||||||||||||||||||||||
investments in investment partnerships | |||||||||||||||||||||||||
proceeds from exercise of stock options | 49,000 | 42,000 |
