Biglari Holdings Inc
NYSE:BH.A
Cash Flow Statement
Cash Flow Statement
Biglari Holdings Inc
Dec-2013 | Apr-2014 | Jul-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
154
|
145
|
47
|
29
|
120
|
119
|
110
|
110
|
(16)
|
25
|
63
|
(7)
|
100
|
33
|
16
|
52
|
50
|
64
|
35
|
46
|
19
|
31
|
61
|
74
|
45
|
(102)
|
(82)
|
(61)
|
(38)
|
172
|
108
|
77
|
36
|
(37)
|
(90)
|
(47)
|
(32)
|
34
|
109
|
21
|
56
|
|
Depreciation & Amortization |
25
|
25
|
25
|
25
|
32
|
25
|
25
|
26
|
25
|
24
|
23
|
23
|
23
|
23
|
23
|
22
|
21
|
21
|
20
|
20
|
19
|
20
|
20
|
23
|
30
|
34
|
36
|
36
|
32
|
29
|
30
|
30
|
30
|
31
|
31
|
32
|
36
|
38
|
41
|
42
|
39
|
|
Change in Deffered Taxes |
79
|
72
|
13
|
9
|
62
|
72
|
62
|
52
|
(27)
|
(8)
|
16
|
(29)
|
39
|
2
|
(2)
|
17
|
(64)
|
(54)
|
(70)
|
(52)
|
(2)
|
(10)
|
(12)
|
(26)
|
(39)
|
(69)
|
(51)
|
(26)
|
(12)
|
49
|
33
|
28
|
5
|
(23)
|
(43)
|
(34)
|
(16)
|
8
|
30
|
1
|
7
|
|
Other Non-Cash Items |
(224)
|
(209)
|
(53)
|
(29)
|
(173)
|
(191)
|
(175)
|
(150)
|
63
|
12
|
(40)
|
76
|
(106)
|
(2)
|
8
|
(69)
|
6
|
(23)
|
25
|
(5)
|
(4)
|
(38)
|
(80)
|
(34)
|
59
|
315
|
333
|
257
|
160
|
2
|
58
|
98
|
168
|
114
|
179
|
166
|
152
|
64
|
(39)
|
25
|
(24)
|
|
Change in Working Capital |
(0)
|
1
|
(10)
|
(6)
|
(8)
|
(7)
|
16
|
2
|
7
|
17
|
8
|
11
|
8
|
1
|
(5)
|
3
|
13
|
(2)
|
(1)
|
(6)
|
(12)
|
17
|
24
|
29
|
(2)
|
(23)
|
(35)
|
(45)
|
(25)
|
(20)
|
(22)
|
(11)
|
(10)
|
(0)
|
(2)
|
(0)
|
(13)
|
(17)
|
(16)
|
(11)
|
(4)
|
|
Cash from Operating Activities |
34
N/A
|
34
+1%
|
23
-34%
|
28
+21%
|
33
+20%
|
19
-44%
|
38
+102%
|
40
+7%
|
53
+31%
|
70
+33%
|
70
+0%
|
74
+5%
|
63
-14%
|
56
-12%
|
39
-31%
|
24
-37%
|
26
+7%
|
7
-75%
|
9
+37%
|
3
-63%
|
21
+527%
|
20
-3%
|
13
-36%
|
66
+413%
|
94
+42%
|
154
+65%
|
201
+30%
|
160
-20%
|
118
-27%
|
232
+98%
|
206
-11%
|
222
+8%
|
229
+3%
|
85
-63%
|
76
-10%
|
117
+55%
|
128
+9%
|
127
-1%
|
125
-1%
|
77
-39%
|
73
-5%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(18)
|
(22)
|
(30)
|
(36)
|
(45)
|
(33)
|
(24)
|
(17)
|
(11)
|
(11)
|
(9)
|
(10)
|
(12)
|
(11)
|
(13)
|
(11)
|
(8)
|
(9)
|
(10)
|
(12)
|
(18)
|
(19)
|
(17)
|
(16)
|
(18)
|
(21)
|
(22)
|
(23)
|
(21)
|
(22)
|
(38)
|
(54)
|
(65)
|
(66)
|
(54)
|
(41)
|
(30)
|
(26)
|
(24)
|
(23)
|
(23)
|
|
Other Items |
(2)
|
(71)
|
(63)
|
(135)
|
(124)
|
(64)
|
(135)
|
(88)
|
(102)
|
(102)
|
(44)
|
(20)
|
(17)
|
(4)
|
(5)
|
(3)
|
(4)
|
(5)
|
2
|
13
|
(8)
|
(10)
|
(11)
|
(75)
|
(52)
|
(110)
|
(143)
|
(96)
|
(109)
|
(51)
|
(22)
|
(19)
|
6
|
1
|
(4)
|
(64)
|
(107)
|
(107)
|
(108)
|
(67)
|
(43)
|
|
Cash from Investing Activities |
(20)
N/A
|
(92)
-369%
|
(93)
-1%
|
(171)
-84%
|
(168)
+1%
|
(97)
+42%
|
(160)
-64%
|
(105)
+34%
|
(113)
-8%
|
(112)
+1%
|
(53)
+53%
|
(30)
+44%
|
(29)
+3%
|
(16)
+46%
|
(18)
-13%
|
(15)
+17%
|
(12)
+21%
|
(13)
-14%
|
(9)
+35%
|
0
N/A
|
(25)
N/A
|
(29)
-15%
|
(28)
+3%
|
(91)
-222%
|
(70)
+23%
|
(130)
-86%
|
(165)
-27%
|
(119)
+28%
|
(130)
-9%
|
(73)
+44%
|
(59)
+19%
|
(73)
-24%
|
(59)
+20%
|
(66)
-12%
|
(59)
+11%
|
(105)
-80%
|
(137)
-30%
|
(133)
+2%
|
(132)
+1%
|
(90)
+32%
|
(66)
+27%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
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
|
|
Net Issuance of Debt |
(44)
|
81
|
89
|
92
|
89
|
(7)
|
(9)
|
(9)
|
(13)
|
(14)
|
(19)
|
(19)
|
(15)
|
(28)
|
(23)
|
(23)
|
(23)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(25)
|
(28)
|
(28)
|
(29)
|
(162)
|
(158)
|
(157)
|
(156)
|
(5)
|
(6)
|
24
|
4
|
0
|
(3)
|
(17)
|
(16)
|
|
Other |
76
|
71
|
71
|
81
|
81
|
0
|
86
|
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
|
|
Cash from Financing Activities |
32
N/A
|
151
+378%
|
160
+6%
|
173
+8%
|
170
-2%
|
79
-54%
|
77
-2%
|
(9)
N/A
|
(12)
-37%
|
(14)
-13%
|
(19)
-36%
|
(19)
-2%
|
(15)
+21%
|
(28)
-86%
|
(23)
+19%
|
(23)
0%
|
(23)
0%
|
(8)
+65%
|
(8)
N/A
|
(8)
+1%
|
(8)
+5%
|
(8)
-1%
|
(8)
N/A
|
(8)
-1%
|
(8)
-4%
|
(25)
-218%
|
(28)
-11%
|
(28)
-1%
|
(29)
-2%
|
(162)
-458%
|
(158)
+3%
|
(157)
+0%
|
(156)
+1%
|
(5)
+97%
|
(6)
-19%
|
24
N/A
|
4
-84%
|
0
-90%
|
(3)
N/A
|
(17)
-585%
|
(16)
+6%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
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
|
|
Net Change in Cash |
46
N/A
|
94
+103%
|
90
-4%
|
30
-67%
|
35
+18%
|
(0)
N/A
|
(45)
-14 733%
|
(74)
-66%
|
(73)
+1%
|
(56)
+23%
|
(2)
+97%
|
25
N/A
|
19
-23%
|
12
-37%
|
(2)
N/A
|
(13)
-725%
|
(9)
+36%
|
(14)
-69%
|
(8)
+47%
|
(4)
+45%
|
(12)
-190%
|
(17)
-36%
|
(23)
-38%
|
(32)
-41%
|
16
N/A
|
(1)
N/A
|
8
N/A
|
13
+69%
|
(41)
N/A
|
(3)
+94%
|
(11)
-315%
|
(8)
+24%
|
14
N/A
|
14
-4%
|
11
-19%
|
36
+228%
|
(5)
N/A
|
(6)
-27%
|
(10)
-53%
|
(31)
-222%
|
(9)
+70%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
16
N/A
|
13
-22%
|
(7)
N/A
|
(8)
-11%
|
(11)
-39%
|
(15)
-28%
|
13
N/A
|
23
+72%
|
41
+80%
|
60
+44%
|
61
+2%
|
64
+6%
|
51
-20%
|
45
-13%
|
26
-42%
|
13
-51%
|
18
+39%
|
(2)
N/A
|
(2)
+25%
|
(9)
-493%
|
3
N/A
|
1
-59%
|
(4)
N/A
|
50
N/A
|
76
+51%
|
134
+76%
|
179
+34%
|
138
-23%
|
97
-30%
|
211
+118%
|
169
-20%
|
169
0%
|
164
-2%
|
18
-89%
|
22
+19%
|
76
+250%
|
98
+29%
|
100
+2%
|
101
+1%
|
53
-47%
|
50
-7%
|