Biglari Holdings Inc
NYSE:BH
Balance Sheet
Balance Sheet Decomposition
Biglari Holdings Inc
Biglari Holdings Inc
Balance Sheet
Biglari Holdings Inc
| Sep-2002 | Sep-2003 | Sep-2004 | Sep-2005 | Sep-2006 | Sep-2007 | Sep-2008 | Sep-2009 | Sep-2010 | Sep-2011 | Sep-2012 | Sep-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
5
|
25
|
25
|
3
|
5
|
2
|
7
|
51
|
48
|
99
|
60
|
95
|
130
|
57
|
76
|
59
|
49
|
68
|
25
|
42
|
38
|
28
|
31
|
269
|
|
| Cash |
2
|
2
|
2
|
3
|
5
|
2
|
7
|
51
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
3
|
23
|
24
|
0
|
0
|
0
|
0
|
0
|
48
|
99
|
60
|
95
|
130
|
57
|
76
|
59
|
49
|
68
|
25
|
42
|
38
|
28
|
31
|
269
|
|
| Short-Term Investments |
1
|
1
|
1
|
0
|
0
|
0
|
0
|
3
|
33
|
115
|
270
|
86
|
11
|
24
|
22
|
23
|
34
|
45
|
95
|
83
|
70
|
92
|
103
|
69
|
|
| Total Receivables |
3
|
4
|
4
|
3
|
6
|
6
|
16
|
8
|
6
|
4
|
7
|
7
|
19
|
18
|
14
|
16
|
16
|
22
|
19
|
32
|
31
|
23
|
26
|
24
|
|
| Accounts Receivables |
3
|
4
|
4
|
3
|
6
|
6
|
16
|
8
|
6
|
4
|
7
|
7
|
19
|
18
|
14
|
16
|
16
|
22
|
19
|
32
|
31
|
23
|
26
|
24
|
|
| Other 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
|
|
| Inventory |
5
|
6
|
6
|
6
|
7
|
7
|
7
|
7
|
6
|
6
|
7
|
7
|
7
|
8
|
7
|
7
|
8
|
5
|
3
|
4
|
4
|
3
|
4
|
4
|
|
| Other Current Assets |
5
|
4
|
10
|
9
|
13
|
33
|
32
|
22
|
18
|
16
|
5
|
4
|
20
|
7
|
9
|
7
|
9
|
6
|
7
|
4
|
9
|
6
|
7
|
13
|
|
| Total Current Assets |
19
|
39
|
45
|
21
|
31
|
48
|
61
|
91
|
110
|
241
|
349
|
198
|
187
|
113
|
128
|
113
|
115
|
145
|
148
|
165
|
151
|
153
|
171
|
379
|
|
| PP&E Net |
364
|
367
|
385
|
440
|
490
|
493
|
433
|
400
|
386
|
372
|
357
|
346
|
354
|
332
|
312
|
296
|
275
|
410
|
359
|
392
|
436
|
413
|
410
|
407
|
|
| PP&E Gross |
364
|
367
|
385
|
440
|
490
|
493
|
433
|
400
|
386
|
372
|
357
|
346
|
354
|
332
|
312
|
296
|
275
|
410
|
359
|
392
|
436
|
413
|
410
|
407
|
|
| Accumulated Depreciation |
127
|
151
|
168
|
187
|
199
|
220
|
239
|
257
|
281
|
298
|
319
|
341
|
359
|
354
|
370
|
381
|
376
|
378
|
376
|
393
|
416
|
420
|
442
|
466
|
|
| Intangible Assets |
1
|
1
|
1
|
2
|
2
|
7
|
9
|
9
|
8
|
7
|
6
|
8
|
23
|
22
|
26
|
27
|
28
|
27
|
24
|
24
|
23
|
23
|
23
|
24
|
|
| Goodwill |
0
|
0
|
0
|
8
|
15
|
15
|
15
|
15
|
29
|
28
|
28
|
28
|
40
|
40
|
40
|
40
|
40
|
40
|
54
|
54
|
54
|
54
|
52
|
53
|
|
| Long-Term Investments |
10
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
24
|
19
|
25
|
398
|
698
|
472
|
578
|
566
|
558
|
506
|
420
|
250
|
156
|
199
|
202
|
154
|
|
| Other Long-Term Assets |
2
|
5
|
4
|
5
|
5
|
3
|
3
|
1
|
8
|
7
|
9
|
11
|
14
|
9
|
13
|
23
|
14
|
11
|
14
|
11
|
10
|
8
|
8
|
10
|
|
| Other Assets |
0
|
0
|
0
|
8
|
15
|
15
|
15
|
15
|
29
|
28
|
28
|
28
|
40
|
40
|
40
|
40
|
40
|
40
|
54
|
54
|
54
|
54
|
52
|
53
|
|
| Total Assets |
396
N/A
|
417
+5%
|
436
+4%
|
475
+9%
|
543
+14%
|
565
+4%
|
520
-8%
|
515
-1%
|
564
+10%
|
673
+19%
|
774
+15%
|
989
+28%
|
1 315
+33%
|
987
-25%
|
1 097
+11%
|
1 064
-3%
|
1 030
-3%
|
1 139
+11%
|
1 018
-11%
|
895
-12%
|
829
-7%
|
849
+3%
|
866
+2%
|
1 025
+18%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
15
|
18
|
19
|
21
|
28
|
28
|
25
|
22
|
27
|
29
|
33
|
38
|
40
|
109
|
113
|
41
|
42
|
33
|
27
|
37
|
28
|
22
|
29
|
34
|
|
| Accrued Liabilities |
17
|
20
|
16
|
17
|
28
|
21
|
19
|
17
|
24
|
30
|
41
|
41
|
44
|
0
|
0
|
68
|
52
|
60
|
83
|
56
|
41
|
37
|
32
|
28
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
10
|
27
|
14
|
19
|
18
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
35
|
0
|
|
| Current Portion of Long-Term Debt |
7
|
12
|
11
|
8
|
7
|
7
|
5
|
4
|
5
|
16
|
18
|
16
|
9
|
8
|
7
|
7
|
6
|
7
|
159
|
6
|
16
|
6
|
6
|
39
|
|
| Other Current Liabilities |
12
|
12
|
13
|
14
|
11
|
12
|
12
|
14
|
17
|
24
|
32
|
19
|
21
|
0
|
0
|
20
|
23
|
40
|
20
|
44
|
49
|
46
|
46
|
55
|
|
| Total Current Liabilities |
50
|
62
|
59
|
60
|
83
|
95
|
76
|
76
|
91
|
115
|
124
|
113
|
115
|
117
|
120
|
136
|
123
|
140
|
288
|
144
|
135
|
111
|
147
|
156
|
|
| Long-Term Debt |
173
|
164
|
154
|
154
|
163
|
156
|
151
|
130
|
142
|
218
|
231
|
217
|
313
|
296
|
282
|
257
|
240
|
263
|
75
|
69
|
63
|
60
|
73
|
278
|
|
| Deferred Income Tax |
5
|
3
|
3
|
6
|
6
|
5
|
2
|
9
|
10
|
7
|
9
|
85
|
151
|
112
|
152
|
88
|
87
|
54
|
41
|
47
|
31
|
38
|
29
|
18
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
62
|
45
|
52
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
|
| Other Liabilities |
1
|
1
|
1
|
2
|
4
|
6
|
7
|
7
|
10
|
9
|
9
|
10
|
11
|
11
|
11
|
11
|
9
|
66
|
48
|
49
|
44
|
41
|
43
|
50
|
|
| Total Liabilities |
229
N/A
|
229
+0%
|
217
-5%
|
222
+2%
|
256
+15%
|
261
+2%
|
237
-9%
|
223
-6%
|
315
+41%
|
393
+25%
|
425
+8%
|
424
0%
|
589
+39%
|
536
-9%
|
565
+5%
|
492
-13%
|
459
-7%
|
523
+14%
|
453
-13%
|
307
-32%
|
282
-8%
|
250
-11%
|
293
+17%
|
502
+71%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Retained Earnings |
67
|
87
|
115
|
145
|
173
|
185
|
162
|
168
|
196
|
230
|
252
|
348
|
432
|
416
|
515
|
566
|
564
|
611
|
573
|
609
|
577
|
631
|
628
|
590
|
|
| Additional Paid In Capital |
123
|
123
|
124
|
124
|
124
|
126
|
129
|
129
|
144
|
145
|
143
|
270
|
392
|
392
|
382
|
382
|
382
|
382
|
382
|
382
|
382
|
386
|
386
|
386
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
39
|
38
|
35
|
31
|
25
|
23
|
22
|
20
|
90
|
91
|
91
|
76
|
98
|
354
|
363
|
376
|
374
|
375
|
390
|
402
|
410
|
416
|
439
|
452
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
6
|
44
|
22
|
1
|
3
|
3
|
2
|
3
|
3
|
2
|
2
|
3
|
3
|
3
|
1
|
|
| Total Equity |
167
N/A
|
188
+12%
|
219
+16%
|
253
+16%
|
287
+13%
|
304
+6%
|
284
-7%
|
292
+3%
|
249
-15%
|
280
+12%
|
349
+25%
|
565
+62%
|
726
+29%
|
451
-38%
|
532
+18%
|
571
+7%
|
571
0%
|
616
+8%
|
565
-8%
|
588
+4%
|
547
-7%
|
599
+10%
|
573
-4%
|
523
-9%
|
|
| Total Liabilities & Equity |
396
N/A
|
417
+5%
|
436
+4%
|
475
+9%
|
543
+14%
|
565
+4%
|
520
-8%
|
515
-1%
|
564
+10%
|
673
+19%
|
774
+15%
|
989
+28%
|
1 315
+33%
|
987
-25%
|
1 097
+11%
|
1 064
-3%
|
1 030
-3%
|
1 139
+11%
|
1 018
-11%
|
895
-12%
|
829
-7%
|
849
+3%
|
866
+2%
|
1 025
+18%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
|