Biggest changeSteak n Shake plans to sell or lease 10 of the 17 locations and refranchise the balance. 12 Table of Contents Management’s Discussion and Analysis (continued) Restaurant operations for 2023, 2022, and 2021 are summarized below. 2023 2022 2021 Revenue Net sales $ 152,545 $ 149,184 $ 187,913 Franchise partner fees 72,552 63,853 55,641 Franchise royalties and fees 16,443 19,678 21,736 Other revenue 9,317 8,853 6,000 Total revenue 250,857 241,568 271,290 Restaurant cost of sales Cost of food 44,993 29.5 % 44,461 29.8 % 55,315 29.4 % Labor costs 47,090 30.9 % 50,524 33.9 % 58,159 30.9 % Occupancy and other 45,903 30.1 % 45,279 30.4 % 54,017 28.7 % Total cost of sales 137,986 140,264 167,491 Selling, general and administrative General and administrative 44,120 17.6 % 40,206 16.6 % 39,940 14.7 % Marketing 12,631 5.0 % 13,921 5.8 % 13,923 5.1 % Other expenses (income) (7,935) (3.2) % (2,294) (0.9) % 3,323 1.2 % Total selling, general and administrative 48,816 51,833 57,186 Impairments 3,947 1.6 % 3,520 1.5 % 4,635 1.7 % Depreciation and amortization 27,031 10.8 % 27,496 11.4 % 21,484 7.9 % Interest on finance leases and obligations 5,114 5,493 6,039 Earnings before income taxes 27,963 12,962 14,455 Income tax expense 6,132 3,579 3,220 Contribution to net earnings $ 21,831 $ 9,383 $ 11,235 Cost of food, labor, and occupancy and other costs are expressed as a percentage of net sales.
Biggest changeSteak n Shake plans to sell or lease six of the 10 locations and refranchise the balance. 12 Table of Contents Management’s Discussion and Analysis (continued) Restaurant operations for 2024, 2023, and 2022 are summarized below. 2024 2023 2022 Revenue Net sales $ 159,213 $ 152,545 $ 149,184 Franchise partner fees 70,616 72,552 63,853 Franchise royalties and fees 13,632 16,443 19,678 Other revenue 7,986 9,317 8,853 Total revenue 251,447 250,857 241,568 Restaurant cost of sales Cost of food 47,891 30.1 % 44,993 29.5 % 44,461 29.8 % Labor costs 50,431 31.7 % 47,090 30.9 % 50,524 33.9 % Occupancy and other 45,127 28.3 % 45,903 30.1 % 45,279 30.4 % Total cost of sales 143,449 137,986 140,264 Selling, general and administrative General and administrative 47,130 18.7 % 44,120 17.6 % 40,206 16.6 % Marketing 12,584 5.0 % 12,631 5.0 % 13,921 5.8 % Other expenses (income) (5,800) (2.3) % (7,935) (3.2) % (2,294) (0.9) % Total selling, general and administrative 53,914 48,816 51,833 Impairments 107 — % 3,947 1.6 % 3,520 1.5 % Depreciation and amortization 27,002 10.7 % 27,031 10.8 % 27,496 11.4 % Interest on finance leases and obligations 5,361 5,114 5,493 Earnings before income taxes 21,614 27,963 12,962 Income tax expense 6,144 6,132 3,579 Contribution to net earnings $ 15,470 $ 21,831 $ 9,383 Cost of food, labor, and occupancy and other costs are expressed as a percentage of net sales.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations (dollars in thousands, except per-share data) Biglari Holdings Inc. is a holding company owning subsidiaries engaged in a number of diverse business activities, including property and casualty insurance, licensing and media, restaurants, and oil and gas.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations (dollars in thousands, except per-share data) Biglari Holdings Inc. is a holding company owning subsidiaries engaged in a number of diverse business activities, including property and casualty insurance and reinsurance, licensing and media, restaurants, and oil and gas.
Investment gains and losses in 2023 and 2022 were mainly derived from our investments in equity securities and included unrealized gains and losses from market price changes during the period. We believe that investment gains/losses are generally meaningless for analytical purposes in understanding our reported quarterly or annual results.
Investment gains in 2024 and 2023 were mainly derived from our investments in equity securities and included unrealized gains and losses from market price changes during the period. We believe that investment gains/losses are generally meaningless for analytical purposes in understanding our reported quarterly or annual results.
Investment gains and losses in 2023 and 2022 were mainly derived from our investments in equity securities and included unrealized gains and losses from market price changes during the period. We believe that investment gains/losses are generally meaningless for analytical purposes in understanding our reported quarterly and annual results.
Investment gains and losses in 2024 and 2023 were mainly derived from our investments in equity securities and included unrealized gains and losses from market price changes during the period. We believe that investment gains/losses are generally meaningless for analytical purposes in understanding our reported quarterly and annual results.
The following discussion should also be read in conjunction with the “Cautionary Note Regarding Forward-Looking Statements” and the risks and uncertainties described in Item 1A, Risk Factors, set forth above. Our Management Discussion and Analysis generally discusses 2023 and 2022 items.
The following discussion should also be read in conjunction with the “Cautionary Note Regarding Forward-Looking Statements” and the risks and uncertainties described in Item 1A, Risk Factors, set forth above. Our Management Discussion and Analysis generally discusses 2024 and 2023 items.
Biglari Holdings’ insurance operations consist of First Guard and Southern Pioneer.
Biglari Holdings’ insurance operations consist of First Guard, Southern Pioneer, and Biglari Reinsurance.
Discussions of 2021 items can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Part II, Item 7 of our Annual Report on Form 10-K for the year ended December 31, 2022, filed with the SEC on February 27, 2023.
Discussions of 2022 items can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Part II, Item 7 of our Annual Report on Form 10-K for the year ended December 31, 2023, filed with the SEC on February 26, 2024.
Restaurants Our restaurant businesses, which include Steak n Shake and Western Sizzlin, comprise 492 company-operated and franchise restaurants as of December 31, 2023.
Restaurants Our restaurant businesses, which include Steak n Shake and Western Sizzlin, comprise 458 company-operated and franchise restaurants as of December 31, 2024.
Western Sizzlin Revolver Western Sizzlin’s available line of credit is $500. As of December 31, 2023 and 2022, Western Sizzlin had no debt outstanding under its revolver. Critical Accounting Policies Certain accounting policies require us to make estimates and judgments in determining the amounts reflected in the consolidated financial statements.
Our interest rate was 7.8% on December 31, 2024. Western Sizzlin Revolver Western Sizzlin’s available line of credit is $500. As of December 31, 2024 and 2023, Western Sizzlin had no debt outstanding under its revolver. Critical Accounting Policies Certain accounting policies require us to make estimates and judgments in determining the amounts reflected in the consolidated financial statements.
Earnings from our investments in partnerships are summarized below. 2023 2022 2021 Investment partnership gains (losses) $ 19,440 $ (75,953) $ 10,953 Tax expense (benefit) 4,794 (18,992) 2,054 Contribution to net earnings $ 14,646 $ (56,961) $ 8,899 Investment partnership gains include gains/losses from changes in the market values of underlying investments and dividends earned by the partnerships.
Earnings from our investments in partnerships are summarized below. 2024 2023 2022 Investment partnership gains (losses) $ (41,058) $ 19,440 $ (75,953) Tax expense (benefit) (12,939) 4,794 (18,992) Contribution to net earnings $ (28,119) $ 14,646 $ (56,961) Investment partnership gains include gains/losses from changes in the market values of underlying investments and dividends earned by the partnerships.
Discussion of Operations Net earnings attributable to Biglari Holdings Inc. shareholders are disaggregated in the table that follows. 2023 2022 2021 Operating businesses: Restaurant $ 21,831 $ 9,383 $ 11,235 Insurance 10,262 7,662 11,290 Oil and gas 25,406 19,091 7,528 Brand licensing 8 1,313 2,364 Interest expense (531) (305) (841) Corporate and other (17,814) (9,806) (9,829) Total operating businesses 39,162 27,338 21,747 Investment partnership gains (losses) 14,646 (56,961) 8,899 Investment gains (losses) 1,731 (2,682) 4,832 Net earnings (loss) 55,539 (32,305) 35,478 Earnings (loss) attributable to noncontrolling interest 591 (287) — Net earnings (loss) attributable to Biglari Holdings Inc. shareholders $ 54,948 $ (32,018) $ 35,478 The following discussion should be read in conjunction with Item 1, Business and our Consolidated Financial Statements and the notes thereto included in this Form 10-K.
Discussion of Operations Net earnings attributable to Biglari Holdings Inc. shareholders are disaggregated in the table that follows. 2024 2023 2022 Operating businesses: Restaurant $ 15,470 $ 21,831 $ 9,383 Insurance 7,169 10,262 7,662 Oil and gas 15,458 25,406 19,091 Brand licensing (884) 8 1,313 Interest expense (589) (531) (305) Corporate and other (12,503) (17,814) (9,806) Total operating businesses 24,121 39,162 27,338 Investment partnership gains (losses) (28,119) 14,646 (56,961) Investment gains (losses) 239 1,731 (2,682) Net earnings (loss) (3,759) 55,539 (32,305) Earnings (loss) attributable to noncontrolling interest — 591 (287) Net earnings (loss) attributable to Biglari Holdings Inc. shareholders $ (3,759) $ 54,948 $ (32,018) The following discussion should be read in conjunction with Item 1, Business and our Consolidated Financial Statements and the notes thereto included in this Form 10-K.
Steak n Shake Western Sizzlin Company- operated Franchise Partner Traditional Franchise Company- operated Franchise Total Stores on December 31, 2020 276 86 194 3 39 598 Corporate stores transitioned (73) 73 — — — — Net restaurants opened (closed) (4) — (16) — (1) (21) Stores on December 31, 2021 199 159 178 3 38 577 Corporate stores transitioned (16) 16 — — — — Net restaurants opened (closed) (6) — (24) — (2) (32) Stores on December 31, 2022 177 175 154 3 36 545 Corporate stores transitioned (6) 7 (1) — — — Net restaurants opened (closed) (23) (1) (25) — (4) (53) Stores on December 31, 2023 148 181 128 3 32 492 As of December 31, 2023, 17 of the 148 company-operated Steak n Shake stores were closed.
Steak n Shake Western Sizzlin Company- operated Franchise Partner Traditional Franchise Company- operated Franchise Total Stores on December 31, 2021 199 159 178 3 38 577 Corporate stores transitioned (16) 16 — — — — Net restaurants opened (closed) (6) — (24) — (2) (32) Stores on December 31, 2022 177 175 154 3 36 545 Corporate stores transitioned (6) 7 (1) — — — Net restaurants opened (closed) (23) (1) (25) — (4) (53) Stores on December 31, 2023 148 181 128 3 32 492 Corporate stores transitioned 9 (8) (1) — — — Net restaurants opened (closed) (11) — (20) — (3) (34) Stores on December 31, 2024 146 173 107 3 29 458 As of December 31, 2024, 10 of the 146 company-operated Steak n Shake stores were closed.
Oil and Gas A summary of revenue and earnings of oil and gas operations follows. 2023 2022 2021 Oil and gas revenue $ 45,071 $ 57,546 $ 33,004 Oil and gas production costs 17,365 17,842 10,470 Depreciation, depletion, and accretion 10,339 8,013 8,073 Gain on sale of properties (13,563) — — General and administrative expenses 5,164 6,500 4,748 Earnings before income taxes 25,766 25,191 9,713 Income tax expense (benefit) 360 6,100 2,185 Contribution to net earnings $ 25,406 $ 19,091 $ 7,528 Our oil and gas business is highly dependent on oil and natural gas prices.
Oil and Gas A summary of revenue and earnings of oil and gas operations follows. 2024 2023 2022 Oil and gas revenue $ 36,945 $ 45,071 $ 57,546 Oil and gas production costs 16,636 17,365 17,842 Depreciation, depletion, and accretion 11,102 10,339 8,013 General and administrative expenses 6,135 5,164 6,500 Total cost and expenses 33,873 32,868 32,355 Gain on sale of properties 16,700 13,563 — Earnings before income taxes 19,772 25,766 25,191 Income tax expense 4,314 360 6,100 Contribution to net earnings $ 15,458 $ 25,406 $ 19,091 Our oil and gas business is highly dependent on oil and natural gas prices.
Based on a review of the qualitative factors, if we determine it is not more likely than not that the fair value is less than the carrying value, we may bypass the quantitative impairment test. We may also elect not to perform the qualitative assessment for the reporting unit or intangible assets and perform a quantitative impairment test instead.
Based on a review of the qualitative factors, if we determine it is not more likely than not that the fair value is less than the carrying value, we may bypass the quantitative impairment test.
Because we derive most of our revenue from our share of the profits, revenue will decline as we transition from company-operated units to franchise partner units. Fees generated by our franchise partners were $72,552 during 2023 as compared to $63,853 during 2022.
Because we derive most of our revenue from our share of the profits, revenue will decline as we transition from company-operated units to franchise partner units. 13 Table of Contents Management’s Discussion and Analysis (continued) Fees generated by our franchise partners were $70,616 in 2024 as compared to $72,552 during 2023.
Underwriting results of our insurance operations are summarized below. 2023 2022 2021 Underwriting gain (loss) attributable to: First Guard $ 9,492 $ 6,578 $ 10,573 Southern Pioneer (1,038) (1,277) 1,744 Pre-tax underwriting gain 8,454 5,301 12,317 Income tax expense 1,775 1,113 2,587 Net underwriting gain $ 6,679 $ 4,188 $ 9,730 Earnings of our insurance operations are summarized below. 2023 2022 2021 Premiums earned $ 61,225 $ 59,949 $ 55,411 Insurance losses 35,668 37,187 27,649 Underwriting expenses 17,103 17,461 15,445 Pre-tax underwriting gain 8,454 5,301 12,317 Other income and expenses Investment income 3,074 1,380 704 Other income 1,555 3,223 1,414 Total other income 4,629 4,603 2,118 Earnings before income taxes 13,083 9,904 14,435 Income tax expense 2,821 2,242 3,145 Contribution to net earnings $ 10,262 $ 7,662 $ 11,290 Insurance premiums and other on the consolidated statement of earnings includes premiums earned, investment income, other income, and commissions.
Underwriting results of our insurance operations are summarized below. 2024 2023 2022 Underwriting gain (loss) attributable to: First Guard $ 4,038 $ 9,492 $ 6,578 Southern Pioneer 400 (1,038) (1,277) Pre-tax underwriting gain 4,438 8,454 5,301 Income tax expense 932 1,775 1,113 Net underwriting gain $ 3,506 $ 6,679 $ 4,188 Earnings of our insurance operations are summarized below. 2024 2023 2022 Premiums written $ 68,394 $ 63,064 $ 61,108 Premiums earned $ 65,809 $ 61,225 $ 59,949 Insurance losses 43,643 35,668 37,187 Underwriting expenses 17,728 17,103 17,461 Pre-tax underwriting gain 4,438 8,454 5,301 Other income and expenses Investment income 3,928 3,074 1,380 Other income 724 1,555 3,223 Total other income 4,652 4,629 4,603 Earnings before income taxes 9,090 13,083 9,904 Income tax expense 1,921 2,821 2,242 Contribution to net earnings $ 7,169 $ 10,262 $ 7,662 Insurance premiums and other on the consolidated statement of earnings includes premiums earned, investment income, other income, and commissions.
Consolidated cash flow activities are summarized below. 2023 2022 2021 Net cash provided by operating activities $ 73,002 $ 127,825 $ 228,767 Net cash used in investing activities (66,080) (136,605) (58,525) Net cash provided by (used in) financing activities (16,132) 3,860 (156,157) Effect of exchange rate changes on cash 59 38 (64) Increase (decrease) in cash, cash equivalents, and restricted cash $ (9,151) $ (4,882) $ 14,021 In 2023, cash from operating activities decreased by $54,823 as compared to 2022.
Consolidated cash flow activities are summarized below. 2024 2023 2022 Net cash provided by operating activities $ 49,660 $ 73,002 $ 127,825 Net cash used in investing activities (87,388) (66,080) (136,605) Net cash provided by (used in) financing activities 39,484 (16,132) 3,860 Effect of exchange rate changes on cash 22 59 38 Increase (decrease) in cash, cash equivalents, and restricted cash $ 1,778 $ (9,151) $ (4,882) In 2024, cash provided by operating activities decreased by $23,342 as compared to 2023.
We believe the franchise partner information is useful to readers, as they have a direct effect on Steak n Shake’s profitability. 2023 2022 Revenue Net sales and other $ 324,281 $ 296,045 Restaurant cost of sales Cost of food $ 91,317 28.2 % $ 81,952 27.7 % Labor costs 86,286 26.6 % 84,191 28.4 % Occupancy and other 66,135 20.4 % 59,647 20.1 % Total cost of sales $ 243,738 $ 225,790 The Company’s consolidated financial statements do not include data in the table above.
We believe the franchise partner information is useful to readers, as it has a direct effect on Steak n Shake’s profitability. 2024 2023 Revenue Net sales and other $ 326,736 $ 324,281 Restaurant cost of sales Cost of food $ 96,550 29.5 % $ 91,317 28.2 % Labor costs 88,009 26.9 % 86,286 26.6 % Occupancy and other 68,061 20.8 % 66,135 20.4 % Total cost of sales $ 252,620 $ 243,738 The Company’s consolidated financial statements do not include data in the table above.
Earnings for Abraxas Petroleum from the date of acquisition, September 14, 2022, are summarized below. 2023 2022 Oil and gas revenue $ 27,576 $ 11,455 Oil and gas production costs 9,605 4,487 Depreciation, depletion, and accretion 6,359 2,510 Gain on sale of properties (13,563) — General and administrative expenses 2,765 3,806 Earnings before income taxes 22,410 652 Income tax expense (benefit) (384) 154 Contribution to net earnings $ 22,794 $ 498 Southern Oil Southern Oil primarily operates oil and natural gas properties offshore in the shallow waters of the Gulf of Mexico.
Earnings for Abraxas Petroleum from the date of acquisition, September 14, 2022, are summarized below. 2024 2023 2022 Oil and gas revenue $ 22,590 $ 27,576 $ 11,455 Oil and gas production costs 9,517 9,605 4,487 Depreciation, depletion, and accretion 6,202 6,359 2,510 General and administrative expenses 3,718 2,765 3,806 Total cost and expenses 19,437 18,729 10,803 Gain on sale of properties 16,700 13,563 — Earnings before income taxes 19,853 22,410 652 Income tax expense (benefit) 4,361 (384) 154 Contribution to net earnings $ 15,492 $ 22,794 $ 498 Abraxas Petroleum’s revenue decreased $4,986, or 18.1% during 2024 compared to 2023.
A summary of First Guard’s underwriting results follows. 2023 2022 2021 Amount % Amount % Amount % Premiums earned $ 36,917 100.0 % $ 35,914 100.0 % $ 33,521 100.0 % Insurance losses 20,861 56.5 % 22,299 62.1 % 16,338 48.7 % Underwriting expenses 6,564 17.8 % 7,037 19.6 % 6,610 19.7 % Total losses and expenses 27,425 74.3 % 29,336 81.7 % 22,948 68.4 % Pre-tax underwriting gain $ 9,492 $ 6,578 $ 10,573 First Guard’s ratio of losses and loss adjustment expenses to premiums earned was 56.5% during 2023 as compared to 62.1% during 2022.
A summary of First Guard’s underwriting results follows. 2024 2023 2022 Amount % Amount % Amount % Premiums written $ 37,691 $ 36,917 $ 35,914 Premiums earned $ 37,691 100.0 % $ 36,917 100.0 % $ 35,914 100.0 % Insurance losses 27,236 72.3 % 20,861 56.5 % 22,299 62.1 % Underwriting expenses 6,417 17.0 % 6,564 17.8 % 7,037 19.6 % Total losses and expenses 33,653 89.3 % 27,425 74.3 % 29,336 81.7 % Pre-tax underwriting gain $ 4,038 $ 9,492 $ 6,578 First Guard produced an underwriting gain in 2024.
Interest on obligations under leases was $5,114 during 2023 versus $5,493 during 2022. The year-over-year decrease in interest expense was primarily attributable to the maturity and retirement of lease obligations. To better convey the performance of the franchise partnership model, the table below shows the underlying sales, cost of food, labor costs, and other restaurant costs of the franchise partners.
Other income decreased during 2024 compared to 2023, primarily because of fewer real estate transactions. Interest on obligations under leases was $5,361 during 2024 versus $5,114 during 2023. To better convey the performance of the franchise partnership model, the table below shows the underlying sales, cost of food, labor costs, and other restaurant costs of the franchise partners.
Southern Pioneer’s performance in both years was primarily attributable to weather-related losses. 16 Table of Contents Management’s Discussion and Analysis (continued) Insurance – Investment Income A summary of net investment income attributable to our insurance operations follows. 2023 2022 2021 Interest, dividends, and other investment income: First Guard $ 1,873 $ 751 $ 133 Southern Pioneer 1,201 629 571 Pre-tax investment income 3,074 1,380 704 Income tax expense 646 289 148 Net investment income $ 2,428 $ 1,091 $ 556 We consider investment income as a component of our aggregate insurance operating results.
Southern Pioneer’s ratio of losses and loss adjustment expenses to premiums earned was 58.4% during 2024 as compared to 60.9% during 2023. 16 Table of Contents Management’s Discussion and Analysis (continued) Insurance – Investment Income A summary of net investment income attributable to our insurance operations follows. 2024 2023 2022 Interest, dividends, and other investment income: First Guard $ 1,976 $ 1,873 $ 751 Southern Pioneer 1,895 1,201 629 Biglari Reinsurance 57 — — Pre-tax investment income 3,928 3,074 1,380 Income tax expense 825 646 289 Net investment income $ 3,103 $ 2,428 $ 1,091 We consider investment income as a component of our aggregate insurance operating results.
As of December 31, 2023, there were 181 franchise partner units as compared to 175 franchise partner units as of December 31, 2022. Included in the franchise partner fees were $22,687 and $20,426 of rental income during 2023 and 2022, respectively.
As of December 31, 2024, there were 173 franchise partner units as compared to 181 franchise partner units as of December 31, 2023. Included in the franchise partner fees were $22,884 and $22,687 of rental income during 2024 and 2023, respectively. Franchise partners rent buildings and equipment from Steak n Shake.
For finance leases, we recognize amortization expense on the right-of-use asset and interest expense on the lease liability over the lease term. 22 Table of Contents Management’s Discussion and Analysis (continued) Recently Issued Accounting Pronouncements For detailed information regarding recently issued accounting pronouncements and the expected impact on our consolidated financial statements, see Note 1 “Summary of Significant Accounting Policies” in the accompanying notes to consolidated financial statements included in Part II, Item 8 of this report on Form 10-K.
We may also elect not to perform the qualitative assessment for the reporting unit or intangible assets and perform a quantitative impairment test instead. 22 Table of Contents Management’s Discussion and Analysis (continued) Recently Issued Accounting Pronouncements For detailed information regarding recently issued accounting pronouncements and the expected impact on our consolidated financial statements, see Note 1 “Summary of Significant Accounting Policies” in the accompanying notes to consolidated financial statements included in Part II, Item 8 of this report on Form 10-K.
General and administrative, marketing, other expenses, impairments, and depreciation and amortization are expressed as a percentage of total revenue. Net sales during 2023 were $152,545 as compared to $149,184 during 2022.
General and administrative, marketing, other expenses, impairments, and depreciation and amortization are expressed as a percentage of total revenue. Net sales during 2024 were $159,213 as compared to $152,545 during 2023. Steak n Shake’s same-store sales increased 6.4% at its company-operated units.
All major investment and capital allocation decisions are made for the Company and its subsidiaries by Mr. Biglari. As of December 31, 2023, Mr. Biglari beneficially owns shares of the Company that represent approximately 66.8% of the economic interest and approximately 71.0% of the voting interest.
All major investment and capital allocation decisions are made for the Company and its subsidiaries by Mr. Biglari. As of December 31, 2024, Mr. Biglari beneficially owns shares of the Company that represent approximately 74.3% of the voting interest. Business Acquisitions During 2022, the Company purchased 90% of Abraxas Petroleum Corporation (“Abraxas Petroleum”) for $80,000.
Cash provided by financing activities of $3,860 during 2022 was primarily due to net borrowings on the Company’s line of credit. We intend to meet the working capital needs of our operating subsidiaries, principally through cash flows generated from operations and cash on hand. We continually review available financing alternatives.
We intend to meet the working capital needs of our operating subsidiaries, principally through cash flows generated from operations and cash on hand. We continually review available financing alternatives. Biglari Holdings Lines of Credit Biglari Holdings’ line of credit was amended on September 13, 2024, and the available line of credit was increased to $35,000.
The cost of food expressed as a percentage of net sales in 2023 remained consistent with 2022. The labor costs at company-operated restaurants during 2023 were $47,090, or 30.9% of net sales as compared to $50,524, or 33.9% of net sales in 2022.
The labor costs at company-operated restaurants during 2024 were $50,431, or 31.7% of net sales as compared to $47,090, or 30.9% of net sales in 2023. Labor costs expressed as a percentage of net sales increased during 2024 compared to 2023 primarily due to an increase in store-level managers.
December 31, 2023 2022 Cash and cash equivalents $ 28,066 $ 37,467 Investments 91,879 69,466 Fair value of interest in investment partnerships 472,772 383,004 Total cash and investments 592,717 489,937 Less: portion of Company stock held by investment partnerships (273,669) (227,210) Carrying value of cash and investments on balance sheet $ 319,048 $ 262,727 Unrealized gains/losses of Biglari Holdings’ stock held by the investment partnerships are eliminated in the Company’s consolidated financial results. 20 Table of Contents Management’s Discussion and Analysis (continued) Liquidity Our balance sheet continues to maintain significant liquidity.
December 31, 2024 2023 Cash and cash equivalents $ 30,709 $ 28,066 Investments 102,975 91,879 Fair value of interest in investment partnerships 656,266 472,772 Total cash and investments 789,950 592,717 Less: portion of Company stock held by investment partnerships (454,539) (273,669) Carrying value of cash and investments on balance sheet $ 335,411 $ 319,048 Unrealized gains/losses of Biglari Holdings’ stock held by the investment partnerships are eliminated in the Company’s consolidated financial results.
Earnings of operations are summarized below. 2023 2022 2021 Licensing and media revenue $ 2,118 $ 4,577 $ 3,203 Licensing and media cost 1,840 2,695 2,275 General and administrative expenses 267 122 114 Earnings before income taxes 11 1,760 814 Income tax expense 3 447 (1,550) Contribution to net earnings $ 8 $ 1,313 $ 2,364 Licensing and media revenue decreased $2,459 in 2023 compared to 2022 primarily because an important licensing transaction shifted from 2023 to 2024.
Earnings of operations are summarized below. 2024 2023 2022 Licensing and media revenue $ 1,029 $ 2,118 $ 4,577 Licensing and media cost 2,036 1,840 2,695 General and administrative expenses 173 267 122 Earnings (loss) before income taxes (1,180) 11 1,760 Income tax expense (296) 3 447 Contribution to net earnings $ (884) $ 8 $ 1,313 Licensing and media revenue decreased $1,089 in 2024 compared to 2023 primarily due to the poor performance of an important licensing arrangement. 19 Table of Contents Management’s Discussion and Analysis (continued) Investment Gains and Investment Partnership Gains Investment gains net of tax were $239 in 2024 as compared to $1,731 in 2023.
The Company’s financial results include the results of Abraxas Petroleum from the initial acquisition date to the end of the calendar year.
During 2023, the Company acquired the remaining 10% of Abraxas Petroleum for $5,387. The Company’s financial results include the results of Abraxas Petroleum from the date of acquisition, September 14, 2022, to the end of the calendar year.
Investment Gains and Investment Partnership Gains Investment gains were $2,211 ($1,731 net of tax) in 2023 as compared to investment losses of $3,393 ($2,682 net of tax) in 2022. Dividends and interest earned on investments are reported as investment income by our insurance companies. We consider investment income as a component of our aggregate insurance operating results.
Dividends and interest earned on investments are reported as investment income by our insurance companies. We consider investment income as a component of our aggregate insurance operating results. However, we consider investment gains and losses, whether realized or unrealized, as non-operating.
A summary of Southern Pioneer’s underwriting results follows. 2023 2022 2021 Amount % Amount % Amount % Premiums earned $ 24,308 100.0 % $ 24,035 100.0 % $ 21,890 100.0 % Insurance losses 14,807 60.9 % 14,888 61.9 % 11,311 51.7 % Underwriting expenses 10,539 43.4 % 10,424 43.4 % 8,835 40.4 % Total losses and expenses 25,346 104.3 % 25,312 105.3 % 20,146 92.1 % Pre-tax underwriting gain (loss) $ (1,038) $ (1,277) $ 1,744 Southern Pioneer’s ratio of losses and loss adjustment expenses to premiums earned was 60.9% during 2023 as compared to 61.9% during 2022.
A summary of Southern Pioneer’s underwriting results follows. 2024 2023 2022 Amount % Amount % Amount % Premiums written $ 30,703 $ 26,147 $ 25,194 Premiums earned $ 28,118 100.0 % $ 24,308 100.0 % $ 24,035 100.0 % Insurance losses 16,407 58.4 % 14,807 60.9 % 14,888 61.9 % Underwriting expenses 11,311 40.2 % 10,539 43.4 % 10,424 43.4 % Total losses and expenses 27,718 98.6 % 25,346 104.3 % 25,312 105.3 % Pre-tax underwriting gain (loss) $ 400 $ (1,038) $ (1,277) Premiums earned increased $3,810, or 15.7% in 2024 compared to 2023, primarily because of growth in its personal lines, e.g., homeowners insurance.
Earnings for Southern Oil are summarized below. 2023 2022 2021 Oil and gas revenue $ 17,495 $ 46,091 $ 33,004 Oil and gas production costs 7,760 13,355 10,470 Depreciation, depletion, and accretion 3,980 5,503 8,073 General and administrative expenses 2,399 2,694 4,748 Earnings before income taxes 3,356 24,539 9,713 Income tax expense 744 5,946 2,185 Contribution to net earnings $ 2,612 $ 18,593 $ 7,528 18 Table of Contents Management’s Discussion and Analysis (continued) Brand Licensing Maxim’s business lies principally in licensing and media.
Earnings for Southern Oil are summarized below. 2024 2023 2022 Oil and gas revenue $ 14,355 $ 17,495 $ 46,091 Oil and gas production costs 7,119 7,760 13,355 Depreciation, depletion, and accretion 4,900 3,980 5,503 General and administrative expenses 2,417 2,399 2,694 Total cost and expenses 14,436 14,139 21,552 Earnings (loss) before income taxes (81) 3,356 24,539 Income tax expense (benefit) (47) 744 5,946 Contribution to net earnings $ (34) $ 2,612 $ 18,593 Southern Oil’s revenue decreased $3,140, or 17.9% during 2024 compared to 2023.
On September 13, 2022, Biglari Holdings entered into a line of credit in an aggregate principal amount of up to $30,000. There was no balance on the line of credit on December 31, 2023. The balance on the line of credit was $10,000 on December 31, 2022.
There was no balance on the line of credit on December 31, 2023. Our interest rate was 7.1% on December 31, 2024, and 8.1% on December 31, 2023, respectively. 21 Table of Contents Management’s Discussion and Analysis (continued) On November 8, 2024, Biglari Holdings entered into a line of credit in an aggregate principal amount of up to $75,000.
Franchise partners rent buildings and equipment from Steak n Shake. 13 Table of Contents Management’s Discussion and Analysis (continued) The franchise royalties and fees generated by the traditional franchising business were $16,443 during 2023 as compared to $19,678 during 2022. The decrease in franchise royalties and fees was primarily due to the closing of certain traditional franchise stores.
The franchise royalties and fees generated by the traditional franchising business were $13,632 during 2024 as compared to $16,443 during 2023. The decrease in franchise royalties and fees was primarily due to the closing of certain traditional franchise stores. There were 136 traditional units open on December 31, 2024, as compared to 160 units open on December 31, 2023.
There were 160 traditional units open on December 31, 2023, as compared to 190 units open on December 31, 2022. The cost of food at company-operated units in 2023 was $44,993, or 29.5% of net sales as compared to $44,461, or 29.8% of net sales in 2022.
The cost of food at company-operated units in 2024 was $47,891, or 30.1% of net sales as compared to $44,993, or 29.5% of net sales in 2023. The increase was primarily due to cost inflation.
The change was primarily attributable to distributions from investment partnerships of $14,500 in 2023 compared to $70,700 in 2022. The distributions during 2022 were primarily used to acquire Abraxas Petroleum. Net cash used in investing activities was $70,525 lower during 2023 as compared to 2022.
The change was primarily attributable to a decrease of $15,511 in cash from our business operations and a $4,500 decrease in distributions from investment partnerships. Net cash used in investing activities was $21,308 higher during 2024 as compared to 2023.
Biglari Holdings Line of Credit On September 13, 2022, Biglari Holdings entered into a line of credit in an aggregate principal amount of up to $30,000. The line of credit will be available on a revolving basis until September 13, 2024. The line of credit includes customary covenants, as well as financial maintenance covenants.
The line of credit will be available on a revolving basis until November 7, 2027. The line of credit includes customary covenants as well as financial maintenance covenants. As of December 31, 2024, we were in compliance with all covenants. The balance of the line of credit was $10,000 on December 31, 2024.
As a result of the transaction, a gain of $13,563 was recorded in 2023. 17 Table of Contents Management’s Discussion and Analysis (continued) Abraxas Petroleum Abraxas Petroleum operates oil and natural gas properties in the Permian Basin.
It is expected that the prices of oil and gas commodities will remain volatile, which will be reflected in our financial results. 17 Table of Contents Management’s Discussion and Analysis (continued) Abraxas Petroleum Abraxas Petroleum operates oil and natural gas properties in the Permian Basin.
During the third quarter of 2023, Abraxas Petroleum entered into a royalty-based arrangement with an unaffiliated party to conduct development activities that will establish proved undeveloped reserves on its proportional share; however, Abraxas Petroleum will not be required to fund any exploration expenditures on its undeveloped properties.
Abraxas Petroleum reduced production by shutting in wells during 2024 due to lower natural gas prices. Abraxas Petroleum recorded a gain of $16,700 as a result of selling undeveloped reserves to an unaffiliated party whose aim is to conduct development activities; however, Abraxas Petroleum will not be required to fund any exploration expenditures on its undeveloped properties.
The 3-percentage-point decrease in costs was primarily attributable to a 2.7-percentage-point decrease in Steak n Shake’s labor costs as a result of a gain in productivity. General and administrative expenses during 2023 were $44,120, or 17.6% of total revenue as compared to $40,206, or 16.6% of total revenue during 2022.
General and administrative expenses during 2024 were $47,130, or 18.7% of total revenue as compared to $44,120, or 17.6% of total revenue during 2023. The increase in general and administrative expenses was mainly attributable to Steak n Shake: higher legal fees ($700), fees related to its new prototype ($500), and contractual services ($900).
As of December 31, 2023, we were in compliance with all covenants. There was no balance on the line of credit on December 31, 2023. The balance of the line of credit was $10,000 on December 31, 2022. Our interest rate is based on the 30-day Secured Overnight Financing Rate plus 2.73%.
The line of credit matures on September 13, 2026. The line of credit includes customary covenants as well as financial maintenance covenants. As of December 31, 2024, we were in compliance with all covenants. There was a $35,000 balance on the line of credit on December 31, 2024.
The Company records gains from the investment partnerships (inclusive of the investment partnerships’ unrealized gains and losses on their securities) in the consolidated statement of earnings based on our proportional ownership interest in the investment partnerships. 21 Table of Contents Management’s Discussion and Analysis (continued) Impairment of Restaurant Long-lived Assets We review company-operated restaurants for impairment on a restaurant-by-restaurant basis when events or circumstances indicate a possible impairment.
A discussion of our principal accounting policies that required the application of significant judgments as of December 31, 2024, follows. Impairment of Restaurant Long-lived Assets We review company-operated restaurants for impairment on a restaurant-by-restaurant basis when events or circumstances indicate a possible impairment.
First Guard’s underwriting results in 2023 were in line with its historical performance despite cost inflation in property and physical damage claims, which began to accelerate in 2022. Southern Pioneer Southern Pioneer underwrites garage liability and commercial property insurance, as well as homeowners and dwelling fire insurance.
Southern Pioneer Southern Pioneer underwrites garage liability and commercial property insurance, as well as homeowners and dwelling fire insurance.
Corporate and Other Corporate expenses exclude the activities of the restaurant, insurance, brand licensing, and oil and gas businesses. Corporate and other net losses increased in 2023 compared to 2022 primarily due to an incentive fee of $7,271.
The effective tax rate for the Company (excluding investment partnership activities) was 26.0% during 2024 compared to 9.9% during 2023. The increase in the effective tax rates is primarily attributable to certain tax benefits recognized by Abraxas Petroleum during 2023. Corporate and Other Corporate expenses exclude the activities of the restaurant, insurance, brand licensing, and oil and gas businesses.