BH RE LLC

EDGAR

23 filing records in this dataset, filed from 2004-08-04 to 2009-11-16. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

55.1 million USD

2009-09-30 · USD

Exact inputs and evidence

Operating margin

-18.88%

2009-09-30 · %

Exact inputs and evidence
  • Operating Income: -10397000 USD Source
  • Revenue: 55058000 USD Source

Operating cash flow

7.68 million USD

2009-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -2007000 USD Source
  • Operating Cash Flow: -9682000 USD Source

Free cash flow

-1.86 million USD

2009-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -2007000 USD Source
  • Operating Cash Flow: -9682000 USD Source
  • Capital Expenditure: 10990000 USD Source
  • Capital Expenditure: 1458000 USD Source
Cash and cash equivalents
18.9 million USD Source
Exact value

18915000 USD

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Revenue

234 million USD

2008-10-01 – 2009-09-30

Exact inputs and evidence
  • Revenue: 277172000 USD · 2008-01-01 – 2008-12-31 Source
  • Revenue: 215531000 USD · 2008-01-01 – 2008-09-30 Source
  • Revenue: 57074000 USD · 2009-01-01 – 2009-03-31 Source
  • Revenue: 60587000 USD · 2009-04-01 – 2009-06-30 Source
  • Revenue: 55058000 USD · 2009-07-01 – 2009-09-30 Source

Net income

-54 million USD

2008-10-01 – 2009-09-30

Exact inputs and evidence
  • Net income: -45052000 USD · 2008-01-01 – 2008-12-31 Source
  • Net income: -33085000 USD · 2008-01-01 – 2008-09-30 Source
  • Net income: -12423000 USD · 2009-01-01 – 2009-03-31 Source
  • Net income: -12068000 USD · 2009-04-01 – 2009-06-30 Source
  • Net income: -17539000 USD · 2009-07-01 – 2009-09-30 Source

Operating cash flow

-6.41 million USD

2008-10-01 – 2009-09-30

Exact inputs and evidence
  • Operating cash flow: -7742000 USD · 2008-01-01 – 2008-12-31 Source
  • Operating cash flow: -3340000 USD · 2008-01-01 – 2008-09-30 Source
  • Operating cash flow: -3432000 USD · 2009-01-01 – 2009-03-31 Source
  • Operating cash flow: -9682000 USD · 2009-01-01 – 2009-06-30 Source
  • Operating cash flow: -3432000 USD · 2009-01-01 – 2009-03-31 Source
  • Operating cash flow: -2007000 USD · 2009-01-01 – 2009-09-30 Source
  • Operating cash flow: -9682000 USD · 2009-01-01 – 2009-06-30 Source

Capital expenditure

16.9 million USD

2008-10-01 – 2009-09-30

Exact inputs and evidence
  • Capital expenditure: 32553000 USD · 2008-01-01 – 2008-12-31 Source
  • Capital expenditure: 26673000 USD · 2008-01-01 – 2008-09-30 Source
  • Capital expenditure: 724000 USD · 2009-01-01 – 2009-03-31 Source
  • Capital expenditure: 1458000 USD · 2009-01-01 – 2009-06-30 Source
  • Capital expenditure: 724000 USD · 2009-01-01 – 2009-03-31 Source
  • Capital expenditure: 10990000 USD · 2009-01-01 – 2009-09-30 Source
  • Capital expenditure: 1458000 USD · 2009-01-01 – 2009-06-30 Source

Free cash flow

-23.3 million USD

2008-10-01 – 2009-09-30

Exact inputs and evidence
  • Operating cash flow: -7742000 USD · 2008-01-01 – 2008-12-31 Source
  • Operating cash flow: -3340000 USD · 2008-01-01 – 2008-09-30 Source
  • Operating cash flow: -3432000 USD · 2009-01-01 – 2009-03-31 Source
  • Operating cash flow: -9682000 USD · 2009-01-01 – 2009-06-30 Source
  • Operating cash flow: -3432000 USD · 2009-01-01 – 2009-03-31 Source
  • Operating cash flow: -2007000 USD · 2009-01-01 – 2009-09-30 Source
  • Operating cash flow: -9682000 USD · 2009-01-01 – 2009-06-30 Source
  • Capital expenditure: 32553000 USD · 2008-01-01 – 2008-12-31 Source
  • Capital expenditure: 26673000 USD · 2008-01-01 – 2008-09-30 Source
  • Capital expenditure: 724000 USD · 2009-01-01 – 2009-03-31 Source
  • Capital expenditure: 1458000 USD · 2009-01-01 – 2009-06-30 Source
  • Capital expenditure: 724000 USD · 2009-01-01 – 2009-03-31 Source
  • Capital expenditure: 10990000 USD · 2009-01-01 – 2009-09-30 Source
  • Capital expenditure: 1458000 USD · 2009-01-01 – 2009-06-30 Source

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2009-11-16.

Financial data available through: 2008-12-31.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 2008-12-31
  • Operating income: 5 of 11 periods available· newest 2008-12-31
  • Net income: 5 of 11 periods available· newest 2008-12-31
  • Operating cash flow: 5 of 11 periods available· newest 2008-12-31
  • Capital expenditure: 5 of 11 periods available· newest 2008-12-31
  • Total assets: 5 of 11 periods available· newest 2008-12-31
  • Total liabilities: 5 of 11 periods available· newest 2008-12-31
  • Current assets: 5 of 11 periods available· newest 2008-12-31
  • Current liabilities: 5 of 11 periods available· newest 2008-12-31
  • Cash and cash equivalents: 5 of 11 periods available· newest 2008-12-31
  • long term debt: No compatible figures in this window
  • shares outstanding: No compatible figures in this window

Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.

What changed year over year

Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.

  • Revenue

    +7.6%

    Prior period

    USD 257.6 million

    –

    Current period

    USD 277.17 million

    –

    Exact inputs and evidence

    277172000 − 257595000 = 19577000 USD

    257595000 USD · 2007-01-01 – 2007-12-31

    Inspect prior input Prior source

    277172000 USD · 2008-01-01 – 2008-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Net income

    +USD 29.95 million

    Prior period

    −USD 75 million

    –

    Current period

    −USD 45.05 million

    –

    Exact inputs and evidence

    -45052000 − -75002000 = 29950000 USD

    -75002000 USD · 2007-01-01 – 2007-12-31

    Inspect prior input Prior source

    -45052000 USD · 2008-01-01 – 2008-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Operating cash flow

    +USD 12.94 million

    Prior period

    −USD 20.68 million

    –

    Current period

    −USD 7.74 million

    –

    Exact inputs and evidence

    -7742000 − -20681000 = 12939000 USD

    -20681000 USD · 2007-01-01 – 2007-12-31

    Inspect prior input Prior source

    -7742000 USD · 2008-01-01 – 2008-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Capital expenditure

    -80.5%

    Prior period

    USD 166.53 million

    –

    Current period

    USD 32.55 million

    –

    Exact inputs and evidence

    32553000 − 166525000 = -133972000 USD

    166525000 USD · 2007-01-01 – 2007-12-31

    Inspect prior input Prior source

    32553000 USD · 2008-01-01 – 2008-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

Where revenue goes

How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.

2008 2008-01-01 – 2008-12-31

  • Revenue USD 277.17 million 100% of revenue
  • Operating costs Derived USD 264.53 million 95% of revenue
  • Operating income USD 12.64 million 4.6% of revenue
  • Tax, interest and other Derived USD 57.69 million 21% of revenue
  • Net income −USD 45.05 million −16% of revenue

Cash

  • Operating cash flow −USD 7.74 million −2.8% of revenue
  • Capital expenditure USD 32.55 million 12% of revenue
  • Free cash flow Derived −USD 40.3 million −15% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2004 Net loss: net income was −6.9% of revenue.
  • 2005 Net loss: net income was −9.8% of revenue.
  • 2006 Net loss: net income was −36% of revenue.
  • 2007 Operating loss: operating costs were 106% of revenue.
  • 2008 Net loss: net income was −16% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2004 2004-01-01 – 2004-12-3196141000 87149000 Derived 8992000 15648000 Derived -6656000 30382000 Derived
Source
2005 2005-01-01 – 2005-12-31306258000 286389000 Derived 19869000 49745000 Derived -29876000 -19688000 Derived
Source
2006 2006-01-01 – 2006-12-31267112000 256259000 Derived 10853000 106529000 Derived -95676000 -84171000 Derived
Source
2007 2007-01-01 – 2007-12-31257595000 273983000 Derived -16388000 58614000 Derived -75002000 -187206000 Derived
Source
2008 2008-01-01 – 2008-12-31277172000 264532000 Derived 12640000 57692000 Derived -45052000 -40295000 Derived
Source

Amounts are exact, in USD.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

USD 277.2M 2008
Revenue historyRevenue reported for each complete financial period. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.330.8M248.1M165.4M82.7M0.020042005200620072008
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Revenue96141000
2005Revenue306258000
2006Revenue267112000
2007Revenue257595000
2008Revenue277172000

Revenue growth

Change in revenue from the same financial period one year earlier.

7.6% 2008
Revenue growth historyChange in revenue from the same financial period one year earlier. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.237%170%103%36%-31%20042005200620072008
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2004Year over yearNo prior comparable period
2005Year over year218.6%
2006Year over year-12.8%
2007Year over year-3.6%
2008Year over year7.6%

Profit and cash

How much revenue becomes profit, and how much cash operations generate.

Profit margins

Operating income, net income and free cash flow as a share of revenue.

Operating margin 4.6% 2008
Net margin -16.3% 2008
Free cash flow margin -14.5% 2008
Profit margins historyOperating income, net income and free cash flow as a share of revenue. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.40%10%-21%-51%-81%20042005200620072008
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2004Operating margin9.4%
2005Operating margin6.5%
2006Operating margin4.1%
2007Operating margin-6.4%
2008Operating margin4.6%
2004Net margin-6.9%
2005Net margin-9.8%
2006Net margin-35.8%
2007Net margin-29.1%
2008Net margin-16.3%
2004Free cash flow margin31.6%
2005Free cash flow margin-6.4%
2006Free cash flow margin-31.5%
2007Free cash flow margin-72.7%
2008Free cash flow margin-14.5%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -7.7M 2008
Operating cash flow historyCash generated by the company’s normal business operations. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.37.7M17.6M-2.5M-22.6M-42.6M20042005200620072008
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Operating cash flow32169000
2005Operating cash flow-4628000
2006Operating cash flow-37096000
2007Operating cash flow-20681000
2008Operating cash flow-7742000

Free cash flow

Operating cash flow minus capital expenditure for the same period and unit.

USD -40.3M 2008
Free cash flow historyOperating cash flow minus capital expenditure for the same period and unit. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.47.8M-15.3M-78.4M-141.5M-204.6M20042005200620072008
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Free cash flow30382000
2005Free cash flow-19688000
2006Free cash flow-84171000
2007Free cash flow-187206000
2008Free cash flow-40295000

Balance sheet

Liabilities and short-term ability to meet obligations at each period end.

Liabilities to assets

Total liabilities as a share of total assets.

135.3% 2008
Liabilities to assets historyTotal liabilities as a share of total assets. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.146%110%73%37%0%20042005200620072008
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2004Liabilities / assets95.1%
2005Liabilities / assets100.4%
2006Liabilities / assets115.6%
2007Liabilities / assets126.5%
2008Liabilities / assets135.3%

Current assets to current liabilities

Current assets divided by current liabilities.

1.82× 2008
Current assets to current liabilities historyCurrent assets divided by current liabilities. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.1.97×1.48×0.98×0.49×0.00×20042005200620072008
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2004Current assets / current liabilities1.46×
2005Current assets / current liabilities1.49×
2006Current assets / current liabilities1.14×
2007Current assets / current liabilities1.15×
2008Current assets / current liabilities1.82×

Cash generation

Compare reported profit with operating cash and capital spending. Free cash flow is calculated as operating cash flow minus capital expenditure when both exact, consolidated amounts match the same period and unit.

Cash generation by annual reporting period
PeriodNet incomeOperating cash flowCapital expenditureFree cash flow
2004 2004-01-01 – 2004-12-31
−USD 6.66 million
Exact value

Exact value: -6656000 USD

2004-01-01 – 2004-12-31: -6656000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 32.17 million
Exact value

Exact value: 32169000 USD

2004-01-01 – 2004-12-31: 32169000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 1.79 million
Exact value

Exact value: 1787000 USD

2004-01-01 – 2004-12-31: 1787000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 30.38 million
Calculation and evidence

32169000 − 1787000 USD

Exact free cash flow: 30382000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2005 2005-01-01 – 2005-12-31
−USD 29.88 million
Exact value

Exact value: -29876000 USD

2005-01-01 – 2005-12-31: -29876000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 4.63 million
Exact value

Exact value: -4628000 USD

2005-01-01 – 2005-12-31: -4628000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 15.06 million
Exact value

Exact value: 15060000 USD

2005-01-01 – 2005-12-31: 15060000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 19.69 million
Calculation and evidence

-4628000 − 15060000 USD

Exact free cash flow: -19688000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2006 2006-01-01 – 2006-12-31
−USD 95.68 million
Exact value

Exact value: -95676000 USD

2006-01-01 – 2006-12-31: -95676000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 37.1 million
Exact value

Exact value: -37096000 USD

2006-01-01 – 2006-12-31: -37096000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 47.08 million
Exact value

Exact value: 47075000 USD

2006-01-01 – 2006-12-31: 47075000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 84.17 million
Calculation and evidence

-37096000 − 47075000 USD

Exact free cash flow: -84171000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2007 2007-01-01 – 2007-12-31
−USD 75 million
Exact value

Exact value: -75002000 USD

2007-01-01 – 2007-12-31: -75002000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 20.68 million
Exact value

Exact value: -20681000 USD

2007-01-01 – 2007-12-31: -20681000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 166.53 million
Exact value

Exact value: 166525000 USD

2007-01-01 – 2007-12-31: 166525000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 187.21 million
Calculation and evidence

-20681000 − 166525000 USD

Exact free cash flow: -187206000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2008 2008-01-01 – 2008-12-31
−USD 45.05 million
Exact value

Exact value: -45052000 USD

2008-01-01 – 2008-12-31: -45052000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 7.74 million
Exact value

Exact value: -7742000 USD

2008-01-01 – 2008-12-31: -7742000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 32.55 million
Exact value

Exact value: 32553000 USD

2008-01-01 – 2008-12-31: 32553000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 40.3 million
Calculation and evidence

-7742000 − 32553000 USD

Exact free cash flow: -40295000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

Capital expenditure uses the canonical mapped positive-spending convention. A missing, ambiguous, incompatible, or negative-sign input is left blank. Values use the latest reported version.

Dataset coverage and company identifiers

Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.

23 filings · 0 latest values · 0 originally reported values

Dataset published . Source filing dates and reporting periods are shown separately.

Identifiers: 0001281657, 1281657, edgar:1281657