Brookdale Senior Living Inc. (BKDT) Financial Statements (2025 and earlier)
Company Profile
| Business Address |
105 WESTWOOD PLACE BRENTWOOD, TN 37027 |
| State of Incorp. | DE |
| Fiscal Year End | December 31 |
| Industry (SIC) | 805 - Nursing And Personal Care Facilities (benchmarking) |
| More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) ($ in millions)
| 12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | |||
|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||
| Current Assets | |||||||||
| Cash, cash equivalents, and short-term investments | 308 | 448 | 529 | 553 | 309 | 413 | |||
| Cash and cash equivalent | 278 | 399 | 347 | 380 | 240 | 398 | |||
| Short-term investments | 30 | 49 | 182 | 173 | 69 | 15 | |||
| Restricted cash and investments | 41 | 28 | 27 | 28 | 27 | 28 | |||
| Receivables | 48 | 56 | 51 | 109 | 134 | 134 | |||
| Other undisclosed current assets | 81 | 106 | 92 | 83 | 127 | 199 | |||
| Total current assets: | 478 | 637 | 699 | 774 | 596 | 774 | |||
| Noncurrent Assets | |||||||||
| Finance lease, right-of-use asset, after accumulated amortization | 98 | 332 | 400 | 600 | ✕ | ||||
| Operating lease, right-of-use asset | 671 | 597 | 630 | 788 | 1,160 | ✕ | |||
| Property, plant and equipment | 5,275 | ||||||||
| Long-term investments and receivables | 2 | 55 | 67 | 5 | 21 | 28 | |||
| Long-term investments | 2 | 55 | 67 | 5 | 21 | 28 | |||
| Intangible assets, net (including goodwill) | 27 | 27 | 27 | 154 | 162 | 206 | |||
| Goodwill | 27 | 27 | 27 | 154 | 154 | 154 | |||
| Intangible assets, net (excluding goodwill) | 7 | 51 | |||||||
| Restricted cash and investments | 30 | 48 | 64 | 57 | 35 | 24 | |||
| Deferred income tax assets | 2 | 0 | ✕ | ||||||
| Other noncurrent assets | 34 | 35 | 17 | 56 | 84 | 160 | |||
| Other undisclosed noncurrent assets | 4,331 | 4,437 | 4,572 | 4,668 | 4,538 | ||||
| Total noncurrent assets: | 5,095 | 5,300 | 5,711 | 6,128 | 6,598 | 5,693 | |||
| TOTAL ASSETS: | 5,573 | 5,937 | 6,410 | 6,902 | 7,194 | 6,467 | |||
| LIABILITIES AND EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Accounts payable and accrued liabilities | 309 | 308 | 331 | 359 | 371 | 393 | |||
| Accounts payable | 67 | 71 | 76 | 71 | 105 | 95 | |||
| Accrued liabilities | 243 | 237 | 255 | 288 | 267 | 298 | |||
| Debt | 43 | 90 | 85 | 69 | 339 | 318 | |||
| Other undisclosed current liabilities | 248 | 243 | 216 | 263 | 336 | 62 | |||
| Total current liabilities: | 600 | 641 | 632 | 691 | 1,047 | 773 | |||
| Noncurrent Liabilities | |||||||||
| Long-term debt and lease obligation, including: | 3,807 | 4,009 | 4,992 | 3,847 | 3,216 | 4,197 | |||
| Long-term debt, excluding current maturities | 3,656 | 3,784 | 3,778 | 3,847 | 3,216 | 3,346 | |||
| Capital lease obligations | ✕ | ✕ | ✕ | ✕ | ✕ | ✕ | 851 | ||
| Finance lease, liability | 151 | 225 | 532 | 544 | 771 | ✕ | |||
| Other undisclosed long-term debt and lease obligation | (1,363) | (2,049) | |||||||
| Liabilities, other than long-term debt | 762 | 703 | 87 | 286 | 269 | 310 | |||
| Deferred tax liabilities, net | ✕ | ✕ | ✕ | ✕ | ✕ | ✕ | 18 | ||
| Deferred income tax liabilities | 6 | 10 | 15 | ✕ | |||||
| Other liabilities | 72 | 86 | 87 | 188 | 161 | 197 | |||
| Operating lease, liability | 684 | 617 | 682 | 819 | 1,277 | ✕ | |||
| Self insurance reserve | 88 | 93 | 95 | ||||||
| Other undisclosed noncurrent liabilities | 1,275 | 1,964 | 168 | ||||||
| Total noncurrent liabilities: | 4,568 | 4,712 | 5,079 | 5,408 | 5,449 | 4,676 | |||
| Total liabilities: | 5,168 | 5,353 | 5,711 | 6,099 | 6,496 | 5,449 | |||
| Equity | |||||||||
| Equity, attributable to parent | 404 | 583 | 697 | 800 | 696 | 1,019 | |||
| Common stock | 2 | 2 | 2 | 2 | 2 | 2 | |||
| Treasury stock, value | (103) | (103) | (103) | (103) | (85) | (65) | |||
| Additional paid in capital | 4,342 | 4,332 | 4,209 | 4,212 | 4,172 | 4,151 | |||
| Accumulated deficit | (3,838) | (3,649) | (3,410) | (3,311) | (3,393) | (3,069) | |||
| Equity, attributable to noncontrolling interest | 1 | 2 | 2 | 2 | 2 | (0) | |||
| Total equity: | 405 | 584 | 700 | 803 | 699 | 1,018 | |||
| TOTAL LIABILITIES AND EQUITY: | 5,573 | 5,937 | 6,410 | 6,902 | 7,194 | 6,467 | |||
Income Statement (P&L) ($ in millions)
| 12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | ||
|---|---|---|---|---|---|---|---|---|
| Revenues | 3,016 | 2,825 | 2,758 | 3,540 | 4,057 | 4,531 | ||
| Cost of revenue | (318) | (325) | (2,430) | (2,965) | (3,454) | (3,929) | ||
| Cost of product and service sold | (318) | (325) | (314) | (335) | (349) | (407) | ||
| Other undisclosed gross profit | (1,952) | (1,906) | 172 | 222 | 273 | 465 | ||
| Gross profit: | 747 | 594 | 501 | 797 | 877 | 1,068 | ||
| Operating expenses | (562) | (546) | (546) | (673) | (648) | (1,197) | ||
| Other undisclosed operating income (loss) | (166) | (91) | (172) | (222) | (273) | (465) | ||
| Operating income (loss): | 18 | (43) | (217) | (98) | (44) | (594) | ||
| Nonoperating income | 45 | 19 | 7 | 10 | 25 | 24 | ||
| Investment income, nonoperating | 23 | 7 | 1 | 5 | 10 | 10 | ||
| Other nonoperating income | 22 | 12 | 6 | 6 | 15 | 14 | ||
| Interest and debt expense | (3) | (1) | (2) | 11 | (5) | (12) | ||
| Income (loss) from continuing operations before equity method investments, income taxes: | 61 | (25) | (212) | (76) | (25) | (582) | ||
| Income (loss) from equity method investments | (4) | (11) | 10 | (2) | (5) | (9) | ||
| Other undisclosed income (loss) from continuing operations before income taxes | (237) | (204) | 94 | 166 | (241) | 13 | ||
| Income (loss) from continuing operations before income taxes: | (180) | (240) | (108) | 87 | (271) | (578) | ||
| Income tax expense (benefit) | (9) | 2 | 8 | (5) | 2 | 49 | ||
| Income (loss) from continuing operations: | (189) | (238) | (99) | 82 | (268) | (528) | ||
| Income (loss) before gain (loss) on sale of properties: | ✕ | ✕ | ✕ | (99) | 82 | (268) | (528) | |
| Net income (loss): | (189) | (238) | (99) | 82 | (268) | (528) | ||
| Net income (loss) attributable to noncontrolling interest | 0 | (0) | 0 | 0 | 1 | 0 | ||
| Net income (loss) available to common stockholders, basic: | (189) | (238) | (99) | 82 | (268) | (528) | ||
| Dilutive securities, effect on basic earnings per share | 1 | |||||||
| Net income (loss) available to common stockholders, diluted: | (189) | (238) | (99) | 83 | (268) | (528) | ||
Comprehensive Income ($ in millions)
| 12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | ||
|---|---|---|---|---|---|---|---|---|
| Net income (loss): | (189) | (238) | (99) | 82 | (268) | (528) | ||
| Comprehensive income (loss): | (189) | (238) | (99) | 82 | (268) | (528) | ||
| Comprehensive income (loss), net of tax, attributable to noncontrolling interest | 0 | (0) | 0 | 0 | 1 | 0 | ||
| Comprehensive income (loss), net of tax, attributable to parent: | (189) | (238) | (99) | 82 | (268) | (528) | ||
Statements Sources
The financial statements are based on the Company's filings with the U.S. Securities and Exchange Commission (SEC) through the Electronic Data Gathering, Analysis, and Retrieval system (EDGAR). The information is derived from the 10-K and 10-Q reports submitted to the SEC in XBRL (eXtensible Business Reporting Language) format and presented according to the US GAAP Taxonomy. Please review the original filings for a more detailed information.