Brightspring Health Services Inc
NASDAQ:BTSG
Balance Sheet
Balance Sheet Decomposition
Brightspring Health Services Inc
Brightspring Health Services Inc
Balance Sheet
Brightspring Health Services Inc
| Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Cash & Cash Equivalents |
18
|
262
|
47
|
14
|
13
|
61
|
88
|
|
| Cash Equivalents |
18
|
262
|
47
|
14
|
13
|
61
|
88
|
|
| Total Receivables |
622
|
701
|
805
|
868
|
1 011
|
1 149
|
1 072
|
|
| Accounts Receivables |
567
|
626
|
730
|
776
|
882
|
1 029
|
990
|
|
| Other Receivables |
55
|
75
|
75
|
93
|
129
|
120
|
82
|
|
| Inventory |
198
|
300
|
299
|
431
|
403
|
641
|
815
|
|
| Other Current Assets |
32
|
27
|
30
|
32
|
30
|
42
|
918
|
|
| Total Current Assets |
871
|
1 290
|
1 181
|
1 344
|
1 457
|
1 893
|
2 894
|
|
| PP&E Net |
433
|
451
|
525
|
475
|
513
|
500
|
376
|
|
| PP&E Gross |
433
|
451
|
525
|
475
|
513
|
500
|
376
|
|
| Accumulated Depreciation |
88
|
161
|
225
|
296
|
368
|
450
|
405
|
|
| Intangible Assets |
1 066
|
1 096
|
1 112
|
976
|
881
|
811
|
558
|
|
| Goodwill |
1 411
|
1 669
|
2 658
|
2 576
|
2 608
|
2 672
|
2 546
|
|
| Long-Term Investments |
2
|
2
|
3
|
1
|
1
|
1
|
1
|
|
| Other Long-Term Assets |
35
|
32
|
36
|
69
|
72
|
49
|
39
|
|
| Other Assets |
1 411
|
1 669
|
2 658
|
2 576
|
2 608
|
2 672
|
2 546
|
|
| Total Assets |
3 817
N/A
|
4 541
+19%
|
5 513
+21%
|
5 441
-1%
|
5 533
+2%
|
5 926
+7%
|
6 413
+8%
|
|
| Liabilities | ||||||||
| Accounts Payable |
253
|
356
|
408
|
527
|
642
|
941
|
1 218
|
|
| Accrued Liabilities |
340
|
354
|
434
|
365
|
563
|
369
|
322
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
30
|
33
|
50
|
41
|
43
|
61
|
59
|
|
| Other Current Liabilities |
0
|
0
|
0
|
0
|
0
|
57
|
250
|
|
| Total Current Liabilities |
622
|
743
|
892
|
933
|
1 248
|
1 428
|
1 849
|
|
| Long-Term Debt |
2 184
|
2 689
|
3 411
|
3 385
|
3 354
|
2 587
|
2 470
|
|
| Deferred Income Tax |
66
|
88
|
98
|
79
|
24
|
0
|
6
|
|
| Minority Interest |
53
|
30
|
26
|
29
|
28
|
4
|
11
|
|
| Other Liabilities |
236
|
285
|
312
|
261
|
294
|
259
|
202
|
|
| Total Liabilities |
3 160
N/A
|
3 836
+21%
|
4 738
+24%
|
4 686
-1%
|
4 948
+6%
|
4 278
-14%
|
4 538
+6%
|
|
| Equity | ||||||||
| Common Stock |
746
|
745
|
750
|
751
|
1
|
2
|
2
|
|
| Retained Earnings |
94
|
52
|
1
|
46
|
200
|
222
|
75
|
|
| Additional Paid In Capital |
5
|
11
|
23
|
29
|
771
|
1 867
|
1 954
|
|
| Other Equity |
0
|
0
|
0
|
21
|
13
|
1
|
7
|
|
| Total Equity |
657
N/A
|
705
+7%
|
775
+10%
|
755
-3%
|
585
-23%
|
1 648
+182%
|
1 875
+14%
|
|
| Total Liabilities & Equity |
3 817
N/A
|
4 541
+19%
|
5 513
+21%
|
5 441
-1%
|
5 533
+2%
|
5 926
+7%
|
6 413
+8%
|
|
| Shares Outstanding | ||||||||
| Common Shares Outstanding |
171
|
171
|
171
|
171
|
118
|
174
|
192
|
|