Brookdale Senior Living Inc
NYSE:BKD
Balance Sheet
Balance Sheet Decomposition
Brookdale Senior Living Inc
Brookdale Senior Living Inc
Balance Sheet
Brookdale Senior Living Inc
| Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-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 |
87
|
78
|
68
|
101
|
54
|
66
|
82
|
31
|
69
|
59
|
104
|
88
|
216
|
223
|
398
|
240
|
380
|
347
|
399
|
278
|
309
|
279
|
|
| Cash Equivalents |
87
|
78
|
68
|
101
|
54
|
66
|
82
|
31
|
69
|
59
|
104
|
88
|
216
|
223
|
398
|
240
|
380
|
347
|
399
|
278
|
309
|
279
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
292
|
15
|
69
|
173
|
182
|
49
|
30
|
20
|
0
|
|
| Total Receivables |
8
|
11
|
59
|
67
|
92
|
80
|
88
|
99
|
100
|
104
|
150
|
144
|
142
|
129
|
134
|
134
|
109
|
51
|
56
|
48
|
52
|
68
|
|
| Accounts Receivables |
8
|
11
|
59
|
67
|
92
|
80
|
88
|
99
|
100
|
104
|
150
|
144
|
142
|
129
|
134
|
134
|
109
|
51
|
56
|
48
|
52
|
68
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
40
|
57
|
143
|
124
|
135
|
129
|
158
|
152
|
139
|
132
|
277
|
266
|
262
|
259
|
227
|
154
|
111
|
118
|
134
|
122
|
132
|
207
|
|
| Total Current Assets |
135
|
146
|
270
|
292
|
281
|
275
|
328
|
281
|
309
|
295
|
531
|
498
|
620
|
902
|
774
|
596
|
774
|
699
|
637
|
478
|
513
|
554
|
|
| PP&E Net |
524
|
1 409
|
3 672
|
3 760
|
3 698
|
3 858
|
3 737
|
3 694
|
3 880
|
3 895
|
8 390
|
8 031
|
7 379
|
5 852
|
5 275
|
6 270
|
5 856
|
5 535
|
5 133
|
5 002
|
5 728
|
5 305
|
|
| PP&E Gross |
524
|
1 409
|
3 672
|
3 760
|
3 698
|
3 858
|
3 737
|
3 694
|
3 880
|
3 895
|
8 390
|
8 031
|
7 379
|
5 852
|
5 275
|
6 270
|
5 856
|
5 535
|
5 133
|
5 002
|
5 728
|
5 305
|
|
| Accumulated Depreciation |
34
|
71
|
231
|
488
|
721
|
942
|
1 178
|
1 412
|
1 601
|
1 822
|
1 906
|
2 543
|
2 885
|
3 064
|
3 047
|
3 237
|
3 490
|
3 814
|
4 054
|
4 017
|
4 348
|
4 214
|
|
| Intangible Assets |
0
|
0
|
292
|
261
|
232
|
198
|
171
|
154
|
160
|
159
|
155
|
129
|
83
|
68
|
51
|
35
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Goodwill |
9
|
66
|
325
|
325
|
110
|
110
|
110
|
110
|
110
|
110
|
737
|
726
|
705
|
506
|
154
|
154
|
154
|
27
|
27
|
27
|
27
|
27
|
|
| Note Receivable |
0
|
0
|
47
|
60
|
22
|
24
|
22
|
20
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
15
|
14
|
61
|
42
|
28
|
21
|
20
|
65
|
31
|
44
|
313
|
372
|
168
|
130
|
28
|
21
|
5
|
67
|
55
|
2
|
0
|
0
|
|
| Other Long-Term Assets |
64
|
63
|
88
|
72
|
78
|
164
|
143
|
143
|
217
|
235
|
293
|
293
|
263
|
218
|
185
|
118
|
113
|
82
|
84
|
64
|
67
|
66
|
|
| Other Assets |
9
|
66
|
325
|
325
|
110
|
110
|
110
|
110
|
110
|
110
|
737
|
726
|
705
|
506
|
154
|
154
|
154
|
27
|
27
|
27
|
27
|
27
|
|
| Total Assets |
747
N/A
|
1 698
+127%
|
4 756
+180%
|
4 812
+1%
|
4 449
-8%
|
4 650
+5%
|
4 530
-3%
|
4 466
-1%
|
4 707
+5%
|
4 738
+1%
|
10 417
+120%
|
10 049
-4%
|
9 218
-8%
|
7 675
-17%
|
6 467
-16%
|
7 194
+11%
|
6 902
-4%
|
6 410
-7%
|
5 937
-7%
|
5 573
-6%
|
6 336
+14%
|
5 952
-6%
|
|
| Liabilities | |||||||||||||||||||||||
| Accounts Payable |
7
|
9
|
16
|
37
|
29
|
52
|
36
|
54
|
43
|
66
|
76
|
128
|
77
|
92
|
95
|
105
|
71
|
76
|
71
|
67
|
66
|
75
|
|
| Accrued Liabilities |
75
|
85
|
151
|
156
|
168
|
168
|
170
|
182
|
198
|
200
|
407
|
358
|
325
|
327
|
295
|
459
|
394
|
370
|
412
|
433
|
373
|
346
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
4
|
0
|
21
|
18
|
158
|
166
|
72
|
48
|
510
|
202
|
268
|
236
|
215
|
603
|
318
|
403
|
88
|
85
|
90
|
43
|
78
|
79
|
|
| Other Current Liabilities |
32
|
77
|
321
|
338
|
288
|
310
|
329
|
337
|
380
|
403
|
122
|
119
|
113
|
74
|
65
|
81
|
137
|
101
|
68
|
58
|
63
|
68
|
|
| Total Current Liabilities |
118
|
171
|
509
|
550
|
648
|
696
|
606
|
621
|
1 131
|
871
|
874
|
840
|
731
|
1 096
|
773
|
1 047
|
691
|
632
|
641
|
600
|
580
|
568
|
|
| Long-Term Debt |
367
|
754
|
1 854
|
2 317
|
2 390
|
2 459
|
2 499
|
2 416
|
2 170
|
2 435
|
5 978
|
6 197
|
5 830
|
4 540
|
4 197
|
3 987
|
4 391
|
4 310
|
4 009
|
3 807
|
4 289
|
4 239
|
|
| Deferred Income Tax |
0
|
42
|
399
|
267
|
179
|
140
|
114
|
113
|
96
|
81
|
159
|
69
|
81
|
71
|
18
|
15
|
10
|
0
|
0
|
6
|
10
|
6
|
|
| Minority Interest |
31
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
|
| Other Liabilities |
190
|
100
|
225
|
259
|
272
|
268
|
252
|
276
|
313
|
330
|
524
|
484
|
498
|
439
|
460
|
1 446
|
1 008
|
769
|
703
|
756
|
1 243
|
1 182
|
|
| Total Liabilities |
707
N/A
|
1 067
+51%
|
2 992
+180%
|
3 392
+13%
|
3 489
+3%
|
3 563
+2%
|
3 470
-3%
|
3 426
-1%
|
3 710
+8%
|
3 717
+0%
|
7 536
+103%
|
7 590
+1%
|
7 140
-6%
|
6 145
-14%
|
5 448
-11%
|
6 498
+19%
|
6 101
-6%
|
5 713
-6%
|
5 354
-6%
|
5 170
-3%
|
6 123
+18%
|
5 997
-2%
|
|
| Equity | |||||||||||||||||||||||
| Common Stock |
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Retained Earnings |
0
|
63
|
171
|
333
|
701
|
767
|
816
|
884
|
955
|
959
|
1 108
|
1 565
|
1 970
|
2 541
|
3 069
|
3 393
|
3 311
|
3 410
|
3 649
|
3 838
|
4 040
|
4 303
|
|
| Additional Paid In Capital |
0
|
691
|
1 935
|
1 753
|
1 691
|
1 882
|
1 904
|
1 971
|
1 998
|
2 025
|
4 035
|
4 069
|
4 102
|
4 127
|
4 151
|
4 172
|
4 212
|
4 209
|
4 332
|
4 342
|
4 353
|
4 358
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
29
|
29
|
29
|
47
|
47
|
47
|
47
|
47
|
56
|
56
|
65
|
85
|
103
|
103
|
103
|
103
|
103
|
103
|
|
| Other Equity |
40
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
404
|
0
|
0
|
|
| Total Equity |
40
N/A
|
630
+1 475%
|
1 764
+180%
|
1 420
-20%
|
961
-32%
|
1 087
+13%
|
1 060
-2%
|
1 040
-2%
|
997
-4%
|
1 021
+2%
|
2 882
+182%
|
2 459
-15%
|
2 078
-15%
|
1 531
-26%
|
1 019
-33%
|
696
-32%
|
800
+15%
|
697
-13%
|
583
-16%
|
404
-31%
|
212
-47%
|
45
N/A
|
|
| Total Liabilities & Equity |
747
N/A
|
1 698
+127%
|
4 756
+180%
|
4 812
+1%
|
4 449
-8%
|
4 650
+5%
|
4 530
-3%
|
4 466
-1%
|
4 707
+5%
|
4 738
+1%
|
10 417
+120%
|
10 049
-4%
|
9 218
-8%
|
7 675
-17%
|
6 467
-16%
|
7 194
+11%
|
6 902
-4%
|
6 410
-7%
|
5 937
-7%
|
5 573
-6%
|
6 336
+14%
|
5 952
-6%
|
|
| Shares Outstanding | |||||||||||||||||||||||
| Common Shares Outstanding |
60
|
60
|
101
|
102
|
105
|
123
|
124
|
125
|
127
|
128
|
187
|
188
|
190
|
191
|
192
|
192
|
188
|
187
|
187
|
188
|
200
|
238
|
|