Wall Street Experts

Brookdale Senior Living Inc.

Bilans kwartalnie



dane w mln

index 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41
Rok finansowy 2014 2015 2015 2015 2015 2016 2016 2016 2016 2017 2017 2017 2017 2018 2018 2018 2018 2019 2019 2019 2019 2020 2020 2020 2020 2021 2021 2021 2021 2022 2022 2022 2022 2023 2023 2023 2023 2024 2024 2024 2024 2025
Kwartał Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1
Aktywa 10 521.4 10 491.0 10 353.3 10 275.0 10 048.6 9 988.7 9 872.3 9 632.3 9 217.7 8 238.1 8 192.8 8 092.2 7 675.4 7 187.4 6 729.6 6 494.6 6 467.3 7 630.8 7 459.5 7 374.2 7 194.4 7 501.7 7 424.5 7 007.9 6 901.8 6 746.2 6 602.9 6 654.3 6 410.5 6 295.0 6 168.3 6 094.0 5 937.1 5 885.9 5 904.7 5 829.1 5 573.4 5 542.3 5 450.9 5 939.1 6 335.6 6 205.7
Aktywa trwałe 9 906.6 9 937.4 9 855.6 9 796.8 9 550.6 9 521.2 9 170.7 9 078.4 8 598.2 7 764.4 7 631.9 7 156.3 6 773.6 6 295.4 6 178.5 5 857.9 5 693.2 6 880.1 6 803.6 6 745.7 6 598.3 6 699.7 6 586.5 6 285.8 6 128.2 5 889.6 5 822.0 5 821.2 5 711.5 5 640.1 5 580.8 5 512.5 5 300.0 5 219.4 5 287.6 5 235.1 5 095.1 5 026.6 4 958.1 5 465.4 5 822.6 5 751.7
Rzeczowe aktywa trwałe netto 8 389.5 8 434.4 8 341.3 8 277.7 8 031.4 8 004.4 7 691.5 7 621.9 7 379.3 6 512.2 6 423.8 6 180.4 5 852.1 5 775.5 5 715.9 5 407.1 5 275.4 6 527.6 6 459.9 6 407.3 6 269.6 6 379.2 6 286.9 5 970.4 5 856.2 5 761.8 5 691.2 5 609.7 5 534.7 5 463.0 5 411.8 5 341.2 5 132.8 5 058.6 5 136.4 5 079.5 5 001.5 4 933.3 603.8 5 374.2 5 728.2 5 654.2
Wartość firmy 736.8 735.0 735.0 746.0 725.7 725.7 697.1 697.1 705.5 710.8 710.8 505.8 505.8 154.1 154.1 154.1 154.1 154.1 154.1 154.1 154.1 154.1 154.1 154.1 154.1 27.3 27.3 27.3 27.3 27.3 27.3 27.3 27.3 27.3 27.3 27.3 27.3 27.3 27.3 27.3 27.3 27.3
Wartości niematerialne i prawne 154.8 154.7 136.1 133.1 129.2 119.0 115.1 113.6 83.0 82.1 79.5 64.9 68.0 60.7 59.8 59.7 51.5 45.9 42.5 42.8 35.2 317.0 316.7 310.2 34.1 306.0 0.0 0.0 4 904.3 0.0 4 839.6 0.0 4 535.7 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Wartość firmy i wartości niematerialne i prawne 891.6 889.7 871.1 879.1 854.9 844.7 812.3 810.7 788.5 792.9 790.3 570.7 573.8 214.8 213.9 213.8 205.6 200.1 196.7 196.9 189.3 154.1 154.1 154.1 188.2 27.3 27.3 27.3 27.3 27.3 27.3 27.3 27.3 27.3 27.3 27.3 27.3 27.3 27.3 27.3 27.3 27.3
Należności netto 149.7 162.9 161.9 152.6 144.1 146.8 138.6 135.5 141.7 138.1 129.7 130.9 129.0 125.5 118.0 130.1 133.9 138.5 137.9 140.7 133.6 135.5 120.5 113.8 109.2 52.6 52.9 52.2 51.1 50.0 49.5 51.5 55.8 52.6 48.2 47.5 48.4 49.6 49.8 53.0 51.9 57.9
Inwestycje długoterminowe 312.9 318.2 352.5 345.0 371.6 373.2 373.0 366.8 167.8 203.3 196.9 185.9 129.8 77.8 32.0 30.0 27.5 27.7 26.0 23.2 21.2 5.6 5.6 5.8 4.9 5.0 8.2 103.8 67.4 62.0 59.7 57.7 55.3 54.8 (28.7) (30.9) 1.9 44.1 17.1 0.0 0.0 0.0
Aktywa obrotowe 614.8 553.5 497.7 478.1 497.9 467.5 701.6 553.9 619.5 473.7 560.9 935.9 901.9 892.1 551.1 636.7 774.0 750.6 655.9 628.5 596.2 802.0 838.0 722.1 773.6 856.6 780.9 833.1 699.0 654.9 587.5 581.4 637.1 666.4 617.1 593.9 478.4 515.7 492.8 473.7 512.9 454.0
Środki pieniężne i Inwestycje 104.1 115.2 78.5 70.4 88.0 70.9 39.1 74.2 216.4 59.2 181.3 537.9 514.4 510.1 146.6 133.7 413.1 340.0 314.8 291.2 308.8 500.7 562.3 490.8 553.3 438.9 380.7 636.4 529.4 468.5 404.2 388.7 447.5 431.2 432.8 397.9 307.7 318.5 353.7 284.4 328.8 239.7
Zapasy 38.9 38.4 42.0 48.0 143.2 94.6 386.9 211.7 130.7 136.4 129.5 150.2 143.6 120.9 180.1 283.5 120.8 87.1 72.6 93.7 69.5 61.3 65.8 43.5 44.1 274.1 269.1 49.5 30.5 0.0 0.0 0.0 27.7 52.9 34.8 53.9 41.3 45.7 0.0 0.0 0.0 0.0
Inwestycje krótkoterminowe 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 29.8 246.4 291.8 174.6 20.0 0.0 14.9 83.5 58.8 49.8 68.6 108.0 109.9 136.1 172.9 134.9 100.0 157.9 182.4 179.3 165.5 89.5 48.7 69.0 96.2 66.2 29.8 0.0 19.7 29.7 19.9 0.0
Środki pieniężne i inne aktywa pieniężne 104.1 115.2 78.5 70.4 88.0 70.9 39.1 74.2 216.4 59.2 151.5 291.6 222.6 335.4 126.6 133.7 398.3 256.5 256.0 241.4 240.2 392.7 452.4 354.6 380.4 304.0 280.7 478.5 347.0 289.2 238.8 299.2 398.8 362.2 336.6 331.7 278.0 318.5 334.0 254.7 308.9 239.7
Należności krótkoterminowe 76.3 69.1 82.0 89.1 128.0 92.1 78.2 70.7 77.4 63.5 78.0 77.0 91.8 73.4 79.7 79.6 95.0 85.4 104.3 106.1 104.7 78.1 61.8 62.6 71.2 65.3 74.6 73.8 76.1 82.0 76.7 77.7 71.0 88.7 94.5 76.8 66.5 74.5 74.7 73.3 65.5 73.2
Dług krótkoterminowy 268.4 224.0 198.6 150.4 235.6 275.7 332.6 265.4 284.9 292.4 675.1 739.4 709.6 674.5 306.8 519.6 340.7 862.2 763.4 846.6 596.1 489.8 678.5 402.4 234.7 545.7 546.5 555.5 233.9 560.5 623.2 425.5 266.9 290.3 432.6 688.0 428.9 263.3 461.6 203.5 0.0 167.2
Zobowiązania krótkoterminowe 877.8 828.3 783.1 716.1 840.1 855.9 898.1 800.2 731.1 706.3 1 077.5 1 128.4 1 095.8 1 064.3 736.2 962.8 773.3 1 101.7 969.6 1 058.1 1 047.0 686.1 930.4 719.0 690.7 899.0 897.3 821.9 632.0 792.9 854.0 657.0 641.2 707.3 649.2 898.3 600.1 614.3 622.1 584.0 579.8 555.7
Rozliczenia międzyokresowe 101.6 112.8 109.1 81.8 99.3 112.7 98.5 115.0 106.9 113.8 91.3 83.7 68.4 73.0 68.5 55.9 60.4 95.2 87.5 81.0 79.4 76.6 158.6 142.0 97.0 68.1 67.9 66.8 67.1 73.3 71.4 74.4 66.2 70.4 69.4 64.9 55.8 58.5 54.2 58.5 0.0 65.7
Zobowiązania długoterminowe 6 761.4 6 901.5 6 886.2 6 932.3 6 749.7 6 713.3 6 580.8 6 481.7 6 408.8 5 577.1 5 199.3 5 454.1 5 049.4 5 043.6 5 072.8 4 642.0 4 675.5 5 611.5 5 623.7 5 522.3 5 448.7 5 763.4 5 554.2 5 444.7 5 408.3 5 152.1 5 089.5 5 038.6 5 078.9 4 902.8 4 795.7 4 944.2 4 711.7 4 637.7 4 716.3 4 437.4 4 568.2 4 552.6 4 487.1 5 060.8 5 541.9 5 501.8
Rezerwy z tytułu odroczonego podatku 243.5 165.4 112.2 84.5 69.1 70.0 69.4 72.9 80.6 169.3 166.3 134.6 70.6 85.8 69.7 51.6 18.4 18.2 18.5 16.8 15.4 0.0 0.1 12.7 9.6 9.9 8.9 18.1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 6.0 5.6 5.6 5.9 9.6 8.4
Zobowiązania długoterminowe 6 761.4 6 901.5 6 886.2 6 932.3 6 749.7 6 713.3 6 580.8 6 481.7 6 408.8 5 577.1 5 199.3 5 454.1 5 049.4 5 043.6 5 072.8 4 642.0 4 675.5 5 611.5 5 623.7 5 522.3 5 448.7 5 763.4 5 554.2 5 444.7 5 408.3 5 152.1 5 089.5 5 038.6 5 078.9 4 902.8 4 795.7 4 944.2 4 711.7 4 637.7 4 716.3 4 437.4 4 568.2 4 552.6 4 487.1 5 060.8 5 541.9 5 501.8
Zobowiązania z tytułu leasingu 2 649.2 2 592.1 2 585.4 2 586.0 2 489.6 2 493.2 2 492.5 2 491.5 2 485.5 1 603.2 1 591.3 1 577.6 1 271.6 1 257.1 1 094.2 932.9 874.5 2 445.5 2 390.1 2 366.4 2 305.3 2 038.2 2 012.5 1 587.6 1 529.0 1 496.8 1 462.4 1 429.0 1 384.8 1 353.6 1 324.1 1 285.4 1 042.6 996.5 1 073.5 1 064.8 1 028.4 983.5 935.1 1 485.1 0.0 1 284.2
Zobowiązania ogółem 7 639.1 7 729.8 7 669.3 7 648.4 7 589.8 7 569.2 7 478.9 7 281.9 7 140.0 6 283.5 6 276.9 6 582.5 6 145.2 6 107.9 5 809.0 5 604.8 5 448.8 6 713.2 6 593.3 6 580.4 6 495.7 6 449.5 6 484.7 6 163.8 6 099.0 6 051.0 5 986.8 5 860.6 5 710.8 5 695.7 5 649.7 5 601.2 5 352.9 5 345.0 5 365.5 5 335.7 5 168.3 5 166.9 5 109.2 5 644.8 6 121.7 6 057.6
Kapitał (fundusz) podstawowy 1.9 1.9 1.9 1.9 1.9 1.9 1.9 1.9 1.9 1.9 1.9 1.9 1.9 1.9 1.9 1.9 2.0 2.0 2.0 2.0 2.0 2.0 2.0 2.0 2.0 2.0 2.0 2.0 2.0 2.0 2.0 2.0 2.0 2.0 2.0 2.0 2.0 2.0 2.1 2.1 0.0 2.4
Zyski zatrzymane (1 108.0) (1 238.5) (1 323.0) (1 391.2) (1 565.5) (1 614.3) (1 649.7) (1 701.4) (1 969.9) (2 096.2) (2 142.5) (2 556.4) (2 541.3) (2 998.2) (3 163.7) (3 200.8) (3 069.3) (3 167.8) (3 223.2) (3 301.7) (3 393.1) (3 023.7) (3 142.1) (3 267.1) (3 311.2) (3 419.5) (3 503.1) (3 328.8) (3 410.5) (3 510.5) (3 594.9) (3 623.3) (3 648.9) (3 693.4) (3 698.0) (3 746.8) (3 837.9) (3 867.5) (3 905.2) (3 955.9) 0.0 (4 104.8)
Kapitał własny 2 882.2 2 761.2 2 684.0 2 626.5 2 458.7 2 419.4 2 393.5 2 350.4 2 077.7 1 954.6 1 915.9 1 509.7 1 530.3 1 079.6 920.7 889.8 1 018.4 917.6 866.2 793.8 698.7 1 052.2 939.9 844.2 802.7 695.1 616.1 793.8 699.6 599.3 518.6 492.8 584.2 540.9 539.3 493.3 405.2 375.4 341.7 294.3 213.9 148.1
Udziały mniejszościowe 0.5 0.3 -0.0 (0.1) (0.2) (0.2) (0.2) (0.3) (0.2) (0.3) (0.4) (0.4) (0.4) (0.5) (0.5) (0.5) (0.5) (0.5) 5.5 5.4 2.4 2.4 2.3 2.3 2.3 2.3 2.3 2.2 2.2 2.2 2.3 1.6 1.5 1.5 1.5 1.5 1.5 1.5 1.5 1.4 1.4 1.4
Pasywa 10 521.4 10 491.0 10 353.3 10 275.0 10 048.6 9 988.7 9 872.3 9 632.3 9 217.7 8 238.1 8 192.8 8 092.2 7 675.4 7 187.4 6 729.6 6 494.6 6 467.3 7 630.8 7 459.5 7 374.2 7 194.4 7 501.7 7 424.5 7 007.9 6 901.8 6 746.2 6 602.9 6 654.3 6 410.5 6 295.0 6 168.3 6 094.0 5 937.1 5 885.9 5 904.7 5 829.1 5 573.4 5 542.3 5 450.9 5 939.1 6 335.6 6 205.7
Inwestycje 312.9 318.2 352.5 345.0 371.6 373.2 373.0 366.8 167.8 203.3 226.6 432.3 421.6 252.5 52.0 30.0 42.4 111.3 84.8 73.0 89.8 113.6 115.5 141.9 177.8 139.9 108.2 261.7 249.8 241.3 225.2 147.2 104.0 123.8 96.2 66.2 29.8 44.1 19.7 29.7 19.9 0.0
Dług 5 993.7 6 249.5 6 277.7 6 334.7 6 196.8 6 431.9 6 387.7 5 965.5 5 829.9 4 933.7 5 189.1 5 515.4 4 539.8 4 530.4 4 537.5 4 129.3 4 197.1 5 429.9 5 447.3 5 343.6 5 264.3 5 645.7 5 871.3 5 280.4 5 210.3 5 386.6 5 336.2 5 286.5 5 226.0 5 202.2 5 158.2 5 105.3 4 892.7 4 856.5 4 887.8 4 862.2 4 725.7 4 741.3 4 675.2 5 191.2 1 441.1 5 596.8
Środki pieniężne i inne aktywa pieniężne 104.1 115.2 78.5 70.4 88.0 70.9 39.1 74.2 216.4 59.2 151.5 291.6 222.6 335.4 126.6 133.7 398.3 256.5 256.0 241.4 240.2 392.7 452.4 354.6 380.4 304.0 280.7 478.5 347.0 289.2 238.8 299.2 398.8 362.2 336.6 331.7 278.0 318.5 334.0 254.7 308.9 239.7
Dług netto 5 889.6 6 134.3 6 199.2 6 264.3 6 108.8 6 361.1 6 348.6 5 891.3 5 613.5 4 874.4 5 037.5 5 223.8 4 317.1 4 195.0 4 410.8 3 995.6 3 798.8 5 173.4 5 191.3 5 102.2 5 024.1 5 253.0 5 418.8 4 925.8 4 829.9 5 082.6 5 055.5 4 808.0 4 879.0 4 912.9 4 919.5 4 806.1 4 493.9 4 494.3 4 551.3 4 530.4 4 447.7 4 422.8 4 341.2 4 936.5 1 132.2 5 357.1
Ticker BKD BKD BKD BKD BKD BKD BKD BKD BKD BKD BKD BKD BKD BKD BKD BKD BKD BKD BKD BKD BKD BKD BKD BKD BKD BKD BKD BKD BKD BKD BKD BKD BKD BKD BKD BKD BKD BKD BKD BKD BKD BKD
Waluta USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD