| BOYD GAMING CORP (BYD) |
| Q4-CY2025 | Q3-CY2025 | Q2-CY2025 | Q1-CY2025 | Q4-CY2024 | Q3-CY2024 | Q2-CY2024 | Q1-CY2024 | Q4-CY2023 | Q3-CY2023 | Q2-CY2023 | Q1-CY2023 | Q4-CY2022 | Q3-CY2022 | Q2-CY2022 | Q1-CY2022 | Q4-CY2021 | Q3-CY2021 | Q2-CY2021 | Q1-CY2021 | Q4-CY2020 | Q3-CY2020 | Q2-CY2020 | Q1-CY2020 | Q4-CY2019 | Q3-CY2019 | Q2-CY2019 | Q1-CY2019 | Q4-CY2018 | Q3-CY2018 | Q2-CY2018 | Q1-CY2018 | Q4-CY2017 | Q3-CY2017 | Q2-CY2017 | Q1-CY2017 | Q4-CY2016 | Q3-CY2016 | Q2-CY2016 | Q1-CY2016 | Q4-CY2015 | Q3-CY2015 | Q2-CY2015 | Q1-CY2015 | Q4-CY2014 | Q3-CY2014 | Q2-CY2014 | Q1-CY2014 | Q4-CY2013 |
| Balance Sheet Date | | 2025-Sep-30 | 2025-Jun-30 | 2025-Mar-31 | 2024-Dec-31 | 2024-Sep-30 | 2024-Jun-30 | 2024-Mar-31 | 2023-Dec-31 | 2023-Sep-30 | 2023-Jun-30 | 2023-Mar-31 | 2022-Dec-31 | 2022-Sep-30 | 2022-Jun-30 | 2022-Mar-31 | 2021-Dec-31 | 2021-Sep-30 | 2021-Jun-30 | 2021-Mar-31 | 2020-Dec-31 | 2020-Sep-30 | 2020-Jun-30 | 2020-Mar-31 | 2019-Dec-31 | 2019-Sep-30 | 2019-Jun-30 | 2019-Mar-31 | 2018-Dec-31 | 2018-Sep-30 | 2018-Jun-30 | 2018-Mar-31 | 2017-Dec-31 | 2017-Sep-30 | 2017-Jun-30 | 2017-Mar-31 | 2016-Dec-31 | 2016-Sep-30 | 2016-Jun-30 | 2016-Mar-31 | 2015-Dec-31 | 2015-Sep-30 | 2015-Jun-30 | 2015-Mar-31 | 2014-Dec-31 | 2014-Sep-30 | 2014-Jun-30 | 2014-Mar-31 | 2013-Dec-31 |
| Fiscal Period | | Q3-FY2025 | Q2-FY2025 | Q1-FY2025 | Q4-FY2024 | Q3-FY2024 | Q2-FY2024 | Q1-FY2024 | Q4-FY2023 | Q3-FY2023 | Q2-FY2023 | Q1-FY2023 | Q4-FY2022 | Q3-FY2022 | Q2-FY2022 | Q1-FY2022 | Q4-FY2021 | Q3-FY2021 | Q2-FY2021 | Q1-FY2021 | Q4-FY2020 | Q3-FY2020 | Q2-FY2020 | Q1-FY2020 | Q4-FY2019 | Q3-FY2019 | Q2-FY2019 | Q1-FY2019 | Q4-FY2018 | Q3-FY2018 | Q2-FY2018 | Q1-FY2018 | Q4-FY2017 | Q3-FY2017 | Q2-FY2017 | Q1-FY2017 | Q4-FY2016 | Q3-FY2016 | Q2-FY2016 | Q1-FY2016 | Q4-FY2015 | Q3-FY2015 | Q2-FY2015 | Q1-FY2015 | Q4-FY2014 | Q3-FY2014 | Q2-FY2014 | Q1-FY2014 | Q4-FY2013 |
| Total Assets | | 6,512,953,000$ | 6,560,391,000$ | 6,469,010,000$ | 6,391,815,000$ | 6,302,431,000$ | 6,261,420,000$ | 6,227,892,000$ | 6,273,126,000$ | 6,311,611,000$ | 6,304,481,000$ | 6,324,587,000$ | 6,311,127,000$ | 6,055,870,000$ | 6,050,153,000$ | 6,250,420,000$ | 6,224,169,000$ | 6,500,117,000$ | 6,291,913,000$ | 6,703,452,000$ | 6,558,948,000$ | 6,567,643,000$ | 7,436,015,000$ | 7,016,862,000$ | 6,650,145,000$ | 6,678,084,000$ | 6,710,452,000$ | 6,715,611,000$ | 5,756,339,000$ | 5,275,153,000$ | 5,175,666,000$ | 4,629,631,000$ | 4,685,930,000$ | 4,655,369,000$ | 4,668,523,000$ | 4,681,896,000$ | 4,670,751,000$ | 4,456,654,000$ | 4,829,320,000$ | 4,797,083,000$ | 4,350,900,000$ | 4,409,152,000$ | 4,419,473,000$ | 4,426,784,000$ | 4,422,384,000$ | 4,509,581,000$ | 5,656,411,000$ | 5,680,091,000$ | 5,741,731,000$ |
| Total Current Assets | | 495,584,000$ | 540,003,000$ | 502,380,000$ | 561,507,000$ | 501,866,000$ | 487,058,000$ | 480,429,000$ | 529,315,000$ | 469,248,000$ | 459,046,000$ | 457,355,000$ | 478,228,000$ | 439,332,000$ | 417,812,000$ | 576,568,000$ | 507,803,000$ | 717,272,000$ | 472,824,000$ | 867,298,000$ | 650,277,000$ | 640,622,000$ | 1,455,867,000$ | 963,763,000$ | 399,494,000$ | 393,668,000$ | 396,793,000$ | 402,660,000$ | 399,751,000$ | 582,104,000$ | 751,580,000$ | 301,627,000$ | 328,663,000$ | 282,787,000$ | 279,743,000$ | 283,843,000$ | 307,947,000$ | 270,300,000$ | 735,877,000$ | 712,684,000$ | 257,232,000$ | 228,168,000$ | 230,881,000$ | 232,034,000$ | 241,950,000$ | 230,451,000$ | 336,652,000$ | 324,401,000$ | 334,680,000$ |
| Cash and Cash Equivalents | | 319,067,000$ | 320,111,000$ | 311,503,000$ | 316,688,000$ | 286,281,000$ | 280,783,000$ | 283,545,000$ | 304,271,000$ | 269,155,000$ | 260,787,000$ | 263,453,000$ | 283,472,000$ | 252,344,000$ | 250,195,000$ | 402,975,000$ | 344,557,000$ | 570,926,000$ | 334,537,000$ | 730,908,000$ | 519,182,000$ | 506,046,000$ | 1,308,347,000$ | 831,246,000$ | 249,977,000$ | 235,084,000$ | 239,411,000$ | 247,681,000$ | 249,417,000$ | 440,963,000$ | 632,808,000$ | 179,706,000$ | 203,104,000$ | 158,832,000$ | 162,963,000$ | 167,007,000$ | 193,862,000$ | 159,688,000$ | 628,278,000$ | 616,201,000$ | 158,821,000$ | 125,045,000$ | 124,523,000$ | 130,797,000$ | 145,341,000$ | 120,910,000$ | 162,512,000$ | 162,878,000$ | 140,311,000$ |
| Receivables | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Other Current Assets | | | | | | | | | | | | | | | | | | | | | | | | 113,988,000$ | 129,046,000$ | 132,229,000$ | 133,716,000$ | 130,028,000$ | 126,549,000$ | 107,545,000$ | 92,660,000$ | 96,127,000$ | 101,384,000$ | 123,955,000$ | 116,780,000$ | 116,836,000$ | 114,085,000$ | 110,612,000$ | 107,599,000$ | 96,483,000$ | 98,411,000$ | 103,123,000$ | 106,358,000$ | 101,237,000$ | 96,609,000$ | 109,541,000$ | 174,140,000$ | | 156,842,000$ |
| Assets Held for Sale in Short Term | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0$ |
| Total Noncurrent Assets | | 6,017,369,000$ | 6,020,388,000$ | 5,966,630,000$ | 5,830,308,000$ | 5,800,565,000$ | 5,774,362,000$ | 5,747,463,000$ | 5,743,811,000$ | 5,842,363,000$ | 5,845,435,000$ | 5,867,232,000$ | 5,832,899,000$ | 5,616,538,000$ | 5,632,341,000$ | 5,673,852,000$ | 5,716,366,000$ | 5,782,845,000$ | 5,819,089,000$ | 5,836,154,000$ | 5,908,671,000$ | 5,927,021,000$ | 5,980,148,000$ | 6,053,099,000$ | 6,250,651,000$ | 6,284,416,000$ | 6,313,659,000$ | 6,312,951,000$ | 5,356,588,000$ | 4,693,049,000$ | 4,424,086,000$ | 4,328,004,000$ | 4,357,267,000$ | 4,372,582,000$ | 4,388,780,000$ | 4,398,053,000$ | 4,362,804,000$ | 4,186,354,000$ | 4,093,443,000$ | 4,084,399,000$ | 4,093,668,000$ | 4,180,984,000$ | 4,188,592,000$ | 4,194,750,000$ | 4,180,434,000$ | 4,279,130,000$ | 5,319,759,000$ | 5,355,690,000$ | 5,407,051,000$ |
| Goodwill | | 957,948,000$ | 957,984,000$ | 957,891,000$ | 957,889,000$ | 957,992,000$ | 947,281,000$ | 947,300,000$ | 947,341,000$ | 1,029,219,000$ | 1,029,415,000$ | 1,029,210,000$ | 1,033,744,000$ | 971,287,000$ | 971,287,000$ | 971,287,000$ | 971,287,000$ | 971,287,000$ | 971,287,000$ | 971,287,000$ | 971,287,000$ | 971,287,000$ | 971,287,000$ | 971,287,000$ | 1,083,287,000$ | 1,083,287,000$ | 1,102,977,000$ | 1,088,500,000$ | 1,062,102,000$ | 1,201,862,000$ | 976,018,000$ | 888,224,000$ | 888,224,000$ | 888,224,000$ | 890,236,000$ | 826,291,000$ | 826,476,000$ | 993,853,000$ | 685,310,000$ | 685,310,000$ | 685,310,000$ | 685,310,000$ | 685,310,000$ | 685,310,000$ | 685,310,000$ | 685,310,000$ | 685,310,000$ | 685,310,000$ | 685,310,000$ |
| Other Intangible Assets | | 1,380,548,000$ | 1,384,725,000$ | 1,387,635,000$ | 1,391,007,000$ | 1,395,279,000$ | 1,375,544,000$ | 1,378,946,000$ | 1,392,844,000$ | 1,417,230,000$ | 1,420,692,000$ | 1,423,808,000$ | 1,427,135,000$ | 1,357,218,000$ | 1,364,972,000$ | 1,366,623,000$ | 1,368,420,000$ | 1,373,921,000$ | 1,375,871,000$ | 1,379,022,000$ | 1,382,173,000$ | 1,390,605,000$ | 1,395,438,000$ | 1,402,957,000$ | 1,466,891,000$ | 1,482,181,000$ | 1,434,040,000$ | 1,440,999,000$ | 1,466,670,000$ | 844,222,000$ | 843,757,000$ | 842,317,000$ | 842,946,000$ | 846,616,000$ | 850,547,000$ | 854,342,000$ | 881,954,000$ | 878,105,000$ | 882,084,000$ | 886,062,000$ | 890,054,000$ | 914,228,000$ | 920,902,000$ | 927,576,000$ | 934,249,000$ | 982,910,000$ | 1,051,484,000$ | 1,062,072,000$ | 1,010,660,000$ |
| Physical Assets | | 2,841,900,000$ | 2,818,209,000$ | 2,751,272,000$ | 2,679,276,000$ | 2,633,248,000$ | 2,626,127,000$ | 2,573,183,000$ | 2,542,512,000$ | 2,499,725,000$ | 2,451,856,000$ | 2,429,161,000$ | 2,394,236,000$ | 2,355,747,000$ | 2,354,455,000$ | 2,377,450,000$ | 2,394,184,000$ | 2,420,794,000$ | 2,446,808,000$ | 2,465,296,000$ | 2,525,887,000$ | 2,533,897,000$ | 2,573,559,000$ | 2,657,929,000$ | 2,672,553,000$ | 2,701,837,000$ | 2,726,554,000$ | 2,742,918,000$ | 2,716,064,000$ | 2,547,005,000$ | 2,507,383,000$ | 2,512,713,000$ | 2,539,786,000$ | 2,556,116,000$ | 2,567,597,000$ | 2,633,952,000$ | 2,605,169,000$ | 2,262,630,000$ | 2,206,216,000$ | 2,210,482,000$ | 2,225,342,000$ | 2,225,643,000$ | 2,240,299,000$ | 2,250,796,000$ | 2,286,108,000$ | 2,278,854,000$ | 3,444,449,000$ | 3,465,565,000$ | 3,505,613,000$ |
| Other Noncurrent Assets | | 176,187,000$ | 185,218,000$ | 184,072,000$ | 66,518,000$ | 67,028,000$ | 65,333,000$ | 69,572,000$ | 67,779,000$ | 97,257,000$ | 133,172,000$ | 166,661,000$ | 147,439,000$ | 95,365,000$ | 93,769,000$ | 97,520,000$ | 98,234,000$ | 97,585,000$ | 95,201,000$ | 93,369,000$ | 100,510,000$ | 99,435,000$ | 93,531,000$ | 92,900,000$ | 91,750,000$ | 101,902,000$ | 128,000,000$ | 115,476,000$ | 106,277,000$ | 94,777,000$ | 91,745,000$ | 79,567,000$ | 81,128,000$ | 81,626,000$ | 80,400,000$ | 83,468,000$ | 49,205,000$ | 51,766,000$ | 47,541,000$ | 48,947,000$ | 48,341,000$ | 49,724,000$ | 50,075,000$ | 52,033,000$ | 52,050,000$ | 49,977,000$ | 64,022,000$ | 62,999,000$ | 61,259,000$ |
| Assets Held for Sale in Long Term | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Total Liabilities | | 3,845,640,000$ | 5,164,760,000$ | 5,116,641,000$ | 4,810,302,000$ | 4,670,629,000$ | 4,549,707,000$ | 4,472,936,000$ | 4,529,024,000$ | 4,543,130,000$ | 4,555,672,000$ | 4,663,618,000$ | 4,720,502,000$ | 4,515,074,000$ | 4,520,998,000$ | 4,699,294,000$ | 4,685,423,000$ | 4,992,179,000$ | 4,933,646,000$ | 5,472,732,000$ | 5,435,005,000$ | 5,523,732,000$ | 6,430,537,000$ | 5,905,092,000$ | 5,384,903,000$ | 5,429,937,000$ | 5,497,737,000$ | 5,545,502,000$ | 4,610,598,000$ | 4,133,318,000$ | 4,030,506,000$ | 3,512,069,000$ | 3,588,703,000$ | 3,624,931,000$ | 3,648,059,000$ | 3,700,173,000$ | 3,740,571,000$ | 3,533,628,000$ | 4,252,281,000$ | 4,253,484,000$ | 3,849,063,000$ | 3,902,981,000$ | 3,945,004,000$ | 3,947,909,000$ | 3,984,297,000$ | 4,046,974,000$ | 5,000,613,000$ | 5,033,272,000$ | 5,091,294,000$ |
| Total Current Liabilities | | 963,381,000$ | 628,784,000$ | 630,328,000$ | 622,685,000$ | 610,520,000$ | 589,095,000$ | 600,393,000$ | 596,322,000$ | 583,419,000$ | 546,566,000$ | 592,172,000$ | 586,134,000$ | 575,813,000$ | 534,600,000$ | 582,136,000$ | 557,042,000$ | 568,193,000$ | 528,908,000$ | 546,136,000$ | 524,022,000$ | 521,174,000$ | 509,892,000$ | 501,158,000$ | 556,893,000$ | 554,300,000$ | 530,843,000$ | 560,816,000$ | 469,701,000$ | 425,853,000$ | 369,739,000$ | 381,715,000$ | 385,471,000$ | 387,224,000$ | 351,358,000$ | 360,289,000$ | 365,504,000$ | 389,103,000$ | 360,144,000$ | 337,982,000$ | 355,071,000$ | 353,546,000$ | 340,217,000$ | 334,065,000$ | 357,195,000$ | 350,287,000$ | 447,897,000$ | 442,271,000$ | 453,863,000$ |
| Accounts Payable | | 131,395,000$ | 126,506,000$ | 127,517,000$ | 131,264,000$ | 118,690,000$ | 128,398,000$ | 106,408,000$ | 124,668,000$ | 105,664,000$ | 96,883,000$ | 99,622,000$ | 129,946,000$ | 100,277,000$ | 87,443,000$ | 84,974,000$ | 102,031,000$ | 83,629,000$ | 81,471,000$ | 70,898,000$ | 96,863,000$ | 67,383,000$ | 101,311,000$ | 77,038,000$ | 91,003,000$ | 87,323,000$ | 99,841,000$ | 119,549,000$ | 111,172,000$ | 93,881,000$ | 88,937,000$ | 75,816,000$ | 106,323,000$ | 80,131,000$ | 79,999,000$ | 69,320,000$ | 84,086,000$ | 88,141,000$ | 72,486,000$ | 67,177,000$ | 75,803,000$ | 59,837,000$ | 60,740,000$ | 56,471,000$ | 85,089,000$ | 68,636,000$ | 68,789,000$ | 68,817,000$ | 75,478,000$ |
| Short Term Debt | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Short Term Capital Lease Obligations | | 107,209,000$ | 105,992,000$ | 102,285,000$ | 102,855,000$ | 100,319,000$ | 98,622,000$ | 99,271,000$ | 98,867,000$ | | | | 88,776,000$ | 85,787,000$ | 84,741,000$ | 84,536,000$ | 84,884,000$ | | | | 90,478,000$ | | | | | 67,540,000$ | 66,077,000$ | 63,815,000$ | 0$ | | | | | | | | | | | | | | | | | | | | |
| Other Current Liabilities | | 146,364,000$ | 132,573,000$ | 135,858,000$ | 108,602,000$ | 118,283,000$ | 106,808,000$ | 97,183,000$ | 96,562,000$ | 111,897,000$ | 91,062,000$ | 95,753,000$ | 84,192,000$ | 96,156,000$ | 84,289,000$ | 84,126,000$ | 79,262,000$ | 96,295,000$ | 86,160,000$ | 85,274,000$ | 73,436,000$ | 85,314,000$ | 75,644,000$ | 71,586,000$ | 83,865,000$ | 95,864,000$ | 87,473,000$ | 92,758,000$ | 91,994,000$ | 77,222,000$ | 66,077,000$ | 65,474,000$ | 54,632,000$ | 93,076,000$ | 97,375,000$ | 98,947,000$ | 88,555,000$ | 101,842,000$ | 94,499,000$ | 97,188,000$ | 86,379,000$ | 98,789,000$ | 93,201,000$ | 96,281,000$ | 80,853,000$ | 97,208,000$ | 128,215,000$ | 137,186,000$ | 120,544,000$ |
| Total Noncurrent Liabilities | | 2,882,259,000$ | 4,535,976,000$ | 4,486,313,000$ | 4,187,617,000$ | 4,060,109,000$ | 3,960,612,000$ | 3,872,543,000$ | 3,932,702,000$ | 3,959,711,000$ | 4,009,106,000$ | 4,071,446,000$ | 4,134,368,000$ | 3,939,261,000$ | 3,986,398,000$ | 4,117,158,000$ | 4,128,381,000$ | 4,423,986,000$ | 4,404,738,000$ | 4,926,596,000$ | 4,910,983,000$ | 5,002,558,000$ | 5,920,645,000$ | 5,403,934,000$ | 4,828,010,000$ | 4,875,637,000$ | 4,966,894,000$ | 4,984,686,000$ | 4,140,897,000$ | 3,707,465,000$ | 3,660,767,000$ | 3,130,354,000$ | 3,203,232,000$ | 3,237,707,000$ | 3,296,701,000$ | 3,339,884,000$ | 3,375,067,000$ | 3,144,525,000$ | 3,892,137,000$ | 3,915,502,000$ | 3,493,992,000$ | 3,549,435,000$ | 3,604,787,000$ | 3,613,844,000$ | 3,627,102,000$ | 3,696,687,000$ | 4,552,716,000$ | 4,591,001,000$ | 4,637,431,000$ |
| Long Term Debt | | 1,892,526,000$ | 3,524,158,000$ | 3,472,573,000$ | 3,132,584,000$ | 3,024,992,000$ | 2,916,096,000$ | 2,823,739,000$ | 2,871,223,000$ | 2,864,850,000$ | 2,899,691,000$ | 2,924,313,000$ | 3,005,134,000$ | 2,825,052,000$ | 2,864,589,000$ | 2,989,861,000$ | 2,989,921,000$ | 3,292,858,000$ | 3,300,226,000$ | 3,859,502,000$ | 3,866,743,000$ | 3,958,367,000$ | 4,893,880,000$ | 4,368,097,000$ | 3,738,937,000$ | 3,780,750,000$ | 3,882,220,000$ | 3,922,519,000$ | 3,955,119,000$ | 3,531,076,000$ | 3,487,613,000$ | 2,969,223,000$ | 3,051,899,000$ | 3,045,586,000$ | 3,115,851,000$ | 3,187,544,000$ | 3,199,119,000$ | 2,956,998,000$ | 3,628,112,000$ | 3,657,911,000$ | 3,239,799,000$ | 3,302,687,000$ | 3,361,618,000$ | 3,376,097,000$ | 3,375,098,000$ | 3,432,725,000$ | 4,261,837,000$ | 4,301,269,000$ | 4,352,932,000$ |
| Long Term Capital Lease Obligations | | 567,924,000$ | 584,519,000$ | 598,356,000$ | 651,751,000$ | 665,382,000$ | 679,955,000$ | 696,929,000$ | 711,387,000$ | 722,229,000$ | 735,345,000$ | 745,660,000$ | 758,440,000$ | 768,703,000$ | 780,635,000$ | 793,396,000$ | 815,974,000$ | 836,025,000$ | 846,551,000$ | 846,525,000$ | 848,825,000$ | 855,559,000$ | 865,461,000$ | 828,466,000$ | 840,285,000$ | 842,194,000$ | 850,536,000$ | 855,768,000$ | 0$ | | | | | | | | | | | | | | | | | | | | |
| Other Noncurrent Liabilities | | 65,098,000$ | 65,522,000$ | 66,056,000$ | 56,366,000$ | 55,793,000$ | 59,262,000$ | 62,887,000$ | 61,266,000$ | 64,024,000$ | 65,416,000$ | 65,329,000$ | 52,185,000$ | 53,817,000$ | 57,464,000$ | 59,354,000$ | 57,574,000$ | 64,382,000$ | 66,045,000$ | 58,834,000$ | 64,363,000$ | 66,731,000$ | 72,766,000$ | 81,702,000$ | 82,253,000$ | 87,363,000$ | 82,660,000$ | 71,519,000$ | 60,880,000$ | 63,293,000$ | 63,663,000$ | 63,256,000$ | 61,229,000$ | 61,865,000$ | 61,706,000$ | 61,656,000$ | 84,715,000$ | 85,438,000$ | 85,361,000$ | 85,734,000$ | 82,745,000$ | 84,256,000$ | 83,403,000$ | 83,711,000$ | 81,090,000$ | 80,807,000$ | 88,344,000$ | 88,645,000$ | 87,093,000$ |
| Total Equity | | 2,667,313,000$ | 1,395,631,000$ | 1,352,369,000$ | 1,581,513,000$ | 1,631,802,000$ | 1,711,713,000$ | 1,754,956,000$ | 1,744,102,000$ | 1,768,481,000$ | 1,748,809,000$ | 1,660,969,000$ | 1,590,625,000$ | 1,540,796,000$ | 1,529,155,000$ | 1,551,126,000$ | 1,538,746,000$ | 1,507,938,000$ | 1,358,267,000$ | 1,230,720,000$ | 1,123,943,000$ | 1,043,911,000$ | 1,005,478,000$ | 1,111,770,000$ | 1,265,242,000$ | 1,248,147,000$ | 1,212,715,000$ | 1,170,109,000$ | 1,145,741,000$ | 1,141,835,000$ | 1,145,160,000$ | 1,117,562,000$ | 1,097,227,000$ | 1,030,438,000$ | 1,020,464,000$ | 981,723,000$ | 930,180,000$ | 923,026,000$ | 577,039,000$ | 543,599,000$ | 501,837,000$ | 506,171,000$ | 474,469,000$ | 478,875,000$ | 438,087,000$ | 462,607,000$ | 655,798,000$ | 646,819,000$ | 650,437,000$ |
| Equity to Minority | | 956,000$ | 2,113,000$ | 3,217,000$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0$ | 0$ | 0$ | 0$ | 50,000$ | 50,000$ | 50,000$ | 50,000$ | 50,000$ | 50,000$ | 50,000$ | 50,000$ | 50,000$ | 50,000$ | 180,106,000$ | 175,437,000$ | 180,450,000$ |
| Equity to Common Shareholders | | 2,666,357,000$ | 1,393,518,000$ | 1,349,152,000$ | 1,581,513,000$ | 1,631,802,000$ | 1,711,713,000$ | 1,754,956,000$ | 1,744,102,000$ | 1,768,481,000$ | 1,748,809,000$ | 1,660,969,000$ | 1,590,625,000$ | 1,540,796,000$ | 1,529,155,000$ | 1,551,126,000$ | 1,538,746,000$ | 1,507,938,000$ | 1,358,267,000$ | 1,230,720,000$ | 1,123,943,000$ | 1,043,911,000$ | 1,005,478,000$ | 1,111,770,000$ | 1,265,242,000$ | 1,248,147,000$ | 1,212,715,000$ | 1,170,109,000$ | 1,145,741,000$ | 1,141,835,000$ | 1,145,160,000$ | 1,117,562,000$ | 1,097,227,000$ | 1,034,110,000$ | 1,024,317,000$ | 985,707,000$ | 930,180,000$ | 922,976,000$ | 576,989,000$ | 543,549,000$ | 507,961,000$ | 506,121,000$ | 474,419,000$ | 478,825,000$ | 438,037,000$ | 462,557,000$ | 475,692,000$ | 471,382,000$ | 469,987,000$ |
| Additional Paid-In Capital | | | | | | | | | | 3,355,000$ | 102,723,000$ | 191,589,000$ | 305,152,000$ | 412,267,000$ | 541,797,000$ | 693,858,000$ | 827,725,000$ | 906,478,000$ | 895,227,000$ | 881,367,000$ | 876,433,000$ | 879,450,000$ | 879,373,000$ | 876,678,000$ | 883,715,000$ | 882,652,000$ | 879,388,000$ | 877,470,000$ | 892,331,000$ | 904,521,000$ | 913,096,000$ | 917,393,000$ | 931,858,000$ | 941,142,000$ | 948,384,000$ | 953,231,000$ | 953,440,000$ | 953,511,000$ | 950,514,000$ | 946,914,000$ | 945,041,000$ | 936,197,000$ | 930,567,000$ | 927,515,000$ | 922,112,000$ | 914,391,000$ | 913,102,000$ | 909,533,000$ | 902,496,000$ |
| Retained Earnings | | 2,667,342,000$ | 1,394,651,000$ | 1,350,309,000$ | 1,583,053,000$ | 1,631,949,000$ | 1,712,488,000$ | 1,755,168,000$ | 1,744,232,000$ | 1,765,111,000$ | 1,645,682,000$ | 1,469,269,000$ | 1,285,827,000$ | 1,128,619,000$ | 987,273,000$ | 856,536,000$ | 710,088,000$ | 600,306,000$ | 462,132,000$ | 348,403,000$ | 246,242,000$ | 162,955,000$ | 124,839,000$ | 233,383,000$ | 380,942,000$ | 364,453,000$ | 332,828,000$ | 292,125,000$ | 253,357,000$ | 237,196,000$ | 232,080,000$ | 199,877,000$ | 164,425,000$ | 91,656,000$ | 74,313,000$ | 31,388,000$ | (19,878,000$) | (32,098,000$) | (374,669,000$) | (404,691,000$) | (437,881,000$) | (431,012,000$) | (456,437,000$) | (450,012,000$) | (485,115,000$) | (452,692,000$) | (437,587,000$) | (438,256,000$) | (432,074,000$) |
| Treasury Stock | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Capital Lease Obligations | | | | | 754,606,000$ | | | | 810,254,000$ | | | | | | | | | | | | | | | 919,883,000$ | 927,971,000$ | 909,734,000$ | 916,613,000$ | 921,800,000$ | | | | | | | | | | | | | | | | | | | | | |