| VIASAT INC (VSAT) |
| Q2-CY2026 | Q1-CY2026 | 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 |
| Balance Sheet Date | | 2026-Mar-31 | 2025-Dec-31 | 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-Apr-03 | 2015-Jan-02 | 2014-Oct-03 | 2014-Jul-04 |
| Fiscal Period | | Q4-FY2026 | Q3-FY2026 | Q2-FY2026 | Q1-FY2026 | Q4-FY2025 | 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 |
| Total Assets | | 15,226,596,000$ | 14,911,274,000$ | 14,755,988,000$ | 14,895,806,000$ | 15,448,784,000$ | 15,600,351,000$ | 17,754,984,000$ | 16,087,869,000$ | 16,329,364,000$ | 16,650,655,000$ | 17,072,044,000$ | 17,897,606,000$ | 7,730,337,000$ | 6,801,924,000$ | 6,510,280,000$ | 6,483,355,000$ | 6,389,346,000$ | 6,086,794,000$ | 5,992,860,000$ | 5,994,533,000$ | 5,349,467,000$ | 5,248,706,000$ | 5,203,396,000$ | 4,904,374,000$ | 4,883,868,000$ | 4,513,684,000$ | 4,367,051,000$ | 4,242,149,000$ | 3,915,287,000$ | 3,629,716,000$ | 3,629,627,000$ | 3,544,268,000$ | 3,414,109,000$ | 3,315,607,000$ | 3,288,221,000$ | 3,078,714,000$ | 2,954,653,000$ | 2,883,080,000$ | 2,583,235,000$ | 2,491,249,000$ | 2,397,312,000$ | 2,336,058,000$ | 2,245,799,000$ | 2,202,996,000$ | 2,147,405,000$ | 2,153,324,000$ | 2,014,764,000$ | 2,056,280,000$ |
| Total Current Assets | | 3,124,007,000$ | 2,648,909,000$ | 2,435,375,000$ | 2,455,805,000$ | 2,887,943,000$ | 2,841,600,000$ | 5,061,087,000$ | 3,327,101,000$ | 3,478,904,000$ | 3,736,308,000$ | 4,059,194,000$ | 3,426,469,000$ | 2,244,512,000$ | 1,252,179,000$ | 1,147,076,000$ | 1,128,337,000$ | 1,159,472,000$ | 1,027,871,000$ | 1,066,387,000$ | 1,133,028,000$ | 991,233,000$ | 967,603,000$ | 1,041,119,000$ | 921,525,000$ | 1,045,704,000$ | 750,241,000$ | 755,633,000$ | 804,182,000$ | 887,172,000$ | 684,656,000$ | 785,766,000$ | 613,869,000$ | 612,553,000$ | 648,273,000$ | 748,375,000$ | 619,746,000$ | 614,856,000$ | 751,724,000$ | 528,705,000$ | 518,886,000$ | 521,556,000$ | 580,708,000$ | 584,118,000$ | 569,606,000$ | 491,671,000$ | 577,145,000$ | 525,742,000$ | 541,018,000$ |
| Cash and Cash Equivalents | | 1,746,835,000$ | 1,346,136,000$ | 1,230,074,000$ | 1,177,492,000$ | 1,612,105,000$ | 1,556,489,000$ | 3,529,770,000$ | 1,811,599,000$ | 1,901,033,000$ | 1,621,228,000$ | 1,961,583,000$ | 1,958,506,000$ | 1,348,854,000$ | 182,130,000$ | 149,172,000$ | 221,520,000$ | 310,459,000$ | 166,032,000$ | 217,654,000$ | 275,688,000$ | 295,949,000$ | 317,344,000$ | 350,433,000$ | 232,418,000$ | 304,309,000$ | 47,778,000$ | 87,045,000$ | 129,883,000$ | 261,701,000$ | 43,365,000$ | 44,458,000$ | 54,789,000$ | 71,446,000$ | 161,821,000$ | 242,708,000$ | 160,556,000$ | 130,098,000$ | 284,943,000$ | 51,275,000$ | 47,252,000$ | 42,088,000$ | 63,864,000$ | 46,406,000$ | 42,494,000$ | 52,263,000$ | 97,644,000$ | 41,929,000$ | 58,140,000$ |
| Receivables | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Other Current Assets | | 163,441,000$ | 91,570,000$ | 83,528,000$ | 133,477,000$ | 105,649,000$ | 116,527,000$ | 173,497,000$ | 119,259,000$ | 134,391,000$ | 131,429,000$ | 152,697,000$ | 158,228,000$ | 60,928,000$ | 59,388,000$ | 52,047,000$ | 68,653,000$ | 38,953,000$ | 42,007,000$ | 35,025,000$ | 41,970,000$ | 25,555,000$ | 30,093,000$ | 25,084,000$ | 24,238,000$ | 31,409,000$ | 18,427,000$ | 18,751,000$ | 18,521,000$ | 18,277,000$ | 22,372,000$ | 19,254,000$ | 15,958,000$ | 8,619,000$ | 7,423,000$ | 10,548,000$ | 9,443,000$ | 5,980,000$ | 3,973,000$ | 3,694,000$ | 5,466,000$ | 5,799,000$ | 2,666,000$ | 3,094,000$ | 2,640,000$ | 4,596,000$ | 4,357,000$ | 4,563,000$ | 4,204,000$ |
| Assets Held for Sale in Short Term | | | | | | | | | | | | | | | 283,404,000$ | 285,249,000$ | | 197,591,000$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Total Noncurrent Assets | | 12,102,589,000$ | 12,262,365,000$ | 12,320,613,000$ | 12,440,001,000$ | 12,560,841,000$ | 12,758,751,000$ | 12,693,897,000$ | 12,760,768,000$ | 12,850,460,000$ | 12,914,347,000$ | 13,012,850,000$ | 14,471,137,000$ | 5,485,825,000$ | 5,549,745,000$ | 5,363,204,000$ | 5,355,018,000$ | 5,229,874,000$ | 5,058,923,000$ | 4,926,473,000$ | 4,861,505,000$ | 4,358,234,000$ | 4,281,103,000$ | 4,162,277,000$ | 3,982,849,000$ | 3,838,164,000$ | 3,763,443,000$ | 3,611,418,000$ | 3,437,967,000$ | 3,028,115,000$ | 2,945,060,000$ | 2,843,861,000$ | 2,930,399,000$ | 2,801,556,000$ | 2,667,334,000$ | 2,539,846,000$ | 2,458,968,000$ | 2,339,797,000$ | 2,131,356,000$ | 2,054,530,000$ | 1,972,363,000$ | 1,875,756,000$ | 1,755,350,000$ | 1,661,681,000$ | 1,633,390,000$ | 1,655,734,000$ | 1,576,179,000$ | 1,489,022,000$ | 1,515,262,000$ |
| Goodwill | | 1,625,013,000$ | 1,626,275,000$ | 1,626,078,000$ | 1,626,221,000$ | 1,622,132,000$ | 1,620,267,000$ | 1,623,760,000$ | 1,621,473,000$ | 1,621,763,000$ | 1,613,706,000$ | 1,375,542,000$ | 1,592,057,000$ | 158,542,000$ | 166,293,000$ | 162,003,000$ | 187,359,000$ | 168,710,000$ | 190,907,000$ | 191,125,000$ | 181,737,000$ | 122,300,000$ | 122,448,000$ | 121,765,000$ | 121,285,000$ | 121,197,000$ | 121,745,000$ | 121,223,000$ | 121,615,000$ | 121,719,000$ | 121,506,000$ | 122,676,000$ | 122,455,000$ | 121,085,000$ | 120,682,000$ | 120,592,000$ | 120,419,000$ | 119,876,000$ | 119,625,000$ | 116,404,000$ | 116,560,000$ | 117,040,000$ | 117,186,000$ | 117,375,000$ | 117,700,000$ | 117,241,000$ | 117,276,000$ | 117,617,000$ | 117,930,000$ |
| Other Intangible Assets | | 1,997,436,000$ | 2,061,858,000$ | 2,126,896,000$ | 2,191,774,000$ | 2,270,777,000$ | 2,338,088,000$ | 2,410,852,000$ | 2,475,492,000$ | 2,544,467,000$ | 2,773,665,000$ | 2,771,837,000$ | 2,546,130,000$ | 201,205,000$ | 207,174,000$ | 211,273,000$ | 222,187,000$ | 236,043,000$ | 237,850,000$ | 243,331,000$ | 261,941,000$ | 9,568,000$ | 11,079,000$ | 12,030,000$ | 13,041,000$ | 14,439,000$ | 16,271,000$ | 17,967,000$ | 20,354,000$ | 22,301,000$ | 24,760,000$ | 26,072,000$ | 28,558,000$ | 31,862,000$ | 33,862,000$ | 36,796,000$ | 39,497,000$ | 41,677,000$ | 44,552,000$ | 28,742,000$ | 31,039,000$ | 33,604,000$ | 36,410,000$ | 40,690,000$ | 45,231,000$ | 42,340,000$ | 46,529,000$ | 51,270,000$ | 56,106,000$ |
| Physical Assets | | 7,272,637,000$ | 7,299,465,000$ | 7,285,257,000$ | 7,339,470,000$ | 7,405,664,000$ | 7,555,524,000$ | 7,486,345,000$ | 7,531,809,000$ | 7,557,206,000$ | 7,374,342,000$ | 7,708,056,000$ | 9,162,891,000$ | 4,378,283,000$ | 4,198,133,000$ | 4,002,742,000$ | 3,864,499,000$ | 3,704,991,000$ | 3,603,181,000$ | 3,465,367,000$ | 3,389,443,000$ | 3,050,483,000$ | 2,973,733,000$ | 2,848,640,000$ | 2,715,822,000$ | 2,586,735,000$ | 2,513,013,000$ | 2,363,916,000$ | | 2,125,290,000$ | | | | | | | | | | | | | | | | | | | |
| Other Noncurrent Assets | | 779,509,000$ | 843,740,000$ | 857,571,000$ | 853,057,000$ | 845,778,000$ | 822,851,000$ | 759,661,000$ | 751,825,000$ | 733,947,000$ | 744,267,000$ | 734,456,000$ | 727,405,000$ | 466,038,000$ | 667,747,000$ | 669,265,000$ | 735,604,000$ | 699,280,000$ | 682,486,000$ | 686,485,000$ | 683,728,000$ | 835,427,000$ | 842,777,000$ | 840,072,000$ | 827,726,000$ | 807,352,000$ | 799,905,000$ | 788,614,000$ | 779,863,000$ | 758,805,000$ | 744,851,000$ | 744,740,000$ | 742,158,000$ | 686,134,000$ | 658,813,000$ | 642,090,000$ | 605,528,000$ | 529,366,000$ | 380,342,000$ | 369,796,000$ | 361,867,000$ | 340,005,000$ | 264,267,000$ | 276,906,000$ | 276,021,000$ | 326,883,000$ | 268,607,000$ | 255,157,000$ | 267,511,000$ |
| Assets Held for Sale in Long Term | | | | | | | | | | | | | | | | | | 77,511,000$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Total Liabilities | | 10,497,334,000$ | 10,280,531,000$ | 10,182,953,000$ | 10,293,834,000$ | 10,804,224,000$ | 10,754,222,000$ | 12,745,504,000$ | 11,000,216,000$ | 11,256,860,000$ | 11,504,860,000$ | 11,844,341,000$ | 11,921,734,000$ | 3,869,768,000$ | 4,179,736,000$ | 3,882,089,000$ | 3,781,243,000$ | 3,706,752,000$ | 3,411,064,000$ | 3,319,390,000$ | 3,337,523,000$ | 2,962,233,000$ | 2,901,380,000$ | 2,895,705,000$ | 2,805,191,000$ | 2,833,726,000$ | 2,488,373,000$ | 2,361,215,000$ | 2,326,071,000$ | 1,999,209,000$ | 1,743,670,000$ | 1,745,290,000$ | 1,652,321,000$ | 1,566,102,000$ | 1,480,555,000$ | 1,440,448,000$ | 1,248,278,000$ | 1,216,722,000$ | 1,166,438,000$ | 1,383,268,000$ | 1,323,295,000$ | 1,262,888,000$ | 1,221,911,000$ | 1,148,700,000$ | 1,128,041,000$ | 1,114,645,000$ | 1,129,126,000$ | 1,012,963,000$ | 1,088,621,000$ |
| Total Current Liabilities | | 1,297,099,000$ | 1,245,653,000$ | 1,172,317,000$ | 1,161,343,000$ | 1,676,654,000$ | 1,580,407,000$ | 3,523,652,000$ | 1,079,748,000$ | 1,295,881,000$ | 1,376,517,000$ | 1,549,396,000$ | 1,471,460,000$ | 956,719,000$ | 851,223,000$ | 803,622,000$ | 726,128,000$ | 770,421,000$ | 786,627,000$ | 734,305,000$ | 744,555,000$ | 708,437,000$ | 641,642,000$ | 624,583,000$ | 565,187,000$ | 604,579,000$ | 538,403,000$ | 501,719,000$ | 490,081,000$ | 485,480,000$ | 474,865,000$ | 463,426,000$ | 447,160,000$ | 466,457,000$ | 386,579,000$ | 330,997,000$ | 307,545,000$ | 325,517,000$ | 278,555,000$ | 284,190,000$ | 251,307,000$ | 279,989,000$ | 248,944,000$ | 252,377,000$ | 227,344,000$ | 268,257,000$ | 269,333,000$ | 245,266,000$ | 253,044,000$ |
| Accounts Payable | | 288,154,000$ | 309,182,000$ | 308,714,000$ | 241,866,000$ | 264,300,000$ | 218,585,000$ | 246,748,000$ | 230,882,000$ | 287,206,000$ | 314,611,000$ | 388,582,000$ | 377,638,000$ | 271,548,000$ | 300,115,000$ | 244,917,000$ | 246,516,000$ | 200,673,000$ | 251,335,000$ | 193,247,000$ | 204,198,000$ | 145,134,000$ | 122,342,000$ | 169,264,000$ | 175,955,000$ | 183,601,000$ | 152,386,000$ | 141,746,000$ | 145,544,000$ | 157,275,000$ | 160,850,000$ | 165,317,000$ | 149,548,000$ | 157,481,000$ | 115,112,000$ | 101,052,000$ | 84,014,000$ | 100,270,000$ | 79,485,000$ | 97,783,000$ | 94,413,000$ | 95,645,000$ | 82,113,000$ | 80,407,000$ | 73,412,000$ | 76,931,000$ | 82,330,000$ | 74,436,000$ | 86,379,000$ |
| Short Term Debt | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Short Term Capital Lease Obligations | | 60,879,000$ | 68,856,000$ | 67,591,000$ | 67,297,000$ | 65,310,000$ | 61,100,000$ | 69,174,000$ | 69,808,000$ | 71,561,000$ | 75,002,000$ | 65,942,000$ | 66,340,000$ | 50,639,000$ | 51,627,000$ | 50,559,000$ | 52,629,000$ | 49,988,000$ | 50,049,000$ | 51,683,000$ | 50,955,000$ | 48,896,000$ | 49,370,000$ | 48,319,000$ | 44,035,000$ | 42,146,000$ | 42,829,000$ | 41,934,000$ | 40,804,000$ | | | | | | | | | | | | | | | | | | | | |
| Other Current Liabilities | | 355,916,000$ | 268,132,000$ | 251,035,000$ | 285,518,000$ | 311,446,000$ | 219,613,000$ | 241,353,000$ | 233,427,000$ | 265,208,000$ | 402,969,000$ | 416,914,000$ | 341,578,000$ | 156,645,000$ | 156,568,000$ | 148,599,000$ | 144,557,000$ | 133,724,000$ | 137,639,000$ | 130,478,000$ | 149,648,000$ | 113,986,000$ | 108,036,000$ | 98,597,000$ | 94,829,000$ | 98,175,000$ | 82,542,000$ | 93,255,000$ | 77,587,000$ | 77,320,000$ | 64,274,000$ | 67,588,000$ | 63,955,000$ | 51,752,000$ | 58,994,000$ | 54,108,000$ | 49,703,000$ | 65,576,000$ | 37,339,000$ | 51,619,000$ | 36,032,000$ | 47,877,000$ | 34,224,000$ | 45,389,000$ | 32,526,000$ | 44,491,000$ | 26,934,000$ | 40,929,000$ | 34,283,000$ |
| Total Noncurrent Liabilities | | 9,200,235,000$ | 9,034,878,000$ | 9,010,636,000$ | 9,132,491,000$ | 9,127,570,000$ | 9,173,815,000$ | 9,221,852,000$ | 9,920,468,000$ | 9,960,979,000$ | 10,128,343,000$ | 10,294,945,000$ | 10,450,274,000$ | 2,913,049,000$ | 3,328,513,000$ | 3,078,467,000$ | 3,055,115,000$ | 2,936,331,000$ | 2,624,437,000$ | 2,585,085,000$ | 2,592,968,000$ | 2,253,796,000$ | 2,259,738,000$ | 2,271,122,000$ | 2,240,004,000$ | 2,229,147,000$ | 1,949,970,000$ | 1,859,496,000$ | 1,835,990,000$ | 1,513,729,000$ | 1,268,805,000$ | 1,281,864,000$ | 1,205,161,000$ | 1,099,645,000$ | 1,093,976,000$ | 1,109,451,000$ | 940,733,000$ | 891,205,000$ | 887,883,000$ | 1,099,078,000$ | 1,071,988,000$ | 982,899,000$ | 972,967,000$ | 896,323,000$ | 900,697,000$ | 846,388,000$ | 859,793,000$ | 767,697,000$ | 835,577,000$ |
| Long Term Debt | | 6,390,852,000$ | 6,243,575,000$ | 6,534,732,000$ | 6,532,615,000$ | 6,532,284,000$ | 6,535,803,000$ | 6,404,920,000$ | 7,128,848,000$ | 7,129,235,000$ | 7,222,580,000$ | 7,228,329,000$ | 7,218,294,000$ | 2,421,501,000$ | 2,899,014,000$ | 2,646,979,000$ | 2,589,845,000$ | 2,451,216,000$ | 2,149,392,000$ | 2,110,573,000$ | 2,111,847,000$ | 1,802,684,000$ | 1,803,748,000$ | 1,814,677,000$ | 1,815,538,000$ | 1,821,663,000$ | 1,542,691,000$ | 1,443,965,000$ | 1,382,956,000$ | 1,392,903,000$ | 1,136,835,000$ | 1,151,598,000$ | 1,072,901,000$ | 978,405,000$ | 976,138,000$ | 996,472,000$ | 830,843,000$ | 848,483,000$ | 847,144,000$ | 1,060,476,000$ | 1,034,060,000$ | 945,528,000$ | 936,959,000$ | 859,096,000$ | 861,483,000$ | 806,393,000$ | 818,818,000$ | 724,111,000$ | 789,399,000$ |
| Long Term Capital Lease Obligations | | 430,082,000$ | 433,984,000$ | 426,514,000$ | 433,428,000$ | 414,133,000$ | 411,784,000$ | 411,189,000$ | 369,342,000$ | 379,644,000$ | 383,614,000$ | 397,494,000$ | 419,888,000$ | 273,006,000$ | 281,204,000$ | 289,746,000$ | 316,096,000$ | 316,178,000$ | 317,941,000$ | 310,565,000$ | 316,094,000$ | 313,762,000$ | 303,950,000$ | 313,085,000$ | 281,937,000$ | 286,550,000$ | 289,159,000$ | 296,707,000$ | 305,167,000$ | | | | | | | | | | | | | | | | | | | | |
| Other Noncurrent Liabilities | | 2,379,301,000$ | 2,357,319,000$ | 2,049,390,000$ | 2,166,448,000$ | 2,181,153,000$ | 2,226,228,000$ | 2,405,743,000$ | 2,422,278,000$ | 2,452,100,000$ | 2,522,149,000$ | 2,669,122,000$ | 2,812,092,000$ | 218,542,000$ | 148,295,000$ | 141,742,000$ | 149,174,000$ | 153,156,000$ | 157,104,000$ | 163,947,000$ | 165,027,000$ | 137,350,000$ | 152,040,000$ | 143,360,000$ | 142,529,000$ | 120,934,000$ | 5,829,000$ | 4,741,000$ | 4,870,000$ | 5,755,000$ | 6,580,000$ | 5,971,000$ | 9,086,000$ | 9,902,000$ | 4,762,000$ | 7,683,000$ | 7,605,000$ | 3,000,000$ | | | | 12,000$ | | 37,227,000$ | 39,214,000$ | 39,995,000$ | 40,975,000$ | 43,586,000$ | 46,178,000$ |
| Total Equity | | 4,729,262,000$ | 4,630,743,000$ | 4,573,035,000$ | 4,601,972,000$ | 4,644,560,000$ | 4,846,129,000$ | 5,009,480,000$ | 5,087,653,000$ | 5,072,504,000$ | 5,145,795,000$ | 5,227,703,000$ | 5,975,872,000$ | 3,860,569,000$ | 2,622,188,000$ | 2,628,191,000$ | 2,702,112,000$ | 2,682,594,000$ | 2,675,730,000$ | 2,673,470,000$ | 2,657,010,000$ | 2,387,234,000$ | 2,347,326,000$ | 2,307,691,000$ | 2,099,183,000$ | 2,050,142,000$ | 2,025,311,000$ | 2,005,836,000$ | 1,973,292,000$ | 1,916,078,000$ | 1,886,046,000$ | 1,884,337,000$ | 1,891,947,000$ | 1,848,007,000$ | 1,835,052,000$ | 1,847,773,000$ | 1,830,436,000$ | 1,737,931,000$ | 1,716,642,000$ | 1,199,967,000$ | 1,167,954,000$ | 1,134,424,000$ | 1,114,147,000$ | 1,097,099,000$ | 1,074,955,000$ | 1,043,733,000$ | 1,024,198,000$ | 1,001,801,000$ | 967,659,000$ |
| Equity to Minority | | 68,961,000$ | 61,803,000$ | 49,275,000$ | 39,744,000$ | 90,729,000$ | 85,508,000$ | 74,002,000$ | 58,299,000$ | 47,074,000$ | 42,787,000$ | 37,737,000$ | 36,362,000$ | 36,259,000$ | 33,434,000$ | 31,631,000$ | 49,253,000$ | 48,728,000$ | 41,280,000$ | 38,657,000$ | 36,887,000$ | 35,765,000$ | 28,645,000$ | 27,645,000$ | 26,217,000$ | 22,355,000$ | 19,043,000$ | 14,929,000$ | 10,061,000$ | 8,330,000$ | 5,482,000$ | 9,624,000$ | 9,501,000$ | 10,841,000$ | 1,891,000$ | 2,932,000$ | 3,106,000$ | 3,313,000$ | 5,706,000$ | 5,328,000$ | 5,610,000$ | 5,321,000$ | 5,243,000$ | 5,046,000$ | 5,062,000$ | 5,151,000$ | 5,264,000$ | 5,291,000$ | 5,246,000$ |
| Equity to Common Shareholders | | 4,660,301,000$ | 4,568,940,000$ | 4,523,760,000$ | 4,562,228,000$ | 4,553,831,000$ | 4,760,621,000$ | 4,935,478,000$ | 5,029,354,000$ | 5,025,430,000$ | 5,103,008,000$ | 5,189,966,000$ | 5,939,510,000$ | 3,824,310,000$ | 2,588,754,000$ | 2,596,560,000$ | 2,652,859,000$ | 2,633,866,000$ | 2,634,450,000$ | 2,634,813,000$ | 2,620,123,000$ | 2,351,469,000$ | 2,318,681,000$ | 2,280,046,000$ | 2,072,966,000$ | 2,027,787,000$ | 2,006,268,000$ | 1,990,907,000$ | 1,963,231,000$ | 1,907,748,000$ | 1,880,564,000$ | 1,874,713,000$ | 1,882,446,000$ | 1,837,166,000$ | 1,833,161,000$ | 1,844,841,000$ | 1,827,330,000$ | 1,734,618,000$ | 1,710,936,000$ | 1,194,639,000$ | 1,162,344,000$ | 1,129,103,000$ | 1,108,904,000$ | 1,092,053,000$ | 1,069,893,000$ | 1,038,582,000$ | 1,018,934,000$ | 996,510,000$ | 962,413,000$ |
| Additional Paid-In Capital | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Retained Earnings | | (359,616,000$) | (418,440,000$) | (443,408,000$) | (381,964,000$) | (325,530,000$) | (79,477,000$) | 78,936,000$ | 216,520,000$ | 249,432,000$ | 349,695,000$ | 474,094,000$ | 1,241,332,000$ | 1,318,336,000$ | 121,498,000$ | 163,726,000$ | 211,966,000$ | 233,530,000$ | 262,710,000$ | 269,323,000$ | 266,032,000$ | 249,064,000$ | 241,707,000$ | 234,947,000$ | 232,984,000$ | 245,373,000$ | 243,787,000$ | 237,311,000$ | 234,117,000$ | 245,585,000$ | 243,070,000$ | 252,107,000$ | 277,831,000$ | 285,960,000$ | 308,123,000$ | 332,754,000$ | 346,443,000$ | 297,471,000$ | 290,821,000$ | 286,578,000$ | 275,559,000$ | 273,704,000$ | 269,254,000$ | 259,507,000$ | 254,571,000$ | 251,963,000$ | 244,414,000$ | 229,603,000$ | 205,656,000$ |
| Treasury Stock | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0$ | 0$ | | 415,000$ | |
| Capital Lease Obligations | | 490,961,000$ | | | | 479,443,000$ | | | | 451,205,000$ | | | | 323,645,000$ | | | | 379,786,000$ | | | | 362,658,000$ | | | 325,972,000$ | 328,696,000$ | 331,989,000$ | 338,640,000$ | 338,671,000$ | | | | | | | | | | | | | | | | | | | | |