|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income From Continuing Operations
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$57.6m
|
$102.4m
|
$43.4m
|
$28.2m
|
|
Net Income (Loss) Attributable to Parent
|
|
$86.5m
|
$80.5m
|
$32.8m
|
$60.1m
|
$41.9m
|
$132.9m
|
$57.6m
|
$102.4m
|
$43.4m
|
$28.2m
|
|
Income (Loss) from Continuing Operations, Net of Tax, Attributable to Parent
|
|
$86.5m
|
—
|
$56.6m
|
$60.1m
|
$41.9m
|
$130.6m
|
$57.6m
|
$102.4m
|
—
|
—
|
|
Income (Loss) from Discontinued Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest
|
|
$0
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Income (Loss) from Discontinued Operations, Net of Tax, Attributable to Parent
|
|
—
|
—
|
($23.8m)
|
$0
|
$0
|
$2.3m
|
$0
|
$0
|
—
|
—
|
|
Depreciation, Depletion and Amortization
|
|
$36.4m
|
$38.7m
|
$38.5m
|
$36.5m
|
$35.1m
|
$34.6m
|
$31.5m
|
$34.6m
|
$37.9m
|
$38.1m
|
|
Depreciation Amortization Depletion
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$31.5m
|
$34.5m
|
$37.9m
|
$38.1m
|
|
Share-based Payment Arrangement, Noncash Expense
|
|
—
|
—
|
—
|
$394k
|
$600k
|
$450k
|
$450k
|
$450k
|
$450k
|
$394k
|
|
Asset Impairment Charge
|
|
—
|
—
|
—
|
—
|
—
|
$0
|
$0
|
—
|
—
|
—
|
|
Income Tax Expense (Benefit)
|
|
$48k
|
$3k
|
$4k
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Operating Lease, Expense
|
|
—
|
—
|
—
|
—
|
$746k
|
$746k
|
$2.2m
|
$2.2m
|
$2.2m
|
$2.2m
|
|
Operating Lease, Lease Income
|
|
—
|
—
|
—
|
$217.3m
|
$191.4m
|
$198.1m
|
$197.2m
|
$216.5m
|
$217.7m
|
$204.2m
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional Financial Items
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase (Decrease) in Accounts Receivable
|
|
($958k)
|
($363k)
|
$1.4m
|
$2.0m
|
$6.1m
|
($1.7m)
|
($1.7m)
|
$572k
|
($165k)
|
($1.0m)
|
|
Increase (Decrease) in Other Operating Assets
|
|
$9.9m
|
$2.6m
|
$1.2m
|
($21.6m)
|
$28.4m
|
($3.1m)
|
($2.8m)
|
($14.1m)
|
$149.4m
|
$2.9m
|
|
General and Administrative Expense
|
|
$5.4m
|
$5.3m
|
$5.3m
|
$5.8m
|
$6.3m
|
$5.9m
|
$6.1m
|
$6.3m
|
$6.5m
|
$6.6m
|
|
Marketable Securities, Unrealized Gain (Loss)
|
|
—
|
—
|
($12.0m)
|
($8.8m)
|
($8.6m)
|
$3.5m
|
$0
|
$0
|
—
|
—
|
|
Operating Costs and Expenses
|
|
$82.2m
|
$85.1m
|
$93.8m
|
$89.7m
|
$88.4m
|
$91.1m
|
$90.4m
|
$101.2m
|
$103.2m
|
$106.4m
|
|
Operating Expenses
|
|
$121.5m
|
$125.3m
|
$132.2m
|
$126.9m
|
$127.1m
|
$130.0m
|
$126.3m
|
$140.4m
|
$144.5m
|
$148.0m
|
|
Real Estate Tax Expense
|
|
—
|
—
|
$23.8m
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Beginning Cash Position
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$483.5m
|
$214.5m
|
$553.0m
|
$393.8m
|
|
Cash Flow From Continuing Financing Activities
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($92.3m)
|
($92.4m)
|
($200.0m)
|
($254.3m)
|
|
Cash Flow From Continuing Investing Activities
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($279.3m)
|
$321.8m
|
($13.2m)
|
($20.8m)
|
|
Change In Account Payable
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$3.1m
|
$3.3m
|
($13.7m)
|
($1.4m)
|
|
Change In Other Current Assets
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$2.8m
|
$14.1m
|
($149.4m)
|
($2.9m)
|
|
Change In Other Current Liabilities
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$338k
|
($19k)
|
$115.1m
|
($1.5m)
|
|
Change In Payable
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$3.2m
|
$3.2m
|
($13.6m)
|
($2.1m)
|
|
Change In Payables And Accrued Expense
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$3.2m
|
$3.2m
|
($13.6m)
|
($2.1m)
|
|
Change In Receivables
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$1.7m
|
($572k)
|
$165k
|
$1.0m
|
|
Change In Working Capital
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$8.0m
|
$16.8m
|
($47.8m)
|
($5.5m)
|
|
Changes In Cash
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($269.0m)
|
$338.5m
|
($159.1m)
|
($201.6m)
|
|
End Cash Position
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$214.5m
|
$553.0m
|
$393.8m
|
$192.2m
|
|
Financing Cash Flow
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($92.3m)
|
($92.4m)
|
($200.0m)
|
($254.3m)
|
|
Free Cash Flow
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$102.5m
|
$109.1m
|
$54.1m
|
$73.4m
|
|
Gain Loss On Investment Securities
|
|
—
|
—
|
—
|
—
|
—
|
($72.3m)
|
—
|
($54.0m)
|
—
|
—
|
|
Investing Cash Flow
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($279.3m)
|
$321.8m
|
($13.2m)
|
($20.8m)
|
|
Operating Gains Losses
|
|
—
|
—
|
—
|
—
|
—
|
($72.3m)
|
—
|
($54.0m)
|
—
|
—
|
|
Other Non Cash Items
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$5.0m
|
$9.0m
|
$20.1m
|
$12.2m
|
|
Stock Based Compensation
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$450k
|
$450k
|
$450k
|
$394k
|
|
Unrealized Gain Loss On Investment Securities
|
|
—
|
—
|
—
|
—
|
—
|
($3.5m)
|
$0
|
$0
|
—
|
—
|
|
Discontinued Operation, Gain (Loss) on Disposal of Discontinued Operation, Net of Tax
|
|
—
|
—
|
—
|
—
|
—
|
$2.3m
|
—
|
—
|
—
|
—
|
|
Net Cash Provided by (Used in) Operating Activities
|
|
$130.8m
|
$123.4m
|
$73.5m
|
$126.1m
|
$78.1m
|
$118.5m
|
$102.5m
|
$109.1m
|
$54.1m
|
$73.4m
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Investment Properties Purchase And Sale
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($14.4m)
|
$63.1m
|
($19.8m)
|
($20.8m)
|
|
Net Investment Purchase And Sale
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($264.9m)
|
$258.7m
|
$6.6m
|
$0
|
|
Purchase Of Investment
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($364.2m)
|
($11.3m)
|
$0
|
$0
|
|
Purchase Of Investment Properties
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($14.4m)
|
($4.7m)
|
($19.8m)
|
($20.8m)
|
|
Gains (Losses) on Sales of Investment Real Estate
|
|
—
|
—
|
—
|
—
|
—
|
$70.0m
|
$0
|
$54.0m
|
$0
|
$0
|
|
Sale Of Investment
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$99.4m
|
$269.9m
|
$6.6m
|
$0
|
|
Sale Of Investment Properties
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$0
|
$67.8m
|
$0
|
$0
|
|
Net Cash Provided by (Used in) Investing Activities
|
|
($16.0m)
|
($202.0m)
|
($1.1m)
|
($9.4m)
|
($32.5m)
|
$75.5m
|
($279.3m)
|
$321.8m
|
($13.2m)
|
($20.8m)
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Issuance of Long-term Debt
|
|
$0
|
$500.0m
|
$78.2m
|
$0
|
$239.7m
|
$0
|
$0
|
—
|
$400.0m
|
$175.0m
|
|
Issuance Of Debt
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$0
|
$0
|
$400.0m
|
$175.0m
|
|
Long Term Debt Issuance
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$0
|
$0
|
$400.0m
|
$175.0m
|
|
Net Issuance Payments Of Debt
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$0
|
$0
|
($100.0m)
|
($160.0m)
|
|
Net Long Term Debt Issuance
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$0
|
$0
|
($100.0m)
|
($160.0m)
|
|
Repayments of Long-term Debt
|
|
$3.4m
|
$303.7m
|
$160.1m
|
$0
|
$50.0m
|
$68.0m
|
$0
|
$0
|
$500.0m
|
$335.0m
|
|
Long Term Debt Payments
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$0
|
$0
|
($500.0m)
|
($335.0m)
|
|
Repayment Of Debt
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$0
|
$0
|
($500.0m)
|
($335.0m)
|
|
Payments of Ordinary Dividends, Common Stock
|
|
$81.8m
|
$87.0m
|
$92.1m
|
$92.1m
|
$92.2m
|
$92.2m
|
$92.3m
|
$92.3m
|
$92.4m
|
$92.4m
|
|
Cash Dividends Paid
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($92.3m)
|
($92.3m)
|
($92.4m)
|
($92.4m)
|
|
Common Stock Dividend Paid
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($92.3m)
|
($92.3m)
|
($92.4m)
|
($92.4m)
|
|
Net Other Financing Charges
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($46k)
|
($104k)
|
($7.6m)
|
($1.8m)
|
|
Net Cash Provided by (Used in) Financing Activities
|
|
($85.3m)
|
$97.1m
|
($176.2m)
|
($92.1m)
|
$90.3m
|
($160.3m)
|
($92.3m)
|
($92.4m)
|
($200.0m)
|
($254.3m)
|
|
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, Period Increase (Decrease), Including Exchange Rate Effect
|
|
$30.0m
|
$18.6m
|
($103.8m)
|
$24.5m
|
$135.9m
|
$33.6m
|
($269.0m)
|
$338.5m
|
($159.1m)
|
($201.6m)
|
|
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents
|
|
$30.0m
|
$393.3m
|
$289.5m
|
$314.0m
|
$449.9m
|
$483.5m
|
$214.5m
|
$553.0m
|
$393.8m
|
$192.2m
|
|
Supplemental disclosure of cash flow information:
|
|
|
|
|
|
|
|
|
|
|
|
|
Change In Cash Supplemental As Reported
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($269.0m)
|
$338.5m
|
($159.1m)
|
($201.6m)
|
|
Interest Paid, Excluding Capitalized Interest, Operating Activities
|
|
—
|
—
|
—
|
$34.7m
|
$22.5m
|
$18.6m
|
$25.9m
|
$54.0m
|
$59.7m
|
$48.2m
|