|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income From Continuing Operations
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$50.1m
|
$4.0m
|
($9.6m)
|
($11.8m)
|
|
Net Income (Loss) Attributable to Parent
|
|
$31.3m
|
$13.6m
|
$23.8m
|
$856k
|
($19.9m)
|
$29.1m
|
$50.0m
|
$3.9m
|
($9.8m)
|
($11.9m)
|
|
Net Income (Loss) Available to Common Stockholders, Basic
|
|
$31.3m
|
$13.6m
|
$23.8m
|
—
|
—
|
$27.7m
|
$47.5m
|
$2.9m
|
($9.3m)
|
($11.4m)
|
|
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest
|
|
$45.2m
|
$35.6m
|
$48.0m
|
$1.7m
|
($19.7m)
|
$29.2m
|
$50.1m
|
$4.0m
|
($9.6m)
|
($11.8m)
|
|
Income (Loss) from Continuing Operations, Net of Tax, Attributable to Parent
|
|
$16.9m
|
$13.6m
|
$23.8m
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Income (Loss) from Continuing Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest
|
|
$32.5m
|
$35.6m
|
$48.0m
|
$1.7m
|
($19.7m)
|
$29.2m
|
$50.1m
|
$4.0m
|
($9.6m)
|
($11.8m)
|
|
Income (Loss) from Discontinued Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest
|
|
($2.8m)
|
$0
|
$0
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Income (Loss) from Discontinued Operations, Net of Tax, Attributable to Parent
|
|
$14.3m
|
$0
|
$0
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Net Income (Loss) Attributable to Noncontrolling Interest
|
|
$13.9m
|
$22.0m
|
$24.2m
|
$837k
|
$130k
|
$136k
|
$144k
|
$142k
|
$155k
|
$170k
|
|
Depreciation, Depletion and Amortization
|
|
$26.0m
|
$31.8m
|
$38.5m
|
$5.9m
|
$6.7m
|
$8.0m
|
$24.8m
|
$28.5m
|
$25.9m
|
$26.4m
|
|
Amortization of Debt Issuance Costs
|
|
—
|
—
|
—
|
$311k
|
$280k
|
$295k
|
$628k
|
$1.1m
|
$1.1m
|
$1.2m
|
|
Depreciation Amortization Depletion
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$24.8m
|
$28.5m
|
$25.9m
|
$26.4m
|
|
Share-based Payment Arrangement, Expense
|
|
$1.0m
|
$1.2m
|
$988k
|
$1.5m
|
$1.8m
|
$2.9m
|
$4.5m
|
$4.8m
|
$4.9m
|
$4.7m
|
|
Asset Impairment Charge
|
|
—
|
—
|
—
|
—
|
—
|
$520k
|
$0
|
—
|
—
|
—
|
|
Income (Loss) from Equity Method Investments
|
|
—
|
($384k)
|
($388k)
|
($8.8m)
|
($6.0m)
|
($4.2m)
|
$1.9m
|
$2.3m
|
$1.6m
|
($174k)
|
|
Gain (Loss) on Extinguishment of Debt
|
|
($4.5m)
|
($1.5m)
|
($850k)
|
($1.4m)
|
$0
|
($1.6m)
|
($563k)
|
$0
|
—
|
—
|
|
Equity Method Investment, Realized Gain (Loss) on Disposal
|
|
$386k
|
$0
|
$0
|
$9.9m
|
$0
|
$35.0m
|
$64.5m
|
$14.7m
|
$0
|
—
|
|
Financing Interest Expense
|
|
$23.9m
|
$28.2m
|
$34.4m
|
$7.8m
|
$7.1m
|
$6.8m
|
$15.5m
|
$22.2m
|
$22.6m
|
$23.5m
|
|
Financing Receivable Excluding Accrued Interest Credit Loss Expense Reversal
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$270k
|
$5k
|
|
Gain (Loss) on Disposition of Assets
|
|
—
|
$3.6m
|
$742k
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Income Tax Expense (Benefit)
|
|
$700k
|
$1.6m
|
$50k
|
$270k
|
$248k
|
$206k
|
$821k
|
$54k
|
($226k)
|
$174k
|
|
Operating Lease, Lease Income
|
|
—
|
—
|
—
|
—
|
$27.5m
|
$32.0m
|
$70.5m
|
$93.1m
|
$94.8m
|
$95.3m
|
|
Earnings (Loss)es From Equity Investments
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($66.4m)
|
($17.0m)
|
($1.6m)
|
$174k
|
|
Additional Financial Items
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments of Financing Costs
|
|
$2.5m
|
$2.6m
|
$1.3m
|
$84k
|
$0
|
$319k
|
$693k
|
$683k
|
$1.2m
|
$1.6m
|
|
Disposal Group, Not Discontinued Operation, Gain (Loss) on Disposal
|
|
$15.5m
|
$0
|
$0
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Gain (Loss) on Sale of Properties
|
|
$46.5m
|
$52.6m
|
$64.9m
|
$10.6m
|
$0
|
$7.7m
|
$6k
|
$604k
|
$806k
|
$755k
|
|
General and Administrative Expense
|
|
$8.5m
|
$9.4m
|
$9.2m
|
$10.1m
|
$11.7m
|
$12.6m
|
$14.7m
|
$15.4m
|
$15.6m
|
$15.5m
|
|
Insured Event, Gain (Loss)
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$62k
|
$240k
|
$0
|
—
|
|
Operating Expenses
|
|
$104.1m
|
$119.3m
|
$139.8m
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Financing Receivable, Credit Loss, Expense (Reversal)
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$270k
|
$5k
|
|
Beginning Cash Position
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$41.5m
|
$27.7m
|
$31.8m
|
$40.6m
|
|
Cash Flow From Continuing Financing Activities
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($13.4m)
|
($32.2m)
|
$3.6m
|
$2.4m
|
|
Cash Flow From Continuing Investing Activities
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($15.8m)
|
$16.7m
|
($18.9m)
|
($21.5m)
|
|
Change In Other Current Assets
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$5.1m
|
($787k)
|
$559k
|
($5.7m)
|
|
Change In Payables And Accrued Expense
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($3.9m)
|
($678k)
|
$2.9m
|
($589k)
|
|
Change In Working Capital
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$1.2m
|
($1.5m)
|
$3.5m
|
($6.3m)
|
|
Changes In Cash
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($13.7m)
|
$4.1m
|
$8.8m
|
($5.0m)
|
|
End Cash Position
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$27.7m
|
$31.8m
|
$40.6m
|
$35.6m
|
|
Financing Cash Flow
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($13.4m)
|
($32.2m)
|
$3.6m
|
$2.4m
|
|
Free Cash Flow
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$9.2m
|
$10.0m
|
$18.0m
|
$6.6m
|
|
Gain Loss On Investment Securities
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($6k)
|
($604k)
|
($806k)
|
($755k)
|
|
Gain Loss On Sale Of Business
|
|
—
|
—
|
—
|
—
|
—
|
($2.6m)
|
$0
|
—
|
—
|
—
|
|
Investing Cash Flow
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($15.8m)
|
$16.7m
|
($18.9m)
|
($21.5m)
|
|
Issuance Of Capital Stock
|
|
—
|
—
|
—
|
—
|
—
|
$9.6m
|
$9.9m
|
$0
|
—
|
—
|
|
Net Business Purchase And Sale
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($105.2m)
|
($316k)
|
($166k)
|
($19.1m)
|
|
Operating Gains Losses
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($65.9m)
|
($17.6m)
|
($2.5m)
|
($581k)
|
|
Other Non Cash Items
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$703k
|
$1.4m
|
$1.7m
|
$1.7m
|
|
Provisionand Write Offof Assets
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$0
|
$270k
|
$5k
|
|
Purchase Of Business
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($105.2m)
|
($316k)
|
($166k)
|
($19.1m)
|
|
Repurchase Of Capital Stock
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$0
|
($14.4m)
|
($3.5m)
|
($5.0m)
|
|
Sale Of Business
|
|
—
|
—
|
—
|
—
|
—
|
$10.5m
|
$0
|
—
|
—
|
—
|
|
Stock Based Compensation
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$4.5m
|
$4.8m
|
$4.9m
|
$4.7m
|
|
Discontinued Operation, Income (Loss) from Discontinued Operation During Phase-out Period, Net of Tax
|
|
$12.7m
|
$0
|
$0
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Net Cash Provided by (Used in) Operating Activities
|
|
$10.1m
|
$13.1m
|
$38.6m
|
$8.6m
|
($1.8m)
|
($529k)
|
$15.0m
|
$19.6m
|
$24.1m
|
$14.1m
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital Expenditure
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($6.3m)
|
($9.6m)
|
($6.2m)
|
($7.5m)
|
|
Capital Expenditure Reported
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($6.3m)
|
($9.6m)
|
($6.2m)
|
($7.5m)
|
|
Net Investment Properties Purchase And Sale
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$4.4m
|
$711k
|
$953k
|
$913k
|
|
Sale Of Investment Properties
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$4.4m
|
$711k
|
$953k
|
$913k
|
|
Net Other Investing Changes
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$62k
|
$240k
|
($18.2m)
|
—
|
|
Net Cash Provided by (Used in) Investing Activities
|
|
($135.8m)
|
($76.9m)
|
($50.8m)
|
$22.9m
|
$4.8m
|
($22.1m)
|
($19.4m)
|
$16.7m
|
($18.9m)
|
($21.5m)
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance Of Debt
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$62.0m
|
$21.2m
|
$27.4m
|
$105.2m
|
|
Long Term Debt Issuance
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$19.0m
|
$21.2m
|
$27.4m
|
$105.2m
|
|
Net Issuance Payments Of Debt
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($5.9m)
|
($1.1m)
|
$23.5m
|
$24.7m
|
|
Net Long Term Debt Issuance
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($24.9m)
|
($1.1m)
|
$23.5m
|
$24.7m
|
|
Net Short Term Debt Issuance
|
|
—
|
—
|
—
|
—
|
—
|
$0
|
$19.0m
|
($19.0m)
|
—
|
—
|
|
Short Term Debt Issuance
|
|
—
|
—
|
—
|
—
|
—
|
$0
|
$43.0m
|
$0
|
—
|
—
|
|
Long Term Debt Payments
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($43.9m)
|
($22.3m)
|
($3.9m)
|
($80.5m)
|
|
Repayment Of Debt
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($67.9m)
|
($22.3m)
|
($3.9m)
|
($80.5m)
|
|
Short Term Debt Payments
|
|
—
|
—
|
—
|
—
|
—
|
$0
|
($24.0m)
|
($19.0m)
|
—
|
—
|
|
Proceeds from Issuance of Common Stock
|
|
—
|
—
|
$20.4m
|
$7.5m
|
$12.1m
|
$9.6m
|
$9.9m
|
$0
|
—
|
—
|
|
Common Stock Issuance
|
|
—
|
—
|
—
|
—
|
—
|
$9.6m
|
$9.9m
|
$0
|
—
|
—
|
|
Net Common Stock Issuance
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$9.9m
|
($14.4m)
|
($3.5m)
|
($5.0m)
|
|
Payments for Repurchase of Common Stock
|
|
$2.1m
|
$193k
|
$41k
|
$46k
|
$616k
|
$0
|
$0
|
$14.4m
|
$3.5m
|
$5.0m
|
|
Common Stock Payments
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$0
|
($14.4m)
|
($3.5m)
|
($5.0m)
|
|
Proceeds from Noncontrolling Interests
|
|
$33.6m
|
$31.6m
|
$32.6m
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Dividends paid
|
|
($11.5m)
|
$0
|
$0
|
$13.5m
|
$15.1m
|
$15.8m
|
$17.9m
|
$18.9m
|
$18.6m
|
$18.9m
|
|
Cash Dividends Paid
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($17.9m)
|
($18.9m)
|
($18.6m)
|
($18.9m)
|
|
Common Stock Dividend Paid
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($17.9m)
|
($18.9m)
|
($18.6m)
|
($18.9m)
|
|
Dividends Received CFI
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$91.2m
|
$25.7m
|
$4.7m
|
$4.2m
|
|
Net Other Financing Charges
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$428k
|
$2.2m
|
$2.2m
|
$1.6m
|
|
Net Cash Provided by (Used in) Financing Activities
|
|
$137.5m
|
$48.8m
|
$27.2m
|
($30.9m)
|
($6.8m)
|
$32.9m
|
($13.4m)
|
($32.2m)
|
$3.6m
|
$2.4m
|
|
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, Period Increase (Decrease), Including Exchange Rate Effect
|
|
—
|
—
|
$31.7m
|
$699k
|
($3.7m)
|
$10.2m
|
($17.8m)
|
$4.1m
|
$8.8m
|
($5.0m)
|
|
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents
|
|
—
|
—
|
$31.7m
|
$32.4m
|
$28.7m
|
$38.9m
|
$21.2m
|
$31.8m
|
$40.6m
|
$35.6m
|
|
Supplemental disclosure of cash flow information:
|
|
|
|
|
|
|
|
|
|
|
|
|
Change In Cash Supplemental As Reported
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($13.7m)
|
$4.1m
|
$8.8m
|
($5.0m)
|
|
Interest Paid, Excluding Capitalized Interest, Operating Activities
|
|
$27.7m
|
$27.1m
|
$33.1m
|
$7.5m
|
$6.9m
|
$6.5m
|
$14.1m
|
$20.4m
|
$20.9m
|
$21.9m
|
|
Income Taxes Paid, Net
|
|
$1.3m
|
$1.9m
|
$241k
|
$324k
|
$291k
|
$173k
|
$283k
|
$689k
|
($439k)
|
$205k
|