|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income From Continuing Operations
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($17.6m)
|
$49.2m
|
($14.2m)
|
$23.0m
|
|
Net Income (Loss) Attributable to Parent
|
|
$72.0m
|
$43.3m
|
$116.8m
|
$78.7m
|
$4.4m
|
($29k)
|
($14.1m)
|
$41.3m
|
($11.3m)
|
$17.1m
|
|
Net Income (Loss) Available to Common Stockholders, Basic
|
|
$60.5m
|
$31.4m
|
$104.6m
|
$71.8m
|
($1.8m)
|
($6.5m)
|
($20.5m)
|
$34.9m
|
($19.7m)
|
$17.1m
|
|
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest
|
|
$76.6m
|
$30.5m
|
$127.6m
|
$84.8m
|
$4.7m
|
($2.1m)
|
($17.6m)
|
$49.2m
|
($14.2m)
|
$23.0m
|
|
Income (Loss) from Continuing Operations, Net of Tax, Attributable to Parent
|
|
$20.6m
|
($17.3m)
|
($30.3m)
|
$78.7m
|
$4.4m
|
—
|
—
|
—
|
—
|
—
|
|
Income (Loss) from Continuing Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest
|
|
$19.3m
|
($38.1m)
|
($37.2m)
|
$84.8m
|
$4.7m
|
—
|
—
|
—
|
—
|
—
|
|
Income (Loss) from Discontinued Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest
|
|
$57.3m
|
$68.7m
|
$164.8m
|
$0
|
$0
|
—
|
—
|
—
|
—
|
—
|
|
Income (Loss) from Discontinued Operations, Net of Tax, Attributable to Parent
|
|
$51.4m
|
$60.7m
|
$147.1m
|
$0
|
$0
|
—
|
—
|
—
|
—
|
—
|
|
Net Income (Loss) Attributable to Noncontrolling Interest
|
|
($2.4m)
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Depreciation, Depletion and Amortization
|
|
$51.0m
|
$56.5m
|
$83.3m
|
$75.4m
|
$76.6m
|
$93.1m
|
$106.2m
|
$103.2m
|
$107.6m
|
$114.6m
|
|
Amortization of Intangible Assets
|
|
—
|
—
|
—
|
—
|
—
|
$13.5m
|
$12.3m
|
$2.6m
|
$2.8m
|
$8.3m
|
|
Amortization Of Securities
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
($231k)
|
$1.2m
|
$1.9m
|
|
Depreciation Amortization Depletion
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$106.2m
|
$103.2m
|
$107.6m
|
$114.6m
|
|
Share-based Payment Arrangement, Noncash Expense
|
|
$2.3m
|
$6k
|
$1.6m
|
$1.9m
|
$2.1m
|
$2.7m
|
$2.6m
|
$3.3m
|
$3.0m
|
$3.4m
|
|
Payment, Tax Withholding, Share-based Payment Arrangement
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$0
|
$0
|
$1.2m
|
|
Share-based Payment Arrangement, Expense
|
|
$2.3m
|
$6k
|
$1.6m
|
$1.9m
|
$2.1m
|
$2.7m
|
$2.6m
|
$3.3m
|
$3.0m
|
$3.4m
|
|
Goodwill, Impairment Loss
|
|
$0
|
$0
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Asset Impairment Charge
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$0
|
$5.2m
|
$0
|
$37.7m
|
|
Gain (Loss) on Extinguishment of Debt
|
|
($106k)
|
($3.1m)
|
($940k)
|
($2.4m)
|
($23k)
|
($535k)
|
—
|
$0
|
$0
|
($98k)
|
|
Gain (Loss) on Disposition of Property Plant Equipment, Excluding Oil and Gas Property and Timber Property
|
|
$69.9m
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Interest Expense Nonoperating
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$37.3m
|
$44.9m
|
|
Other Nonoperating Income (Expense)
|
|
$317k
|
$807k
|
$311k
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional Financial Items
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase (Decrease) in Accounts Receivable
|
|
($1.8m)
|
($930k)
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Increase (Decrease) in Other Operating Assets
|
|
($1.5m)
|
—
|
$646k
|
($1.1m)
|
$4.8m
|
$5.4m
|
$645k
|
$760k
|
$4.9m
|
$5.6m
|
|
Debt and Equity Securities, Realized Gain (Loss)
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$0
|
—
|
—
|
—
|
|
Gain (Loss) on Sale of Properties
|
|
—
|
—
|
—
|
—
|
$25.5m
|
($27.5m)
|
($41k)
|
($71.2m)
|
$577k
|
($79.5m)
|
|
Gain (Loss) Related to Litigation Settlement
|
|
—
|
—
|
$0
|
$6.6m
|
$6.6m
|
$0
|
$0
|
($3.9m)
|
$0
|
$0
|
|
General and Administrative Expense
|
|
$11.3m
|
$12.1m
|
$14.2m
|
$14.4m
|
$13.4m
|
$16.2m
|
$17.5m
|
$20.1m
|
$17.8m
|
$20.9m
|
|
Goodwill
|
|
$1.7m
|
$1.6m
|
$1.6m
|
$1.1m
|
$986k
|
$866k
|
$866k
|
$491k
|
$491k
|
$316k
|
|
Investment Income, Interest
|
|
$2.3m
|
$369k
|
$1.2m
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Real Estate Tax Expense
|
|
$20.2m
|
$23.6m
|
$18.7m
|
$21.1m
|
$21.5m
|
$24.1m
|
$28.6m
|
$28.8m
|
$26.9m
|
$28.6m
|
|
Realized Investment Gains (Losses)
|
|
—
|
—
|
—
|
—
|
$25.5m
|
—
|
—
|
—
|
—
|
—
|
|
Unrealized Gain (Loss) on Investments
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($41k)
|
—
|
$577k
|
$507k
|
|
Beginning Cash Position
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$38.6m
|
$11.9m
|
$9.3m
|
$13.1m
|
|
Cash Flow From Continuing Financing Activities
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$41.4m
|
($212.4m)
|
($43.7m)
|
($69.1m)
|
|
Cash Flow From Continuing Investing Activities
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($160.1m)
|
$120.2m
|
($50.7m)
|
($26.9m)
|
|
Change In Other Current Assets
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($645k)
|
($760k)
|
($4.9m)
|
($5.6m)
|
|
Change In Payables And Accrued Expense
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$650k
|
($2.1m)
|
$1.4m
|
$245k
|
|
Change In Working Capital
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$5k
|
($2.9m)
|
($3.5m)
|
($5.4m)
|
|
Changes In Cash
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($26.7m)
|
($2.6m)
|
$3.9m
|
$2.5m
|
|
End Cash Position
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$11.9m
|
$9.3m
|
$13.1m
|
$15.7m
|
|
Financing Cash Flow
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$41.4m
|
($212.4m)
|
($43.7m)
|
($69.1m)
|
|
Free Cash Flow
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$92.0m
|
$89.5m
|
$98.2m
|
$98.5m
|
|
Gain Loss On Investment Securities
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($159k)
|
($70.3m)
|
$1.3m
|
($79.1m)
|
|
Investing Cash Flow
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($160.1m)
|
$120.2m
|
($50.7m)
|
($26.9m)
|
|
Issuance Of Capital Stock
|
|
—
|
—
|
—
|
—
|
—
|
$156.0m
|
$31.4m
|
$0
|
$112.1m
|
—
|
|
Net Preferred Stock Issuance
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$0
|
$0
|
($97.0m)
|
($10.6m)
|
|
Operating Gains Losses
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($159k)
|
($70.3m)
|
$1.3m
|
($79.0m)
|
|
Other Non Cash Items
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($392k)
|
$1.7m
|
$1.8m
|
$923k
|
|
Preferred Stock Payments
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$0
|
$0
|
($97.0m)
|
($10.6m)
|
|
Provisionand Write Offof Assets
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$1.4m
|
$340k
|
$945k
|
$1.2m
|
|
Repurchase Of Capital Stock
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($33.2m)
|
($11.5m)
|
($101.7m)
|
($14.4m)
|
|
Stock Based Compensation
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$2.6m
|
$3.3m
|
$3.0m
|
$3.4m
|
|
Unrealized Gain Loss On Investment Securities
|
|
—
|
—
|
—
|
—
|
—
|
$0
|
$0
|
—
|
—
|
—
|
|
Discontinued Operation, Gain (Loss) on Disposal of Discontinued Operation, Net of Tax
|
|
$33.4m
|
$74.8m
|
$183.7m
|
$97.6m
|
$25.5m
|
$27.5m
|
—
|
—
|
—
|
—
|
|
Net Cash Provided by (Used in) Operating Activities
|
|
$66.5m
|
$73.9m
|
$55.2m
|
$69.6m
|
$61.2m
|
$84.0m
|
$92.0m
|
$89.5m
|
$98.2m
|
$98.5m
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments to Acquire Property, Plant, and Equipment
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$122k
|
$0
|
—
|
—
|
|
Net Investment Properties Purchase And Sale
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($161.2m)
|
$122.2m
|
($39.4m)
|
($28.2m)
|
|
Net Investment Purchase And Sale
|
|
—
|
—
|
—
|
—
|
—
|
$0
|
$0
|
—
|
—
|
—
|
|
Purchase Of Investment Properties
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($161.2m)
|
($101.1m)
|
($57.7m)
|
($240.4m)
|
|
Gain (Loss) on Sale of Investments
|
|
—
|
—
|
—
|
—
|
($25.5m)
|
$27.5m
|
$41k
|
$71.2m
|
($577k)
|
$79.5m
|
|
Gains (Losses) on Sales of Investment Real Estate
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$41k
|
$71.2m
|
($577k)
|
$79.5m
|
|
Sale Of Investment
|
|
—
|
—
|
—
|
—
|
—
|
$0
|
$0
|
—
|
—
|
—
|
|
Sale Of Investment Properties
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$41k
|
$223.3m
|
$18.3m
|
$212.2m
|
|
Payments for (Proceeds from) Other Investing Activities
|
|
($279k)
|
($50k)
|
$0
|
($366k)
|
($1.5m)
|
$502k
|
($1.2m)
|
$420k
|
($325k)
|
($116k)
|
|
Net Other Investing Changes
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$1.1m
|
($2.0m)
|
($11.3m)
|
$1.3m
|
|
Net Cash Provided by (Used in) Investing Activities
|
|
$134.3m
|
$202.3m
|
$80.1m
|
$7.0m
|
($165.0m)
|
($267.2m)
|
($160.1m)
|
$120.2m
|
($50.7m)
|
($26.9m)
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Issuance of Long-term Debt
|
|
$143.6m
|
$84.2m
|
$0
|
$59.9m
|
$0
|
$196.7m
|
$0
|
$90.0m
|
—
|
—
|
|
Issuance Of Debt
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$291.4m
|
$225.1m
|
$130.5m
|
$455.2m
|
|
Long Term Debt Issuance
|
|
—
|
—
|
—
|
—
|
—
|
$371.3m
|
$291.4m
|
$225.1m
|
$130.5m
|
—
|
|
Net Issuance Payments Of Debt
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$108.1m
|
($140.2m)
|
$6.5m
|
$10.8m
|
|
Net Long Term Debt Issuance
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$108.1m
|
($140.2m)
|
$6.5m
|
$10.8m
|
|
Net Short Term Debt Issuance
|
|
—
|
—
|
—
|
—
|
—
|
($76.9m)
|
$37.5m
|
($83.5m)
|
—
|
—
|
|
Short Term Debt Issuance
|
|
—
|
—
|
—
|
—
|
—
|
$258.6m
|
$191.9m
|
$135.1m
|
—
|
—
|
|
Repayments of Long-term Debt
|
|
$234.9m
|
$295.1m
|
$205.2m
|
$177.7m
|
$33.4m
|
$36.3m
|
$29.0m
|
$46.7m
|
$10.9m
|
$96.8m
|
|
Long Term Debt Payments
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($183.3m)
|
($365.4m)
|
($124.0m)
|
($444.4m)
|
|
Repayment Of Debt
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($183.3m)
|
($365.4m)
|
($124.0m)
|
($444.4m)
|
|
Short Term Debt Payments
|
|
—
|
—
|
—
|
—
|
—
|
($335.5m)
|
($154.4m)
|
($218.6m)
|
—
|
—
|
|
Proceeds from Issuance of Common Stock
|
|
—
|
—
|
$0
|
$22.0m
|
$58.9m
|
$156.0m
|
$31.4m
|
$0
|
$112.1m
|
$331k
|
|
Common Stock Issuance
|
|
—
|
—
|
—
|
—
|
—
|
$156.0m
|
$31.4m
|
$0
|
$112.1m
|
—
|
|
Net Common Stock Issuance
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($1.8m)
|
($11.5m)
|
$107.4m
|
($3.8m)
|
|
Payments for Repurchase of Common Stock
|
|
$35.0m
|
$4.5m
|
$9.9m
|
$18.0m
|
$0
|
$0
|
$29.1m
|
$11.5m
|
$4.7m
|
$3.5m
|
|
Payments of Ordinary Dividends, Common Stock
|
|
$60.1m
|
$55.9m
|
$33.7m
|
$32.9m
|
$35.0m
|
$38.5m
|
$44.5m
|
$43.7m
|
$45.8m
|
$51.1m
|
|
Common Stock Payments
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($33.2m)
|
($11.5m)
|
($4.7m)
|
($3.8m)
|
|
Proceeds from Noncontrolling Interests
|
|
$1.1m
|
$9.7m
|
$0
|
$0
|
—
|
—
|
—
|
—
|
—
|
$1.4m
|
|
Dividends Payable
|
|
—
|
—
|
—
|
$9.2m
|
—
|
$11.4m
|
$11.6m
|
$11.6m
|
$13.2m
|
$13.6m
|
|
Cash Dividends Paid
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($51.5m)
|
($50.8m)
|
($51.2m)
|
($51.6m)
|
|
Common Stock Dividend Paid
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($44.5m)
|
($43.7m)
|
($45.8m)
|
($51.1m)
|
|
Preferred Stock Dividend Paid
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($7.1m)
|
($7.1m)
|
($5.5m)
|
($486k)
|
|
Proceeds from (Payments for) Other Financing Activities
|
|
—
|
—
|
($7.9m)
|
($34k)
|
($164k)
|
($367k)
|
($404k)
|
($185k)
|
($137k)
|
($541k)
|
|
Net Other Financing Charges
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($13.4m)
|
($9.8m)
|
($9.2m)
|
($13.9m)
|
|
Net Cash Provided by (Used in) Financing Activities
|
|
($183.0m)
|
($314.1m)
|
($176.0m)
|
($49.8m)
|
$64.9m
|
$214.5m
|
$41.4m
|
($212.4m)
|
($43.7m)
|
($69.1m)
|
|
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, Period Increase (Decrease), Including Exchange Rate Effect
|
|
—
|
—
|
($40.7m)
|
$26.9m
|
($38.8m)
|
$31.3m
|
($26.7m)
|
($2.6m)
|
$3.9m
|
$2.5m
|
|
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents
|
|
—
|
—
|
$16.1m
|
$46.1m
|
$7.3m
|
$38.6m
|
$11.9m
|
$9.3m
|
$13.1m
|
$15.7m
|
|
Supplemental disclosure of cash flow information:
|
|
|
|
|
|
|
|
|
|
|
|
|
Change In Cash Supplemental As Reported
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($26.7m)
|
($2.6m)
|
$3.9m
|
$2.5m
|
|
Interest Paid, Excluding Capitalized Interest, Operating Activities
|
|
$39.7m
|
$34.4m
|
$35.8m
|
$28.7m
|
$26.1m
|
$26.5m
|
$31.3m
|
$34.2m
|
$33.5m
|
$40.7m
|