|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) Attributable to Parent
|
|
($164.2m)
|
($511.7m)
|
$16.6m
|
($10.5m)
|
($134.2m)
|
$57.4m
|
$119.1m
|
$49.8m
|
$12.7m
|
$17.8m
|
|
Net Income (Loss) Available to Common Stockholders, Basic
|
|
($170.0m)
|
($517.5m)
|
$10.8m
|
($16.3m)
|
($140.0m)
|
$51.6m
|
$113.3m
|
$44.1m
|
$7.0m
|
$12.1m
|
|
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest
|
|
($164.2m)
|
($511.7m)
|
$16.6m
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Depreciation, Depletion and Amortization
|
|
$81.6m
|
$87.0m
|
$52.2m
|
$48.9m
|
$43.0m
|
$40.5m
|
$43.3m
|
$49.8m
|
$44.7m
|
$46.5m
|
|
Other Depreciation and Amortization
|
|
$592k
|
$568k
|
$477k
|
$473k
|
$511k
|
$462k
|
$546k
|
$687k
|
$825k
|
$998k
|
|
Amortization of Debt Issuance Costs
|
|
$1.5m
|
$1.5m
|
$1.9m
|
$1.1m
|
$1.1m
|
$1.9m
|
$2.3m
|
$2.6m
|
$2.4m
|
$2.1m
|
|
Depreciation
|
|
$76.3m
|
$81.6m
|
$49.2m
|
$45.6m
|
$38.7m
|
$35.0m
|
$37.0m
|
$44.2m
|
$38.6m
|
$38.0m
|
|
Gain (Loss) on Extinguishment of Debt
|
|
—
|
$0
|
$0
|
($188k)
|
$374k
|
($980k)
|
($435k)
|
($748k)
|
($3.5m)
|
$0
|
|
Gain (Loss) on Disposition of Property Plant Equipment
|
|
—
|
—
|
($1.4m)
|
($6.2m)
|
($1.1m)
|
$1.4m
|
$2.9m
|
$5.3m
|
$5.8m
|
$3.7m
|
|
Income (Loss) from Equity Method Investments
|
|
($56.4m)
|
($5.6m)
|
$14k
|
—
|
—
|
—
|
$894k
|
($262k)
|
($146k)
|
($2.8m)
|
|
Income (Loss) from Equity Method Investments, Net of Dividends or Distributions
|
|
($56.4m)
|
($5.6m)
|
$14k
|
—
|
—
|
—
|
—
|
$262k
|
$146k
|
($2.8m)
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional Financial Items
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase (Decrease) in Accounts Receivable
|
|
—
|
—
|
—
|
$4.9m
|
($2.6m)
|
($1.6m)
|
$3.4m
|
($256k)
|
$695k
|
($2.8m)
|
|
Increase (Decrease) in Inventories
|
|
($391k)
|
($90k)
|
$65k
|
($309k)
|
($809k)
|
$1.6m
|
($1.8m)
|
$511k
|
($863k)
|
($56k)
|
|
Increase (Decrease) in Accounts Payable
|
|
($2.4m)
|
$1.4m
|
$3.1m
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Deconsolidation, Gain (Loss), Amount
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$844k
|
$0
|
$0
|
|
Disposal Group, Not Discontinued Operation, Gain (Loss) on Disposal
|
|
—
|
—
|
—
|
—
|
—
|
$15.3m
|
—
|
$0
|
—
|
—
|
|
Equity Securities, FV-NI, Gain (Loss)
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$14.7m
|
|
Equity Securities, FV-NI, Realized Gain (Loss)
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
($400k)
|
—
|
|
Equity Securities, FV-NI, Unrealized Gain (Loss)
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$2.8m
|
—
|
—
|
|
Foreign Currency Transaction Gain (Loss), before Tax
|
|
$253k
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Gain (Loss) on Investments
|
|
—
|
—
|
—
|
($1.6m)
|
($1.1m)
|
($333k)
|
—
|
—
|
($3.9m)
|
($1.1m)
|
|
Gain (Loss) Related to Litigation Settlement
|
|
$5.5m
|
$0
|
$0
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
General and Administrative Expense
|
|
$25.5m
|
$26.3m
|
$29.5m
|
$28.6m
|
$32.8m
|
$29.2m
|
$29.4m
|
$33.0m
|
$33.4m
|
$34.1m
|
|
Investment Income, Interest
|
|
$2.4m
|
$4.5m
|
$8.8m
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Operating Costs and Expenses
|
|
$86.0m
|
$90.4m
|
$95.5m
|
$90.6m
|
$85.8m
|
$74.8m
|
$72.0m
|
$85.5m
|
$82.6m
|
$80.2m
|
|
Payments of Financing Costs
|
|
$466k
|
$31k
|
$2.8m
|
$357k
|
$567k
|
$7.6m
|
$3.3m
|
$1.7m
|
$5.2m
|
$348k
|
|
Financing Receivable, Credit Loss, Expense (Reversal)
|
|
$0
|
$0
|
—
|
—
|
—
|
—
|
—
|
—
|
$0
|
$0
|
|
Derivative, Gain (Loss) on Derivative, Net
|
|
$0
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Other Operating Income (Expense), Net
|
|
—
|
—
|
—
|
$854k
|
$230k
|
($603k)
|
$265k
|
$1.5m
|
$422k
|
($538k)
|
|
Net Cash Provided by (Used in) Operating Activities
|
|
($21.0m)
|
$23.4m
|
$79.9m
|
$49.9m
|
$17.2m
|
$89.7m
|
$158.9m
|
$70.4m
|
$83.5m
|
$47.5m
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments to Acquire Property, Plant, and Equipment
|
|
$50.9m
|
$125.8m
|
$2.6m
|
$125k
|
$138k
|
$17.4m
|
$230.3m
|
$29.7m
|
$3.7m
|
$1.7m
|
|
Payments to Acquire Investments
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$0
|
$10.6m
|
$27.2m
|
$121.8m
|
|
Net Cash Provided by (Used in) Investing Activities
|
|
($41.6m)
|
($152.3m)
|
$99.4m
|
$38.4m
|
$10.5m
|
$13.4m
|
($273.1m)
|
$24.9m
|
($39.8m)
|
($32.0m)
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Issuance of Long-term Debt
|
|
$39.3m
|
$57.2m
|
$100.0m
|
$44.0m
|
$0
|
$101.3m
|
$275.1m
|
$57.7m
|
$117.2m
|
$55.0m
|
|
Repayments of Long-term Debt
|
|
$42.5m
|
$55.2m
|
$169.9m
|
$100.6m
|
$54.8m
|
$93.2m
|
$102.8m
|
$79.8m
|
$123.0m
|
$58.2m
|
|
Proceeds from Issuance of Common Stock
|
|
$0
|
$77.3m
|
$0
|
—
|
—
|
$0
|
$5.3m
|
$0
|
$24.2m
|
$93k
|
|
Payments for Repurchase of Common Stock
|
|
$0
|
$0
|
$15.2m
|
$49.7m
|
$12.0m
|
$45.4m
|
$3.8m
|
$0
|
$0
|
$23.0m
|
|
Payments of Ordinary Dividends, Common Stock
|
|
—
|
—
|
—
|
—
|
—
|
$8.8m
|
$79.8m
|
$41.4m
|
$29.0m
|
$4.6m
|
|
Net Cash Provided by (Used in) Financing Activities
|
|
($11.0m)
|
$73.6m
|
($93.7m)
|
($111.4m)
|
($73.1m)
|
($59.2m)
|
$84.9m
|
($71.1m)
|
($21.7m)
|
($36.9m)
|
|
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, Period Increase (Decrease), Including Exchange Rate Effect
|
|
—
|
($55.3m)
|
$85.6m
|
($23.1m)
|
($45.4m)
|
$43.9m
|
($29.4m)
|
$24.2m
|
$22.1m
|
($21.4m)
|
|
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents
|
|
($72.1m)
|
($55.3m)
|
$151.4m
|
$128.3m
|
$82.9m
|
$126.8m
|
$97.4m
|
$121.6m
|
$143.7m
|
$122.3m
|
|
Supplemental disclosure of cash flow information:
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Paid, Excluding Capitalized Interest, Operating Activities
|
|
$19.3m
|
$24.5m
|
$25.7m
|
$28.6m
|
$21.4m
|
$19.6m
|
$21.3m
|
$46.5m
|
$46.3m
|
$41.5m
|