|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income From Continuing Operations
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$101.4m
|
$80.0m
|
$62.2m
|
$76.1m
|
|
Net Income (Loss) Attributable to Parent
|
|
$56.5m
|
$54.7m
|
$57.9m
|
$32.8m
|
$42.2m
|
$98.7m
|
$101.4m
|
$80.0m
|
$62.2m
|
$76.1m
|
|
Net Income (Loss) Available to Common Stockholders, Basic
|
|
$56.0m
|
$54.3m
|
$57.5m
|
$32.6m
|
$41.7m
|
$98.0m
|
$100.8m
|
$79.5m
|
$61.7m
|
$75.5m
|
|
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest
|
|
$56.5m
|
$54.7m
|
$57.9m
|
$32.8m
|
$42.2m
|
$98.7m
|
$101.4m
|
$80.0m
|
$62.2m
|
$76.1m
|
|
Income (Loss) from Continuing Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest
|
|
$56.5m
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Income (Loss) from Discontinued Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest
|
|
$0
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Depreciation, Depletion and Amortization
|
|
$2.9m
|
$2.9m
|
$2.6m
|
$3.3m
|
$4.0m
|
$4.4m
|
$3.9m
|
$3.3m
|
$3.2m
|
$3.3m
|
|
Depreciation, Nonproduction
|
|
$14.6m
|
$12.9m
|
$11.1m
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Amortization Cash Flow
|
|
—
|
—
|
—
|
—
|
—
|
$2.3m
|
$2.7m
|
$2.5m
|
—
|
—
|
|
Amortization Of Intangibles
|
|
—
|
—
|
—
|
—
|
—
|
$2.3m
|
$2.7m
|
$2.5m
|
—
|
—
|
|
Depreciation Amortization Depletion
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$12.4m
|
$3.4m
|
$3.2m
|
$3.3m
|
|
Deferred Income Tax Expense (Benefit)
|
|
$6.6m
|
$12.9m
|
$7.4m
|
($13.6m)
|
$424k
|
$4.1m
|
$37.7m
|
($5.4m)
|
($3.4m)
|
($10.0m)
|
|
Share-based Payment Arrangement, Noncash Expense
|
|
$3.0m
|
$2.9m
|
$3.5m
|
$3.1m
|
$2.5m
|
$2.4m
|
$2.6m
|
$2.7m
|
$3.6m
|
$3.6m
|
|
Payment, Tax Withholding, Share-based Payment Arrangement
|
|
$579k
|
$1.1m
|
$680k
|
$517k
|
$335k
|
$572k
|
$732k
|
$785k
|
$586k
|
$996k
|
|
Goodwill and Intangible Asset Impairment
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$0
|
$0
|
—
|
|
Goodwill, Impairment Loss
|
|
—
|
—
|
—
|
$0
|
$0
|
$0
|
$0
|
$0
|
$0
|
$0
|
|
Impairment of Intangible Assets (Excluding Goodwill)
|
|
—
|
—
|
—
|
$0
|
$0
|
$0
|
$0
|
$0
|
$0
|
—
|
|
Impairment of Intangible Assets, Indefinite-lived (Excluding Goodwill)
|
|
$0
|
$0
|
$0
|
$0
|
$0
|
$0
|
$0
|
$0
|
$0
|
—
|
|
Gain (Loss) on Disposition of Property Plant Equipment
|
|
$1.1m
|
$1k
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Gain (Loss) on Disposition of Assets
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$4.0m
|
$816k
|
($40k)
|
|
Income Tax Expense (Benefit)
|
|
$32.9m
|
$40.6m
|
$26.1m
|
$14.6m
|
$17.3m
|
$36.8m
|
$39.3m
|
$34.5m
|
$26.4m
|
$31.8m
|
|
Operating Lease, Expense
|
|
—
|
—
|
—
|
$7.9m
|
$8.5m
|
$8.5m
|
$8.3m
|
$8.8m
|
$8.9m
|
—
|
|
Additional Financial Items
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase (Decrease) in Other Operating Liabilities
|
|
($8.3m)
|
$1.1m
|
($7.8m)
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Gain (Loss) on Sales of Loans, Net
|
|
$6.0m
|
$8.7m
|
$5.0m
|
$5.3m
|
$5.2m
|
$17.3m
|
$9.5m
|
$5.7m
|
$6.1m
|
$7.8m
|
|
Proceeds from Stock Options Exercised
|
|
$1.5m
|
$288k
|
$570k
|
$3.0m
|
—
|
—
|
$19k
|
—
|
$582k
|
—
|
|
Debt and Equity Securities, Gain (Loss)
|
|
—
|
—
|
($341k)
|
$1.3m
|
$15.7m
|
($499k)
|
—
|
($1.9m)
|
—
|
—
|
|
Equity Securities, FV-NI, Realized Gain (Loss)
|
|
—
|
—
|
($870k)
|
$1.3m
|
$15.7m
|
($499k)
|
—
|
($1.9m)
|
—
|
—
|
|
Equity Securities, FV-NI, Unrealized Gain (Loss)
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$0
|
|
Goodwill
|
|
$11.0m
|
$11.0m
|
$11.0m
|
$11.0m
|
$11.0m
|
$11.0m
|
$11.0m
|
$11.0m
|
$11.0m
|
$11.0m
|
|
Financing Receivable, Credit Loss, Expense (Reversal)
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$4.4m
|
$14.4m
|
|
Beginning Cash Position
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$609.0m
|
$352.4m
|
$302.3m
|
$304.8m
|
|
Cash Flow From Continuing Financing Activities
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$477.7m
|
$52.1m
|
$56.0m
|
$86.4m
|
|
Cash Flow From Continuing Investing Activities
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($881.5m)
|
($211.4m)
|
($106.1m)
|
($384.3m)
|
|
Change In Other Current Assets
|
|
—
|
—
|
—
|
—
|
—
|
$2.7m
|
($24.2m)
|
($28.9m)
|
—
|
—
|
|
Change In Other Current Liabilities
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$22.3m
|
$41.0m
|
($16.5m)
|
($3.0m)
|
|
Change In Other Working Capital
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($639k)
|
($791k)
|
($833k)
|
$471k
|
|
Change In Prepaid Assets
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($24.6m)
|
($28.0m)
|
$6.3m
|
($969k)
|
|
Change In Receivables
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$24.7m
|
$9.8m
|
($9.7m)
|
($6.1m)
|
|
Change In Working Capital
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$21.8m
|
$21.9m
|
($20.8m)
|
($9.6m)
|
|
Changes In Cash
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($256.5m)
|
($50.1m)
|
$2.5m
|
($92.0m)
|
|
End Cash Position
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$352.4m
|
$302.3m
|
$304.8m
|
$212.8m
|
|
Financing Cash Flow
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$477.7m
|
$52.1m
|
$56.0m
|
$86.4m
|
|
Free Cash Flow
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$145.4m
|
$106.8m
|
$49.9m
|
$203.7m
|
|
Gain Loss On Investment Securities
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$0
|
$1.9m
|
$0
|
$0
|
|
Gain Loss On Sale Of PPE
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$0
|
($4.0m)
|
($816k)
|
$40k
|
|
Investing Cash Flow
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($881.5m)
|
($211.4m)
|
($106.1m)
|
($384.3m)
|
|
Net PPE Purchase And Sale
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($1.9m)
|
$4.8m
|
$183k
|
($2.3m)
|
|
Operating Gains Losses
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($9.5m)
|
($7.8m)
|
($8.4m)
|
($9.7m)
|
|
Other Non Cash Items
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$14.8m
|
$2.7m
|
$5.6m
|
$125.5m
|
|
Proceeds From Stock Option Exercised
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$19k
|
$0
|
$582k
|
$0
|
|
Purchase Of PPE
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($1.9m)
|
($2.4m)
|
($2.6m)
|
($2.3m)
|
|
Repurchase Of Capital Stock
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$0
|
($4.1m)
|
($6.3m)
|
($9.4m)
|
|
Sale Of PPE
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$0
|
$7.2m
|
$2.8m
|
$14k
|
|
Stock Based Compensation
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$2.6m
|
$2.7m
|
$3.6m
|
$3.6m
|
|
Unrealized Gain Loss On Investment Securities
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$385k
|
($385k)
|
$0
|
$54k
|
|
Net Cash Provided by (Used in) Operating Activities
|
|
$54.4m
|
$79.9m
|
$76.6m
|
$58.8m
|
$60.2m
|
$93.7m
|
$147.3m
|
$107.8m
|
$53.9m
|
$206.0m
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments to Acquire Property, Plant, and Equipment
|
|
$730k
|
$843k
|
$3.7m
|
—
|
—
|
—
|
($1.9m)
|
($2.4m)
|
($2.6m)
|
($2.3m)
|
|
Net Investment Purchase And Sale
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($60.6m)
|
$7.0m
|
($40.2m)
|
$60.2m
|
|
Purchase Of Investment
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($166.6m)
|
($107.0m)
|
($196.4m)
|
($173.1m)
|
|
Gain (Loss) on Sale of Investments
|
|
—
|
—
|
($428k)
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Sale Of Investment
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$106.0m
|
$114.0m
|
$156.2m
|
$233.3m
|
|
Net Other Investing Changes
|
|
—
|
—
|
—
|
—
|
—
|
$1.5m
|
$809k
|
—
|
$2.3m
|
$712k
|
|
Net Cash Provided by (Used in) Investing Activities
|
|
($491.5m)
|
($518.4m)
|
($311.6m)
|
($44.5m)
|
($407.6m)
|
($447.0m)
|
($881.5m)
|
($210.0m)
|
($107.5m)
|
($384.3m)
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Maturities, Prepayments and Calls of Debt Securities, Available-for-sale
|
|
$114.0m
|
$79.9m
|
$99.3m
|
$159.9m
|
$233.6m
|
$275.6m
|
$106.0m
|
$105.8m
|
$156.2m
|
$233.3m
|
|
Issuance Of Debt
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$212.5m
|
$0
|
$62.5m
|
$112.5m
|
|
Long Term Debt Issuance
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$212.5m
|
$0
|
$62.5m
|
$112.5m
|
|
Net Issuance Payments Of Debt
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$125.2m
|
($25.0m)
|
($62.5m)
|
($112.5m)
|
|
Net Long Term Debt Issuance
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$125.2m
|
($25.0m)
|
($62.5m)
|
($112.5m)
|
|
Long Term Debt Payments
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($87.3m)
|
($25.0m)
|
($125.0m)
|
($225.0m)
|
|
Repayment Of Debt
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($87.3m)
|
($25.0m)
|
($125.0m)
|
($225.0m)
|
|
Net Common Stock Issuance
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$0
|
($4.1m)
|
($6.3m)
|
($9.4m)
|
|
Payments for Repurchase of Common Stock
|
|
—
|
—
|
$36.1m
|
$7.4m
|
$2.2m
|
$6.1m
|
—
|
$4.1m
|
$6.3m
|
$9.4m
|
|
Common Stock Payments
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$0
|
($4.1m)
|
($6.3m)
|
($9.4m)
|
|
Dividends paid
|
|
$25.7m
|
$25.8m
|
$30.9m
|
$29.8m
|
$16.0m
|
$16.5m
|
$28.6m
|
$30.5m
|
$30.4m
|
$32.6m
|
|
Payments of Dividends
|
|
$25.7m
|
$25.8m
|
$30.9m
|
$29.8m
|
$16.0m
|
$16.5m
|
$28.6m
|
$30.5m
|
$30.4m
|
$32.6m
|
|
Cash Dividends Paid
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($28.6m)
|
($30.5m)
|
($30.4m)
|
($32.6m)
|
|
Common Stock Dividend Paid
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($28.6m)
|
($30.5m)
|
($30.4m)
|
($32.6m)
|
|
Net Other Financing Charges
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($732k)
|
($785k)
|
($586k)
|
($996k)
|
|
Net Cash Provided by (Used in) Financing Activities
|
|
$420.0m
|
$445.1m
|
$236.5m
|
($47.9m)
|
$617.6m
|
$570.4m
|
$477.7m
|
$52.1m
|
$56.0m
|
$86.4m
|
|
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, Period Increase (Decrease), Including Exchange Rate Effect
|
|
—
|
—
|
—
|
($33.7m)
|
$270.2m
|
$217.1m
|
($256.5m)
|
($50.1m)
|
$2.5m
|
($92.0m)
|
|
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents
|
|
—
|
—
|
—
|
$121.7m
|
$391.8m
|
$609.0m
|
$352.4m
|
$302.3m
|
$304.8m
|
$212.8m
|
|
Supplemental disclosure of cash flow information:
|
|
|
|
|
|
|
|
|
|
|
|
|
Change In Cash Supplemental As Reported
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($256.5m)
|
($50.1m)
|
$2.5m
|
($92.0m)
|
|
Interest Paid, Excluding Capitalized Interest, Operating Activities
|
|
—
|
—
|
$47.3m
|
$71.1m
|
$49.6m
|
$25.0m
|
$29.5m
|
$116.5m
|
$200.5m
|
$174.8m
|
|
Income Taxes Paid, Net
|
|
$23.3m
|
$28.1m
|
$20.8m
|
$15.6m
|
$18.0m
|
$31.4m
|
$12.7m
|
$16.5m
|
$41.7m
|
$35.8m
|