|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income From Continuing Operations
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$1.2m
|
($28.1m)
|
$38.9m
|
($11.7m)
|
|
Net Income (Loss) Attributable to Parent
|
|
$107.8m
|
$99.2m
|
$90.9m
|
$82.6m
|
($143.3m)
|
($65.6m)
|
$1.5m
|
($9.5m)
|
$43.6m
|
($5.1m)
|
|
Net Income (Loss) Available to Common Stockholders, Basic
|
|
$87.4m
|
$79.2m
|
$71.0m
|
$67.8m
|
($158.3m)
|
($83.7m)
|
($16.9m)
|
($28.0m)
|
$24.8m
|
($24.0m)
|
|
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest
|
|
$108.3m
|
$99.5m
|
$91.1m
|
$82.3m
|
($149.2m)
|
($68.6m)
|
$1.2m
|
($28.1m)
|
$38.9m
|
($11.7m)
|
|
Income (Loss) from Continuing Operations, Net of Tax, Attributable to Parent
|
|
$87.1m
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Income (Loss) from Continuing Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest
|
|
$108.3m
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
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
|
|
$0
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Net Income (Loss) Attributable to Noncontrolling Interest
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($249k)
|
($18.6m)
|
($4.8m)
|
($6.6m)
|
|
Depreciation, Depletion and Amortization
|
|
$72.4m
|
$85.9m
|
$101.0m
|
$99.4m
|
$109.6m
|
$106.0m
|
$150.2m
|
$150.9m
|
$146.4m
|
$149.6m
|
|
Amortization of Debt Issuance Costs
|
|
$2.1m
|
$2.0m
|
$2.0m
|
$1.5m
|
$2.3m
|
$4.4m
|
$5.7m
|
$5.9m
|
$6.6m
|
$6.9m
|
|
Amortization of Deferred Charges
|
|
$300k
|
$400k
|
$500k
|
$400k
|
$500k
|
$500k
|
$700k
|
$600k
|
$700k
|
$700k
|
|
Amortization of Intangible Assets
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$4.0m
|
$4.1m
|
$3.3m
|
$1.6m
|
|
Depreciation
|
|
$72.1m
|
$85.5m
|
$100.5m
|
$99.0m
|
$109.2m
|
$105.5m
|
$149.5m
|
$150.9m
|
$146.4m
|
$149.6m
|
|
Depreciation Amortization Depletion
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$150.2m
|
$150.9m
|
$146.4m
|
$149.6m
|
|
Deferred Income Tax Expense (Benefit)
|
|
($2.4m)
|
$887k
|
($430k)
|
($12k)
|
$2.1m
|
($19k)
|
($59k)
|
$84k
|
$762k
|
($331k)
|
|
Deferred Income Tax
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($59k)
|
$84k
|
$762k
|
($331k)
|
|
Deferred Tax
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($59k)
|
$84k
|
$762k
|
($331k)
|
|
Share-based Payment Arrangement, Noncash Expense
|
|
$4.2m
|
$5.9m
|
$6.7m
|
$6.2m
|
$6.5m
|
$10.7m
|
$8.4m
|
$7.7m
|
$8.1m
|
$8.8m
|
|
Payment, Tax Withholding, Share-based Payment Arrangement
|
|
—
|
—
|
$2.7m
|
$839k
|
$469k
|
$2.7m
|
$2.5m
|
$1.4m
|
$939k
|
$1.6m
|
|
Impairment of Intangible Assets (Excluding Goodwill)
|
|
—
|
—
|
—
|
—
|
$0
|
—
|
—
|
—
|
—
|
—
|
|
Asset Impairment Charge
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$10.4m
|
$16.7m
|
($5.3m)
|
$1.8m
|
|
Gain (Loss) on Extinguishment of Debt
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$0
|
$0
|
$3.0m
|
$0
|
|
Gain (Loss) on Disposition of Property Plant Equipment, Excluding Oil and Gas Property and Timber Property
|
|
$49.9m
|
$43.2m
|
$41.5m
|
$45.4m
|
($16k)
|
$240k
|
$20.3m
|
($337k)
|
—
|
—
|
|
Gain (Loss) on Disposition of Assets
|
|
$49.9m
|
$28.2m
|
$41.5m
|
$45.4m
|
($16k)
|
$240k
|
$20.3m
|
($337k)
|
$28.9m
|
$6.6m
|
|
Income Tax Expense (Benefit)
|
|
($1.4m)
|
$1.7m
|
($922k)
|
$1.5m
|
$1.4m
|
$1.5m
|
$3.6m
|
$2.8m
|
($8.7m)
|
$842k
|
|
Interest Expense Nonoperating
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$82.6m
|
$80.7m
|
|
Other Nonoperating Income (Expense)
|
|
$2.6m
|
$3.8m
|
$6.9m
|
$5.5m
|
$4.8m
|
$9.5m
|
$2.6m
|
$1.0m
|
$4.4m
|
$3.0m
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional Financial Items
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase (Decrease) in Accounts Receivable
|
|
$2.7m
|
$5.0m
|
($2.8m)
|
($511k)
|
($1.3m)
|
$2.7m
|
$7.3m
|
$334k
|
($2.7m)
|
($1.0m)
|
|
Increase (Decrease) in Accounts Payable
|
|
$1.7m
|
($491k)
|
($424k)
|
($314k)
|
($1.4m)
|
$1.9m
|
($438k)
|
($380k)
|
$2.5m
|
$225k
|
|
Payments of Financing Costs
|
|
$1.9m
|
$1.8m
|
$4.0m
|
$3.8m
|
$2.8m
|
$11.4m
|
$7.4m
|
$10.4m
|
$3.5m
|
$10.3m
|
|
Disposal Group, Not Discontinued Operation, Gain (Loss) on Disposal
|
|
$5.0m
|
($28.2m)
|
($41.5m)
|
($45.4m)
|
$16k
|
($240k)
|
($20.3m)
|
$337k
|
($28.9m)
|
($6.6m)
|
|
General and Administrative Expense
|
|
$19.3m
|
$19.6m
|
$21.5m
|
$23.6m
|
$21.0m
|
$29.4m
|
$30.8m
|
$32.5m
|
$31.9m
|
$32.8m
|
|
Investment Income, Interest
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$1.7m
|
$1.9m
|
$1.2m
|
|
Nonoperating Income (Expense)
|
|
$24.3m
|
$17.3m
|
($35.0m)
|
($35.6m)
|
($38.5m)
|
($33.8m)
|
($63.0m)
|
($84.1m)
|
($73.3m)
|
($76.5m)
|
|
Proceeds from Contributions from Affiliates
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$20.6m
|
$22.5m
|
$944k
|
|
Financing Receivable, Credit Loss, Expense (Reversal)
|
|
—
|
—
|
—
|
—
|
$4.8m
|
($2.6m)
|
($1.1m)
|
—
|
—
|
—
|
|
Beginning Cash Position
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$96.9m
|
$61.8m
|
$47.8m
|
$48.4m
|
|
Cash Flow From Continuing Financing Activities
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$85.8m
|
($65.7m)
|
($94.2m)
|
($112.8m)
|
|
Cash Flow From Continuing Investing Activities
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($290.5m)
|
($102.0m)
|
($71.5m)
|
($43.4m)
|
|
Change In Account Payable
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($438k)
|
($380k)
|
$2.5m
|
$225k
|
|
Change In Accrued Expense
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$19.3m
|
$2.0m
|
($2.1m)
|
($3.8m)
|
|
Change In Payable
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($438k)
|
($380k)
|
$2.5m
|
$225k
|
|
Change In Payables And Accrued Expense
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$18.9m
|
$1.6m
|
$383k
|
($3.6m)
|
|
Change In Prepaid Assets
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$1.8m
|
($636k)
|
($1.0m)
|
$2.2m
|
|
Change In Receivables
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($7.3m)
|
($334k)
|
$2.7m
|
$1.0m
|
|
Change In Working Capital
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$13.5m
|
$672k
|
$2.1m
|
($442k)
|
|
Changes In Account Receivables
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($7.3m)
|
($334k)
|
$2.7m
|
$1.0m
|
|
Changes In Cash
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($35.1m)
|
($14.0m)
|
$590k
|
($7.1m)
|
|
End Cash Position
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$61.8m
|
$47.8m
|
$48.4m
|
$41.2m
|
|
Financing Cash Flow
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$85.8m
|
($65.7m)
|
($94.2m)
|
($112.8m)
|
|
Free Cash Flow
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$169.6m
|
$153.6m
|
$166.3m
|
$149.0m
|
|
Investing Cash Flow
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($290.5m)
|
($102.0m)
|
($71.5m)
|
($43.4m)
|
|
Issuance Of Capital Stock
|
|
—
|
—
|
—
|
—
|
—
|
$96.6m
|
$0
|
$0
|
—
|
—
|
|
Net Preferred Stock Issuance
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$0
|
($413k)
|
$0
|
($625k)
|
|
Operating Gains Losses
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($20.3m)
|
$337k
|
($31.9m)
|
($6.6m)
|
|
Other Non Cash Items
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$7.4m
|
$6.6m
|
$7.3m
|
$7.8m
|
|
Preferred Stock Payments
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$0
|
($413k)
|
$0
|
($625k)
|
|
Provisionand Write Offof Assets
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($1.1m)
|
($1.2m)
|
$0
|
$0
|
|
Repurchase Of Capital Stock
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($2.5m)
|
($1.8m)
|
($939k)
|
($17.6m)
|
|
Stock Based Compensation
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$8.4m
|
$7.7m
|
$8.1m
|
$8.8m
|
|
Discontinued Operation, Gain (Loss) on Disposal of Discontinued Operation, Net of Tax
|
|
($49.9m)
|
($28.2m)
|
($41.5m)
|
($45.4m)
|
$16k
|
($240k)
|
$300k
|
$1.8m
|
($28.9m)
|
($6.6m)
|
|
Net Cash Provided by (Used in) Operating Activities
|
|
$137.9m
|
$146.9m
|
$161.7m
|
$148.5m
|
($42.1m)
|
$66.1m
|
$169.6m
|
$153.6m
|
$166.3m
|
$149.0m
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Investment Properties Purchase And Sale
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($363.2m)
|
($135.0m)
|
($190.8m)
|
($83.0m)
|
|
Purchase Of Investment Properties
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($363.2m)
|
($135.0m)
|
($190.8m)
|
($83.0m)
|
|
Net Other Investing Changes
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$72.7m
|
$33.1m
|
$119.3m
|
$39.6m
|
|
Net Cash Provided by (Used in) Investing Activities
|
|
($154.4m)
|
($515.5m)
|
($63.1m)
|
($182.2m)
|
($30.7m)
|
($74.2m)
|
($290.5m)
|
($102.0m)
|
($71.5m)
|
($43.4m)
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance Of Debt
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$531.5m
|
$75.0m
|
$165.0m
|
$223.0m
|
|
Long Term Debt Issuance
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$531.5m
|
$75.0m
|
$165.0m
|
$223.0m
|
|
Net Issuance Payments Of Debt
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($398k)
|
($17.3m)
|
($34.7m)
|
($3.9m)
|
|
Net Long Term Debt Issuance
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($398k)
|
($17.3m)
|
($34.7m)
|
($3.9m)
|
|
Net Short Term Debt Issuance
|
|
—
|
—
|
—
|
—
|
—
|
$331.8m
|
$506.5m
|
($15.0m)
|
—
|
—
|
|
Short Term Debt Issuance
|
|
—
|
—
|
—
|
—
|
—
|
$516.8m
|
$531.5m
|
$75.0m
|
—
|
—
|
|
Repayments of Long-term Debt
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$93.3m
|
|
Long Term Debt Payments
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($531.9m)
|
($92.3m)
|
($199.7m)
|
($226.9m)
|
|
Repayment Of Debt
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($531.9m)
|
($92.3m)
|
($199.7m)
|
($226.9m)
|
|
Short Term Debt Payments
|
|
—
|
—
|
—
|
—
|
—
|
($185.0m)
|
($25.0m)
|
($90.0m)
|
—
|
—
|
|
Common Stock Issuance
|
|
—
|
—
|
—
|
—
|
—
|
$96.6m
|
$0
|
$0
|
—
|
—
|
|
Net Common Stock Issuance
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($2.5m)
|
($1.4m)
|
($939k)
|
($17.0m)
|
|
Payments for Repurchase of Common Stock
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$15.4m
|
|
Payments of Ordinary Dividends, Common Stock
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$10.0m
|
$26.9m
|
$36.9m
|
$39.0m
|
|
Common Stock Payments
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($2.5m)
|
($1.4m)
|
($939k)
|
($17.0m)
|
|
Proceeds from Noncontrolling Interests
|
|
—
|
—
|
—
|
$68.7m
|
$622k
|
$115.5m
|
$204.1m
|
$20.6m
|
$22.5m
|
$944k
|
|
Cash Dividends Paid
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($28.4m)
|
($45.8m)
|
($55.7m)
|
($57.8m)
|
|
Common Stock Dividend Paid
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($10.0m)
|
($26.9m)
|
($36.9m)
|
($39.0m)
|
|
Preferred Stock Dividend Paid
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($18.3m)
|
($18.8m)
|
($18.8m)
|
($18.8m)
|
|
Proceeds from (Payments for) Other Financing Activities
|
|
($1.3m)
|
($961k)
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Net Other Financing Charges
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$124.4m
|
$9.5m
|
$567k
|
($23.2m)
|
|
Net Cash Provided by (Used in) Financing Activities
|
|
$21.9m
|
$370.4m
|
($92.0m)
|
$31.0m
|
$41.8m
|
$66.2m
|
$85.8m
|
($65.7m)
|
($94.2m)
|
($112.8m)
|
|
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, Period Increase (Decrease), Including Exchange Rate Effect
|
|
$7.2m
|
$6.4m
|
$6.5m
|
($2.7m)
|
($30.9m)
|
$58.0m
|
($35.1m)
|
($14.0m)
|
$590k
|
($7.1m)
|
|
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents
|
|
$7.2m
|
$6.4m
|
$72.6m
|
$69.8m
|
$38.9m
|
$96.9m
|
$61.8m
|
$47.8m
|
$48.4m
|
$41.2m
|
|
Supplemental disclosure of cash flow information:
|
|
|
|
|
|
|
|
|
|
|
|
|
Change In Cash Supplemental As Reported
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($35.1m)
|
($14.0m)
|
$590k
|
($7.1m)
|
|
Interest Paid, Excluding Capitalized Interest, Operating Activities
|
|
—
|
—
|
$38.7m
|
$41.6m
|
$40.9m
|
$37.5m
|
$58.4m
|
$78.9m
|
$78.9m
|
$75.0m
|
|
Income Taxes Paid, Net
|
|
$1.2m
|
$623k
|
$839k
|
($229k)
|
($463k)
|
($557k)
|
$3.7m
|
$2.7m
|
$2.0m
|
$1.1m
|