|
Total Revenue
|
|
$473.9m
|
$515.4m
|
$567.3m
|
$549.3m
|
$234.5m
|
$361.9m
|
$675.7m
|
$736.1m
|
$731.8m
|
$729.5m
|
|
Cost of Goods and Services Sold
|
|
$295.7m
|
$325.6m
|
$316.6m
|
$305.6m
|
$162.0m
|
$213.1m
|
$387.3m
|
$422.9m
|
$402.2m
|
$415.7m
|
|
Gross Profit (Calculated) (derived)
|
|
$178.3m
|
$189.8m
|
$250.7m
|
$243.8m
|
$72.5m
|
$148.8m
|
$288.4m
|
$313.2m
|
$329.6m
|
$313.8m
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income (Loss)
|
|
$82.5m
|
$83.9m
|
$125.2m
|
$119.4m
|
($109.4m)
|
($33.3m)
|
$67.8m
|
$58.8m
|
$103.5m
|
$65.7m
|
|
Additional Financial Items
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of Intangible Assets
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$4.0m
|
$4.1m
|
$3.3m
|
$1.6m
|
|
Income (Loss) from Continuing Operations, Per Basic Share
|
|
$1
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Income (Loss) from Continuing Operations, Per Diluted Share
|
|
$1
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Preferred Stock Dividends, Income Statement Impact
|
|
$18.2m
|
$17.4m
|
$16.7m
|
$14.8m
|
$14.8m
|
$15.4m
|
$15.9m
|
$15.9m
|
$15.9m
|
$15.9m
|
|
Undistributed Earnings (Loss) Allocated to Participating Securities, Basic
|
|
$342k
|
$307k
|
$271k
|
$309k
|
$81k
|
$0
|
$0
|
—
|
$4.1m
|
($2.9m)
|
|
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest
|
|
$106.8m
|
$101.2m
|
$90.2m
|
$83.8m
|
($147.9m)
|
($67.1m)
|
$4.8m
|
($25.3m)
|
$30.1m
|
($10.8m)
|
|
Income (Loss) from Continuing Operations, Net of Tax, Attributable to Parent
|
|
$87.1m
|
$101.2m
|
$90.2m
|
$83.8m
|
$147.9m
|
$67.1m
|
$4.8m
|
$25.3m
|
$30.1m
|
$10.8m
|
|
Income (Loss) from Continuing Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest
|
|
$108.3m
|
$101.2m
|
$90.2m
|
$83.8m
|
$147.9m
|
$67.1m
|
$4.8m
|
$25.3m
|
$30.1m
|
$10.8m
|
|
Income (Loss) from Discontinued Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest
|
|
$0
|
$101.2m
|
$90.2m
|
$83.8m
|
$147.9m
|
$67.1m
|
$4.8m
|
$25.3m
|
$30.1m
|
$10.8m
|
|
Income (Loss) from Discontinued Operations, Net of Tax, Attributable to Parent
|
|
$0
|
$101.2m
|
$90.2m
|
$83.8m
|
$147.9m
|
$67.1m
|
$4.8m
|
$25.3m
|
$30.1m
|
$10.8m
|
|
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) Attributable to Noncontrolling Interest
|
|
—
|
—
|
—
|
—
|
$5.9m
|
$3.0m
|
($249k)
|
($18.6m)
|
($4.8m)
|
($6.6m)
|
|
Noncontrolling Interest in Net Income (Loss) Operating Partnerships, Redeemable
|
|
$456k
|
$307k
|
$205k
|
$157k
|
($271k)
|
($115k)
|
$2.6m
|
($3.8m)
|
—
|
—
|
|
Earnings Per Share, Basic
|
|
$1.00
|
$0.79
|
$0.72
|
$0.72
|
$0.18
|
($0.80)
|
($0.16)
|
($0.27)
|
$0.23
|
($0.22)
|
|
Earnings Per Share, Diluted
|
|
$1.00
|
$0.79
|
$0.68
|
$0.65
|
($1.52)
|
($0.80)
|
($0.16)
|
($0.27)
|
$0.22
|
($0.22)
|
|
Weighted Average Number of Shares Outstanding, Basic
|
|
86.9m
|
99.4m
|
103.6m
|
103.9m
|
104.1m
|
104.5m
|
105.1m
|
105.5m
|
105.9m
|
106.8m
|
|
Weighted Average Number of Shares Outstanding, Diluted
|
|
87.3m
|
99.8m
|
103.8m
|
103.9m
|
104.1m
|
104.5m
|
105.1m
|
105.5m
|
132.4m
|
106.8m
|
|
General and Administrative Expense
|
|
$19.3m
|
$19.6m
|
$21.5m
|
$23.6m
|
$21.0m
|
$29.4m
|
$30.8m
|
$32.5m
|
$31.9m
|
$32.8m
|
|
Other Nonoperating Income (Expense)
|
|
$2.6m
|
$3.8m
|
$6.9m
|
$5.5m
|
$4.8m
|
$9.5m
|
$2.6m
|
$1.0m
|
$4.4m
|
$3.0m
|
|
Interest Expense (non-operating)
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$82.6m
|
$80.7m
|
|
Business Combination, Acquisition Related Costs
|
|
$3.5m
|
$354k
|
$0
|
$0
|
—
|
$3.8m
|
$749k
|
$13k
|
$10k
|
$0
|
|
Interest Expense
|
|
$28.1m
|
$29.7m
|
$41.9m
|
$41.0m
|
$43.3m
|
$43.4m
|
$65.6m
|
$86.8m
|
$82.6m
|
$80.7m
|
|
Management Fee Expense
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$15.9m
|
$15.8m
|
|
Income Tax Expense (Benefit)
|
|
($1.4m)
|
$1.7m
|
($922k)
|
$1.5m
|
$1.4m
|
$1.5m
|
$3.6m
|
$2.8m
|
($8.7m)
|
$842k
|