|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income From Continuing Operations
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$42.3m
|
$29.9m
|
$30.8m
|
$27.1m
|
|
Net Income (Loss) Attributable to Parent
|
|
$24.4m
|
$24.1m
|
$20.7m
|
$18.0m
|
$27.4m
|
$38.9m
|
$42.2m
|
$29.6m
|
$30.4m
|
$25.5m
|
|
Net Income (Loss) Available to Common Stockholders, Basic
|
|
$23.4m
|
$23.1m
|
$19.5m
|
$16.8m
|
$26.1m
|
$37.5m
|
$40.7m
|
$28.3m
|
$29.1m
|
$24.1m
|
|
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest
|
|
$24.5m
|
$24.2m
|
$21.6m
|
$18.5m
|
$27.4m
|
$39.0m
|
$42.3m
|
$29.9m
|
$30.8m
|
$27.1m
|
|
Income (Loss) from Continuing Operations, Net of Tax, Attributable to Parent
|
|
$24.4m
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Income (Loss) from Continuing Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest
|
|
$24.5m
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Net Income (Loss) Attributable to Noncontrolling Interest
|
|
$59k
|
$102k
|
$899k
|
$533k
|
$6k
|
$177k
|
$76k
|
$304k
|
$381k
|
$1.6m
|
|
Depreciation, Depletion and Amortization
|
|
$18.2m
|
$21.0m
|
$24.2m
|
$22.0m
|
$23.0m
|
$22.8m
|
$23.8m
|
$24.8m
|
$24.3m
|
$27.2m
|
|
Amortization of Debt Issuance Costs
|
|
$904k
|
$977k
|
$985k
|
$995k
|
$976k
|
$970k
|
$1.1m
|
$839k
|
$968k
|
$1.0m
|
|
Amortization of Debt Issuance Costs and Discounts
|
|
$904k
|
$977k
|
$985k
|
$995k
|
$976k
|
$970k
|
$1.1m
|
$839k
|
$968k
|
$1.0m
|
|
Amortization of Intangible Assets
|
|
—
|
—
|
$7.2m
|
$4.0m
|
$4.6m
|
$4.7m
|
—
|
—
|
—
|
—
|
|
Amortization Cash Flow
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($831k)
|
($952k)
|
($1.2m)
|
($1.0m)
|
|
Amortization Of Intangibles
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($831k)
|
($952k)
|
($1.2m)
|
($1.0m)
|
|
Depreciation Amortization Depletion
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$22.9m
|
$23.8m
|
$23.1m
|
$26.2m
|
|
Share-based Payment Arrangement, Noncash Expense
|
|
$3.0m
|
$3.1m
|
$3.5m
|
$3.9m
|
$4.7m
|
$5.4m
|
$5.5m
|
$5.4m
|
$5.0m
|
$5.3m
|
|
Share-based Payment Arrangement, Expense
|
|
$3.0m
|
$3.1m
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Impairment of Intangible Assets, Finite-lived
|
|
—
|
—
|
$2.7m
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Asset Impairment Charge
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$0
|
$133k
|
$1.1m
|
$4.6m
|
|
Income (Loss) from Equity Method Investments
|
|
$1.0m
|
$826k
|
$1.3m
|
$16k
|
$38k
|
$202k
|
$400k
|
($904k)
|
$143k
|
$101k
|
|
Gain (Loss) on Extinguishment of Debt
|
|
($577k)
|
—
|
—
|
($827k)
|
($1.1m)
|
($901k)
|
—
|
—
|
—
|
—
|
|
Interest Expense Nonoperating
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$19.5m
|
$22.8m
|
|
Operating Lease, Lease Income
|
|
—
|
—
|
—
|
$82.9m
|
$81.1m
|
$81.4m
|
$92.2m
|
$90.6m
|
$90.6m
|
$97.2m
|
|
Earnings (Loss)es From Equity Investments
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($400k)
|
$1.0m
|
($143k)
|
($1.1m)
|
|
Additional Financial Items
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments of Financing Costs
|
|
$2.2m
|
$160k
|
$1.2m
|
$1.4m
|
$189k
|
$232k
|
$1.7m
|
$716k
|
$1.1m
|
$1.7m
|
|
Gain (Loss) on Sale of Properties
|
|
$10.1m
|
$9.8m
|
($2.1m)
|
$4.3m
|
$17.3m
|
($805k)
|
—
|
$108k
|
—
|
($991k)
|
|
Gain (Loss) Related to Litigation Settlement
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$5.4m
|
—
|
—
|
$1.3m
|
|
General and Administrative Expense
|
|
$10.7m
|
$11.3m
|
$11.9m
|
$12.4m
|
$13.7m
|
$14.3m
|
$15.3m
|
$15.8m
|
$15.4m
|
$16.3m
|
|
Operating Expenses
|
|
$38.9m
|
$44.0m
|
$48.1m
|
$48.9m
|
$51.0m
|
$51.2m
|
$54.8m
|
$57.3m
|
$58.7m
|
$68.0m
|
|
Pension Cost (Reversal of Cost)
|
|
$273k
|
$275k
|
$295k
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Beginning Cash Position
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$16.7m
|
$7.3m
|
$29.6m
|
$45.5m
|
|
Cash Flow From Continuing Financing Activities
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($28.3m)
|
($56.7m)
|
($32.9m)
|
$55.0m
|
|
Cash Flow From Continuing Investing Activities
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($25.3m)
|
$33.0m
|
$9.7m
|
($122.9m)
|
|
Change In Accrued Expense
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$1.2m
|
$596k
|
($668k)
|
$2.4m
|
|
Change In Other Working Capital
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($6.9m)
|
$3.8m
|
($944k)
|
($8.6m)
|
|
Change In Payables And Accrued Expense
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$1.2m
|
$596k
|
($668k)
|
$2.4m
|
|
Change In Working Capital
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($5.7m)
|
$4.4m
|
($1.6m)
|
($6.2m)
|
|
Changes In Cash
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($9.4m)
|
$22.3m
|
$15.9m
|
($30.4m)
|
|
End Cash Position
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$7.3m
|
$29.6m
|
$45.5m
|
$15.1m
|
|
Financing Cash Flow
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($28.3m)
|
($56.7m)
|
($32.9m)
|
$55.0m
|
|
Free Cash Flow
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$44.2m
|
$46.1m
|
$39.1m
|
$37.5m
|
|
Gain Loss On Investment Securities
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($16.8m)
|
($17.0m)
|
($18.0m)
|
($18.7m)
|
|
Investing Cash Flow
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($25.3m)
|
$33.0m
|
$9.7m
|
($122.9m)
|
|
Issuance Of Capital Stock
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$3.0m
|
$4.7m
|
$4.6m
|
$735k
|
|
Operating Gains Losses
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($17.2m)
|
($16.0m)
|
($18.1m)
|
($19.8m)
|
|
Other Non Cash Items
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$1.7m
|
$3.6m
|
$3.7m
|
$4.2m
|
|
Repurchase Of Capital Stock
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($5.2m)
|
($9.6m)
|
$0
|
$0
|
|
Other Comprehensive Income (Loss), Reclassification Adjustment from AOCI on Derivatives, Net of Tax
|
|
—
|
—
|
$110k
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Net Cash Provided by (Used in) Operating Activities
|
|
$31.4m
|
$44.6m
|
$42.6m
|
$36.2m
|
$35.1m
|
$48.6m
|
$44.2m
|
$46.1m
|
$39.1m
|
$37.5m
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Investment Properties Purchase And Sale
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($26.2m)
|
$25.8m
|
$9.7m
|
($126.2m)
|
|
Purchase Of Investment Properties
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($56.5m)
|
($15.0m)
|
($48.7m)
|
($195.2m)
|
|
Gains (Losses) on Sales of Investment Real Estate
|
|
—
|
—
|
$5.3m
|
$4.3m
|
$17.3m
|
$25.5m
|
$16.8m
|
$17.0m
|
$18.0m
|
—
|
|
Sale Of Investment Properties
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$30.3m
|
$40.8m
|
$58.4m
|
$69.0m
|
|
Net Other Investing Changes
|
|
—
|
—
|
—
|
—
|
—
|
$975k
|
$918k
|
—
|
—
|
$1.8m
|
|
Net Cash Provided by (Used in) Investing Activities
|
|
($80.9m)
|
($23.4m)
|
($59.7m)
|
($12.9m)
|
$333k
|
$23.4m
|
($25.3m)
|
$33.0m
|
$9.7m
|
($122.9m)
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance Of Debt
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$124.0m
|
$77.3m
|
$78.1m
|
$153.5m
|
|
Long Term Debt Issuance
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$124.0m
|
$77.3m
|
$78.1m
|
$153.5m
|
|
Net Issuance Payments Of Debt
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$13.6m
|
($12.7m)
|
$2.4m
|
$97.5m
|
|
Net Long Term Debt Issuance
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$13.6m
|
($12.7m)
|
$2.4m
|
$97.5m
|
|
Net Short Term Debt Issuance
|
|
—
|
—
|
—
|
—
|
—
|
($1.2m)
|
$10.1m
|
($21.8m)
|
—
|
—
|
|
Short Term Debt Issuance
|
|
—
|
—
|
—
|
—
|
—
|
$21.2m
|
$53.3m
|
$40.9m
|
—
|
—
|
|
Long Term Debt Payments
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($110.4m)
|
($90.0m)
|
($75.7m)
|
($56.0m)
|
|
Repayment Of Debt
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($110.4m)
|
($90.0m)
|
($75.7m)
|
($56.0m)
|
|
Short Term Debt Payments
|
|
—
|
—
|
—
|
—
|
—
|
($22.4m)
|
($43.2m)
|
($62.7m)
|
—
|
—
|
|
Proceeds from Issuance of Common Stock
|
|
$25.8m
|
$5.6m
|
$3.1m
|
$5.4m
|
—
|
$3.3m
|
$563k
|
—
|
$1.0m
|
—
|
|
Common Stock Issuance
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$3.0m
|
$4.7m
|
$4.6m
|
$735k
|
|
Net Common Stock Issuance
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($2.3m)
|
($4.9m)
|
$4.6m
|
$735k
|
|
Payments for Repurchase of Common Stock
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$5.2m
|
$9.6m
|
—
|
—
|
|
Payments of Ordinary Dividends, Common Stock
|
|
$28.2m
|
$31.7m
|
$34.4m
|
$35.4m
|
$29.4m
|
$37.3m
|
$37.8m
|
$38.1m
|
$38.5m
|
$39.0m
|
|
Common Stock Payments
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($5.2m)
|
($9.6m)
|
$0
|
$0
|
|
Proceeds from Noncontrolling Interests
|
|
$80k
|
$20k
|
—
|
—
|
$10k
|
$25k
|
—
|
—
|
$43k
|
—
|
|
Dividends Payable
|
|
$7.8m
|
$8.5m
|
$8.7m
|
$9.0m
|
$9.3m
|
$9.4m
|
$9.7m
|
$9.9m
|
$10.0m
|
$10.2m
|
|
Cash Dividends Paid
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($37.8m)
|
($38.1m)
|
($38.5m)
|
($39.0m)
|
|
Common Stock Dividend Paid
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($37.8m)
|
($38.1m)
|
($38.5m)
|
($39.0m)
|
|
Dividend Received CFO
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$172k
|
$194k
|
$93k
|
$1.4m
|
|
Dividends Received CFI
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$0
|
$7.1m
|
$0
|
$1.5m
|
|
Net Other Financing Charges
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($1.7m)
|
($949k)
|
($1.4m)
|
($4.3m)
|
|
Net Cash Provided by (Used in) Financing Activities
|
|
$54.2m
|
($24.8m)
|
$19.1m
|
($28.1m)
|
($33.9m)
|
($68.8m)
|
($28.3m)
|
($56.7m)
|
($32.9m)
|
$55.0m
|
|
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents
|
|
$3.2m
|
($3.8m)
|
$16.7m
|
$12.0m
|
$13.6m
|
$16.7m
|
$7.3m
|
$29.6m
|
$45.5m
|
$15.1m
|
|
Supplemental disclosure of cash flow information:
|
|
|
|
|
|
|
|
|
|
|
|
|
Change In Cash Supplemental As Reported
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($9.4m)
|
$22.3m
|
$15.9m
|
($30.4m)
|
|
Interest Paid, Excluding Capitalized Interest, Operating Activities
|
|
$17.3m
|
$17.8m
|
$17.8m
|
$20.0m
|
$20.2m
|
$19.0m
|
$17.5m
|
$18.8m
|
$19.4m
|
$22.4m
|