|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income From Continuing Operations
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($5.0m)
|
$7.9m
|
$21.4m
|
$26.3m
|
|
Net Income (Loss) Attributable to Parent
|
|
$11.5m
|
$12.7m
|
($36.2m)
|
$27.8m
|
$5.1m
|
$51.1m
|
($4.9m)
|
$8.0m
|
$21.6m
|
$26.5m
|
|
Net Income (Loss) Available to Common Stockholders, Basic
|
|
($2.6m)
|
($7.7m)
|
($56.5m)
|
$2.6m
|
($29.8m)
|
$21.2m
|
($36.3m)
|
($8.7m)
|
$2.5m
|
$6.0m
|
|
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest
|
|
—
|
—
|
—
|
—
|
$5.1m
|
$51.1m
|
($5.0m)
|
$7.9m
|
$21.4m
|
$26.3m
|
|
Net Income (Loss) Attributable to Noncontrolling Interest
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($118k)
|
($158k)
|
($194k)
|
($224k)
|
|
Amortization of Debt Issuance Costs
|
|
$733k
|
$661k
|
$625k
|
$758k
|
$1.0m
|
$1.0m
|
$2.0m
|
$2.1m
|
$2.4m
|
$3.0m
|
|
Depreciation
|
|
$23.2m
|
$27.6m
|
$31.7m
|
$36.8m
|
$41.7m
|
$45.1m
|
$48.8m
|
$55.7m
|
$60.2m
|
$66.6m
|
|
Depreciation Amortization Depletion
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$48.8m
|
$55.7m
|
$60.2m
|
$66.6m
|
|
Share-based Payment Arrangement, Noncash Expense
|
|
$1.1m
|
$1.3m
|
$1.6m
|
$1.9m
|
$1.3m
|
$3.4m
|
$5.0m
|
$4.9m
|
$4.8m
|
$5.4m
|
|
Marketable Securities, Gain (Loss), Excluding Other-than-temporary Impairment Loss
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$183k
|
($3.8m)
|
$221k
|
|
Operating Lease, Lease Income
|
|
—
|
—
|
—
|
—
|
—
|
$159.0m
|
$170.4m
|
$189.7m
|
$207.0m
|
$226.7m
|
|
Earnings (Loss)es From Equity Investments
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$756k
|
$1.0m
|
$895k
|
$816k
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional Financial Items
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase (Decrease) in Inventories
|
|
$3.1m
|
$145k
|
$6.1m
|
$8.3m
|
($6.5m)
|
($1.8m)
|
$64.8m
|
($55.5m)
|
$2.0m
|
$7.4m
|
|
Increase (Decrease) in Accounts Payable
|
|
$146k
|
($1k)
|
$913k
|
$699k
|
($182k)
|
($116k)
|
$2.1m
|
($281k)
|
$1.9m
|
($2.3m)
|
|
Payments of Financing Costs
|
|
$668k
|
$641k
|
$749k
|
$752k
|
$4.7m
|
$167k
|
$6.6m
|
$1.7m
|
$645k
|
$8.5m
|
|
General and Administrative Expense
|
|
$8.0m
|
$9.6m
|
$10.9m
|
$10.0m
|
$11.1m
|
$14.1m
|
$19.0m
|
$19.7m
|
$21.8m
|
$21.5m
|
|
Marketable Securities, Unrealized Gain (Loss)
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
($3.8m)
|
($221k)
|
|
Nonoperating Income (Expense)
|
|
($4.4m)
|
($3.3m)
|
($54.7m)
|
$7.9m
|
($23.0m)
|
$17.3m
|
($34.3m)
|
($28.3m)
|
($20.9m)
|
($21.5m)
|
|
Operating Expenses
|
|
$83.3m
|
$96.6m
|
$111.0m
|
$126.6m
|
$135.3m
|
$152.2m
|
$166.3m
|
$184.8m
|
$198.1m
|
$213.9m
|
|
Proceeds from Stock Options Exercised
|
|
$2.5m
|
$5.4m
|
$1.4m
|
$2.6m
|
$659k
|
$8.6m
|
$4.2m
|
$734k
|
$2.9m
|
$535k
|
|
Revenue from Contract with Customer, Including Assessed Tax
|
|
—
|
—
|
$15.8m
|
$18.0m
|
$20.3m
|
$27.1m
|
$25.3m
|
$31.2m
|
$33.5m
|
$35.0m
|
|
Stock or Unit Option Plan Expense
|
|
$464k
|
$929k
|
$1.1m
|
$1.2m
|
$396k
|
$325k
|
$1.3m
|
$1.8m
|
$2.0m
|
$2.4m
|
|
Beginning Cash Position
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$125.0m
|
$40.9m
|
$64.4m
|
$108.8m
|
|
Cash Flow From Continuing Financing Activities
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$48.0m
|
$69.1m
|
$102.6m
|
$99.3m
|
|
Cash Flow From Continuing Investing Activities
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($124.9m)
|
($165.6m)
|
($139.9m)
|
($209.2m)
|
|
Change In Account Payable
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$2.1m
|
($281k)
|
$1.9m
|
($2.3m)
|
|
Change In Accrued Expense
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($310k)
|
($1.7m)
|
($26k)
|
($976k)
|
|
Change In Inventory
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($64.8m)
|
$55.5m
|
($2.0m)
|
($7.4m)
|
|
Change In Other Current Liabilities
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$565k
|
$1.1m
|
$484k
|
$808k
|
|
Change In Payable
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$2.1m
|
($281k)
|
$1.9m
|
($2.3m)
|
|
Change In Payables And Accrued Expense
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$1.8m
|
($2.0m)
|
$1.8m
|
($3.3m)
|
|
Change In Prepaid Assets
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($636k)
|
$4.3m
|
($558k)
|
$218k
|
|
Change In Receivables
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($12.7m)
|
($15.9m)
|
($12.7m)
|
($14.5m)
|
|
Change In Working Capital
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($75.8m)
|
$43.0m
|
($12.9m)
|
($24.2m)
|
|
Changes In Cash
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($84.2m)
|
$23.6m
|
$44.4m
|
($27.9m)
|
|
End Cash Position
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$40.9m
|
$64.4m
|
$108.8m
|
$80.9m
|
|
Financing Cash Flow
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$48.0m
|
$69.1m
|
$102.6m
|
$99.3m
|
|
Free Cash Flow
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($7.2m)
|
$120.1m
|
$81.6m
|
$82.0m
|
|
Gain Loss On Investment Securities
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($6.2m)
|
($183k)
|
$3.9m
|
$285k
|
|
Investing Cash Flow
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($124.9m)
|
($165.6m)
|
($139.9m)
|
($209.2m)
|
|
Issuance Of Capital Stock
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$114.9m
|
$207.9m
|
$255.6m
|
$51.9m
|
|
Net Business Purchase And Sale
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($75.8m)
|
($11.1m)
|
($4.5m)
|
($46.3m)
|
|
Net Preferred Stock Issuance
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($238.0m)
|
$55.7m
|
$28.0m
|
$2.0m
|
|
Operating Gains Losses
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($5.5m)
|
$843k
|
$4.8m
|
$1.1m
|
|
Other Non Cash Items
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$2.0m
|
$2.1m
|
$2.4m
|
$3.0m
|
|
Preferred Stock Issuance
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$9.1m
|
$55.7m
|
$28.0m
|
$2.0m
|
|
Preferred Stock Payments
|
|
—
|
—
|
—
|
—
|
—
|
$0
|
($247.1m)
|
$0
|
$0
|
—
|
|
Proceeds From Stock Option Exercised
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$4.2m
|
$734k
|
$2.9m
|
$535k
|
|
Provisionand Write Offof Assets
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$1.5m
|
$2.1m
|
$2.1m
|
$1.6m
|
|
Purchase Of Business
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($75.8m)
|
($11.1m)
|
($4.5m)
|
($46.3m)
|
|
Repurchase Of Capital Stock
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($247.1m)
|
$0
|
$0
|
($4.8m)
|
|
Stock Based Compensation
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$5.0m
|
$4.9m
|
$4.8m
|
$5.4m
|
|
Unrealized Gain Loss On Investment Securities
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$21.8m
|
$3.6m
|
($1.2m)
|
$2.3m
|
|
Net Cash Provided by (Used in) Operating Activities
|
|
$29.4m
|
$41.3m
|
$40.2m
|
$38.5m
|
$69.0m
|
$65.2m
|
($8.0m)
|
$120.1m
|
$81.6m
|
$82.0m
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments to Acquire Property, Plant, and Equipment
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$12.5m
|
—
|
—
|
|
Net Investment Properties Purchase And Sale
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($105.2m)
|
($158.7m)
|
($135.4m)
|
($168.6m)
|
|
Net Investment Purchase And Sale
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$56.1m
|
$4.3m
|
$12k
|
$5.6m
|
|
Purchase Of Investment
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($19k)
|
($23k)
|
($24k)
|
($27k)
|
|
Purchase Of Investment Properties
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($108.3m)
|
($161.8m)
|
($140.7m)
|
($172.6m)
|
|
Gains (Losses) on Sales of Investment Real Estate
|
|
($2k)
|
($81k)
|
($131k)
|
($111k)
|
($216k)
|
($170k)
|
($169k)
|
$0
|
($113k)
|
($64k)
|
|
Sale Of Investment
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$56.1m
|
$4.3m
|
$36k
|
$5.7m
|
|
Sale Of Investment Properties
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$3.1m
|
$3.0m
|
$5.3m
|
$4.1m
|
|
Net Cash Provided by (Used in) Investing Activities
|
|
($77.6m)
|
($152.9m)
|
($137.6m)
|
($122.3m)
|
($103.8m)
|
($94.4m)
|
($124.1m)
|
($165.6m)
|
($139.9m)
|
($209.2m)
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance Of Debt
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$162.5m
|
$57.7m
|
$0
|
$273.5m
|
|
Long Term Debt Issuance
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$162.5m
|
$57.7m
|
$0
|
$273.5m
|
|
Net Issuance Payments Of Debt
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$245.5m
|
($72.1m)
|
($77.0m)
|
$152.0m
|
|
Net Long Term Debt Issuance
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$138.2m
|
($12.6m)
|
($11.9m)
|
$153.1m
|
|
Net Short Term Debt Issuance
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$107.3m
|
($59.5m)
|
($65.2m)
|
($1.0m)
|
|
Long Term Debt Payments
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($24.3m)
|
($70.3m)
|
($11.9m)
|
($120.4m)
|
|
Repayment Of Debt
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($24.3m)
|
($70.3m)
|
($11.9m)
|
($120.4m)
|
|
Proceeds from Issuance of Common Stock
|
|
$20.0m
|
$57.5m
|
$30.0m
|
$23.8m
|
$6.0m
|
$6.3m
|
$5.0m
|
$6.4m
|
$7.0m
|
$5.8m
|
|
Common Stock Issuance
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$105.8m
|
$152.2m
|
$227.6m
|
$49.9m
|
|
Net Common Stock Issuance
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$105.8m
|
$152.2m
|
$227.6m
|
$45.1m
|
|
Payments for Repurchase of Common Stock
|
|
—
|
—
|
—
|
$237k
|
$1.8m
|
$0
|
$0
|
—
|
—
|
$4.8m
|
|
Payments of Ordinary Dividends, Common Stock
|
|
$17.6m
|
$20.8m
|
$21.5m
|
$21.1m
|
$26.7m
|
$31.5m
|
$40.6m
|
$49.1m
|
$59.1m
|
$71.2m
|
|
Common Stock Payments
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$0
|
$0
|
$0
|
($4.8m)
|
|
Cash Dividends Paid
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($65.2m)
|
($65.8m)
|
($78.2m)
|
($91.8m)
|
|
Common Stock Dividend Paid
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($40.6m)
|
($49.1m)
|
($59.1m)
|
($71.2m)
|
|
Preferred Stock Dividend Paid
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($24.6m)
|
($16.7m)
|
($19.2m)
|
($20.5m)
|
|
Net Other Financing Charges
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($4.2m)
|
($1.7m)
|
($645k)
|
($8.5m)
|
|
Net Cash Provided by (Used in) Financing Activities
|
|
$45.9m
|
$130.6m
|
$82.3m
|
$90.1m
|
$44.3m
|
$125.6m
|
$48.0m
|
$69.1m
|
$102.6m
|
$99.3m
|
|
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, Period Increase (Decrease), Including Exchange Rate Effect
|
|
—
|
—
|
($15.1m)
|
$6.2m
|
$9.6m
|
$96.4m
|
($84.2m)
|
$23.6m
|
$44.4m
|
($27.9m)
|
|
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents
|
|
—
|
—
|
$12.8m
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Supplemental disclosure of cash flow information:
|
|
|
|
|
|
|
|
|
|
|
|
|
Change In Cash Supplemental As Reported
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($84.2m)
|
$23.6m
|
$44.4m
|
($27.9m)
|
|
Interest Paid, Excluding Capitalized Interest, Operating Activities
|
|
—
|
—
|
—
|
—
|
—
|
$19.7m
|
$27.0m
|
$35.5m
|
$30.7m
|
$31.9m
|